{"text_format":"1","workbook":"xlsx","n_sheets":15,"sheets":["Contents","Video Notes","InputC","InputS","Operating Model","Quarterly","Quarterly Chart","Annual","Production Chart","Standard Deviation Example","LCOE","Simple Model -->","InputC Simple","Financial Model Simple","Debt and Cash Chart"],"not_rendered":{"charts":6,"images":0,"macros":1,"external_links":0,"defined_names":7,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Quarterly Chart","index":6,"reason":"not_a_worksheet"},{"sheet":"Production Chart","index":8,"reason":"not_a_worksheet"},{"sheet":"Debt and Cash Chart","index":14,"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":77,"n_cols":13,"rows_kept":77,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Contents",null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,null,null,null,null," Colour of Input Cells ",null,1234567890]
[null,null,"Video Notes",null,null,null,null,null,null,null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,null,"Use Case - PPA",null,null," Section Titles ",null,"TITLE ROW"]
[null,null,null,"Case Points",null,null,"Column Letter of Title",null,"B",null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":""}]
[null,null,null,"Modelling"]
[null,null,null,"Added Modelling for Class",null,null," Colour for Sum Column ",null,1000000000]
[null,null,null,null,null,null," Column Letter for Sum ",null,"A"]
[null,null,"InputC"]
[null,null,null,"Scenario No",null,null," True or 1 Colour ",null,true]
[null,null,null,"Timing",null,null," False or 0 Colour ",null,false]
[null,null,null,"Capacity and Produciton - Solar/Hydro"]
[null,null,null,"Capacity and Production - BESS",null,null," Links from Other Sheets ",null,999999999]
[null,null,null,"Operating  Cash Flow - Solar",null,null,"Start Column for Link Colour",null,"E"]
[null,null,null,"Operating Cash Flow - BESS"]
[null,null,null,"Depreciation and Taxes"]
[null,null,null,"Debt Financing"]
[null,null,null,"Constants"]
[]
[null,null,"InputS"]
[null,null,null,"Seasonal Production"]
[null,null,null,"S-Curve"]
[]
[null,null,"Operating Model"]
[null,null,null,"Timing "]
[null,null,null,"Operation - Solar/Hydro"]
[null,null,null,"Operation - Battery"]
[null,null,null,"Free Cash Flow - Solar"]
[null,null,null,"Free Cash Flow - Battery"]
[null,null,null,"Combined Cash Flow"]
[null,null,null,"Graphs"]
[null,null,null,"Transferred Variables - SUMIF"]
[null,null,null,"Depreciation and Taxes"]
[null,null,null,"Final Statistics"]
[]
[null,null,"Quarterly"]
[null,null,null,"Timing"]
[null,null,null,"Transferred Variables - SUMIF"]
[null,null,null,"Depreciation and Taxes"]
[null,null,null,"CFADS"]
[null,null,null,"Debt Size"]
[null,null,null,"Debt Account"]
[null,null,null,"Cash Flow Pre-COD"]
[null,null,null,"Cash Flow Waterfall Post COD"]
[null,null,null,"Final Statistics"]
[null,null,null,"Solver"]
[]
[null,null,"Quarterly Chart"]
[]
[null,null,"Annual"]
[null,null,null,"Timing"]
[null,null,null,"Production"]
[null,null,null,"Capex"]
[null,null,null,"Opex"]
[]
[null,null,"Production Chart"]
[]
[null,null,"Standard Deviation Example"]
[]
[null,null,"LCOE"]
[null,null,null,"Drivers"]
[]
[null,null,"Simple Model -->"]
[]
[null,null,"InputC Simple"]
[null,null,null,"Timing"]
[null,null,null,"Operating  Cash Flow"]
[null,null,null,"Debt Financing"]
[]
[null,null,"Financial Model Simple"]
[null,null,null,"Timing "]
[null,null,null,"Debt Financing "]
[null,null,null,"Graphs"]
[]
[null,null,"Debt and Cash Chart"]

{"sheet":"Video Notes","index":1,"n_rows":35,"n_cols":4,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,"Use Case - PPA"]
[]
[null,"Case Points"]
[null,null,"Modelling PPA Contract"]
[null,null,"Characteristics Discussion"]
[null,null,"Implications in Modelling - Example of Battery Life"]
[null,null,"Understanding Capacity Payments"]
[null,null,"Understanding Risks in Capacity Payment Contract"]
[]
[null,"Modelling"]
[null,null,"Input C with both Solar and Battery"]
[]
[]
[null,"Added Modelling for Class"]
[null,null,"Simple Seasonal Calculation"]
[null,null,null,"Code Number"]
[]
[]
[]
[null,null,"Reveiew of Monthly to Quarterly or Semi-Annual"]
[null,null,null,"1. Reasons for Monthly Model"]
[null,null,null,"1. Use of OR Function with care on first period"]
[]
[]
[null,null,null,"Use of Lookup for non-summing variables"]
[]
[null,null,"Inverter Life and MRA"]
[]
[]
[null,null,"Philosophy of P90 Taxes"]
[]
[]
[null,null,"Debt Sizing Care"]

{"sheet":"InputC","index":2,"n_rows":181,"n_cols":20,"rows_kept":181,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,null,null,null,null,"Equity IRR",{"$f":"Quarterly!F127","v":5.7032820582389829E-2}]
[null,"Scenario No",null,null,1,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13]
[null,null,null,null,null,{"$f":"INDEX((H3:AK3),$E$2)","v":"Solar Standalone"},null,"Solar Standalone","Solar Case with Low Performance Ratio","Solar Case with Tracking","Nepal Solar","BESS Stanalone - Ancillary Use Case","BESS Standalone Load Shifting Case","BESS Downside Case","BESS Upside Case","BESS with Solar Using PPA","BESS with Solar Using PPA Downside","Hydro Project","Hydro Project Downside Case","Solar For Peak Hours"]
[]
[null,"Timing"]
[]
[null,null,"Construction Period",null,"Months",{"$f":"INDEX((H7:AK7),$E$2)","v":18},null,18,20,22,18,15,24,24,24,24,24,72,72,18]
[null,null,"PPA Signing Financial Close",null,"Date",{"$f":"INDEX((H8:AK8),$E$2)","v":"2026-01-01"},null,"2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01"]
[null,null,"Commercial Operation Date",null,"Date",{"$f":"INDEX((H9:AK9),$E$2)","v":"2027-07-01"},null,{"$f":"EDATE(H8,H7)","v":"2027-07-01"},"2027-09-01","2027-11-01",{"$f":"EDATE(K8,K7)","v":"2027-07-01"},"2027-04-01","2028-01-01",{"$f":"EDATE(N8,N7)","v":"2028-01-01"},{"$f":"EDATE(O8,O7)","v":"2028-01-01"},"2028-01-01",{"$f":"EDATE(Q8,Q7)","v":"2028-01-01"},"2032-01-01",{"$f":"EDATE(S8,S7)","v":"2032-01-01"},"2027-07-01"]
[null,null,"PPA Period",null,"Years",{"$f":"INDEX((H10:AK10),$E$2)","v":25},null,25,25,25,25,{"$f":"L17","v":11},{"$f":"M17","v":15},15,17,25,25,30,30,25]
[null,null,"PPA End Date",null,"Date",{"$f":"INDEX((H11:AK11),$E$2)","v":"2052-07-01"},null,{"$f":"EDATE(H9,H10*Months)","v":"2052-07-01"},"2052-09-01","2052-11-01",{"$f":"EDATE(K9,K10*Months)","v":"2052-07-01"},"2038-04-01","2043-01-01",{"$f":"EDATE(N9,N10*Months)","v":"2043-01-01"},{"$f":"EDATE(O9,O10*Months)","v":"2045-01-01"},{"$f":"EDATE(P9,P10*Months)","v":"2053-01-01"},"2053-01-01","2062-01-01",{"$f":"EDATE(S9,S10*Months)","v":"2062-01-01"},"2052-07-01"]
[null,null,"Economic Life - Solar/Hydro",null,"Years",{"$f":"INDEX((H12:AK12),$E$2)","v":35},null,35,35,35,25,{"$f":"L17","v":11},{"$f":"M17","v":15},15,17,25,{"$f":"ROUND(Q50/Q51,0)","v":41},30,30,35]
[null,null,"Decommissioning",null,"Date",{"$f":"INDEX((H13:AK13),$E$2)","v":"2062-07-01"},null,{"$f":"EDATE(H9,H12*Months)","v":"2062-07-01"},"2062-09-01","2062-11-01",{"$f":"EDATE(K9,K12*Months)","v":"2052-07-01"},"2038-04-01","2043-01-01",{"$f":"EDATE(N9,N12*Months)","v":"2043-01-01"},{"$f":"EDATE(O9,O12*Months)","v":"2045-01-01"},{"$f":"EDATE(P9,P12*Months)","v":"2053-01-01"},"2069-01-01","2062-01-01",{"$f":"EDATE(S9,S12*Months)","v":"2062-01-01"},"2062-07-01"]
[]
[null,null,"BESS PPA Period",null,"Years",{"$f":"INDEX((H15:AK15),$E$2)","v":0},null,null,null,null,null,10,10,10,10,10,10]
[null,null,"End of BESS PPA Period",null,"Date",{"$f":"INDEX((H16:AK16),$E$2)","v":false},null,{"$f":"IF(H15,EDATE(H9,H15*Months))","v":false},false,false,false,"2037-04-01","2038-01-01","2038-01-01","2038-01-01","2038-01-01","2038-01-01",false,false,false]
[null,null,"BESS Economic Life",null,"Years",null,null,null,null,null,null,{"$f":"ROUND(L50/L51,0)","v":11},15,15,17,15,20]
[null,null,"BESS Decommissioning",null,"Date",{"$f":"INDEX((H18:AK18),$E$2)","v":false},null,{"$f":"IF(H17,EDATE(H9,H17*Months))","v":false},{"$f":"IF(I17,EDATE(I9,I17*Months))","v":false},{"$f":"IF(J17,EDATE(J9,J17*Months))","v":false},{"$f":"IF(K17,EDATE(K9,K17*Months))","v":false},{"$f":"IF(L17,EDATE(L9,L17*Months))","v":"2038-04-01"},{"$f":"IF(M17,EDATE(M9,M17*Months))","v":"2043-01-01"},{"$f":"IF(N17,EDATE(N9,N17*Months))","v":"2043-01-01"},{"$f":"IF(O17,EDATE(O9,O17*Months))","v":"2045-01-01"},{"$f":"IF(P17,EDATE(P9,P17*Months))","v":"2043-01-01"},{"$f":"IF(Q17,EDATE(Q9,Q17*Months))","v":"2048-01-01"},{"$f":"IF(R17,EDATE(R9,R17*Months))","v":false},{"$f":"IF(S17,EDATE(S9,S17*Months))","v":false},{"$f":"IF(T17,EDATE(T9,T17*Months))","v":false}]
[null,null,"Months in Period for Finance - Construction",null,"Periods",{"$f":"INDEX((H19:AK19),$E$2)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Months in Period for Finance - Operation",null,"Periods",{"$f":"INDEX((H20:AK20),$E$2)","v":3},null,3,3,3,3,3,3,3,3,3,3,3,3,3]
[]
[null,"Capacity and Produciton - Solar/Hydro"]
[null,null,"Capacity and Production",null,"kWp",{"$f":"INDEX(H23:T23,$E$2)","v":15000},null,15000,15000,15000,20000,null,null,null,null,15000,15000,15000,15000,15000]
[null,null,"DC / AC Ratio",null,"x",{"$f":"INDEX(H24:T24,$E$2)","v":1.2},null,1.2,1.2,1.2,1.2,null,null,null,null,1.2,1.2,1.2,1.2,1.2]
[null,null,"Capacity AC",null,"kWac",{"$f":"INDEX(H25:T25,$E$2)","v":12500},null,{"$f":"H23/H24","v":12500},{"$f":"I23/I24","v":12500},12500,{"$f":"K23/K24","v":16666.666666666668},null,null,null,null,{"$f":"P23/P24","v":12500},12500,12500,{"$f":"S23/S24","v":12500},12500]
[null,null,"Solar In-plain Yield from Irriadiation",null,"kWh/m2)",{"$f":"INDEX(H26:T26,$E$2)","v":2057},null,2057,2057,2057,2057,null,null,null,null,2057,2057,2057,2057,2057]
[null,null,"STC Capacity",null,"Kw/m2",{"$f":"INDEX(H27:T27,$E$2)","v":1},null,1,1,1,1,null,null,null,null,1,1,1,1,1]
[null,null,"Capacity Factor from In Plane Irradiation",null,"%",{"$f":"INDEX(H28:T28,$E$2)","v":0.23481735159817352},null,{"$f":"H26/(H27*Hours)","v":0.23481735159817352},0.23481735159817352,0.23481735159817352,{"$f":"K26/(K27*Hours)","v":0.23481735159817352},null,null,null,null,{"$f":"P26/(P27*Hours)","v":0.23481735159817352},0.23481735159817352,0.23481735159817352,{"$f":"S26/(S27*Hours)","v":0.23481735159817352},0.23481735159817352]
[null,null,"Performance Ratio",null,"%",{"$f":"INDEX(H29:T29,$E$2)","v":0.85},null,0.85,0.78,0.82,0.82,null,null,null,null,0.82,0.82,null,null,0.82]
[null,null,"Yield After P/R - P50",null,"kWh/kWp",{"$f":"INDEX(H30:T30,$E$2)","v":1748.45},null,{"$f":"H26*H29","v":1748.45},{"$f":"I26*I29","v":1604.46},1686.74,{"$f":"0.22*8760","v":1927.2},null,null,null,null,{"$f":"P26*P29","v":1686.74},1686.74,{"$f":"0.4*8760","v":3504},{"$f":"0.4*8760","v":3504},{"$f":"0.4*8760","v":3504}]
[]
[null,null,"Seasonality Code in InputS",null,"Code",{"$f":"INDEX(H32:T32,$E$2)","v":3},null,3,2,2,2,null,null,null,null,2,2,2,2,2]
[null,null,"Seasonality Code",null,"Description",{"$f":"INDEX(InputS!$D$9:$D$12,InputC!F32)","v":"More Seasonality"}]
[]
[null,null,"Inverter Life",null,"Years",{"$f":"INDEX(H35:T35,$E$2)","v":15},null,15,10,15,15,null,null,null,null,15,15,15,15,15]
[null,null,"Latest Year for Inverter Replacement",null,"Year",{"$f":"INDEX(H36:T36,$E$2)","v":20},null,20,20,20,20,null,null,null,null,20,20,20,20,20]
[]
[null,null,"Standard Deviation",null,"%",{"$f":"INDEX(H38:T38,$E$2)","v":0.04},null,0.04,0.06,3.5000000000000003E-2,0.05,null,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,0.1,0.1,3.5000000000000003E-2]
[null,null,"Yield After P/R - P90",null,"kWh/kWp",{"$f":"INDEX(H39:T39,$E$2)","v":1658.8208466089418},null,{"$f":"NORMINV(0.1,H30,H38*H30)","v":1658.8208466089418},{"$f":"NORMINV(0.1,I30,I38*I30)","v":1481.0881065087785},{"$f":"NORMINV(0.1,J30,J38*J30)","v":1611.0824499316655},{"$f":"NORMINV(0.1,K30,K38*K30)","v":1803.7096911441224},null,null,null,null,{"$f":"NORMINV(0.1,P30,P38*P30)","v":1611.0824499316655},{"$f":"NORMINV(0.1,Q30,Q38*Q30)","v":1611.0824499316655},{"$f":"NORMINV(0.1,R30,R38*R30)","v":3054.944331433172},{"$f":"NORMINV(0.1,S30,S38*S30)","v":3054.944331433172},{"$f":"NORMINV(0.1,T30,T38*T30)","v":3346.8305160016102}]
[null,null,"P90/P50",null,"%",{"$f":"INDEX(H40:T40,$E$2)","v":0.94873793737821599},null,{"$f":"H39/H30","v":0.94873793737821599},{"$f":"I39/I30","v":0.92310690606732393},{"$f":"J39/J30","v":0.95514569520593895},{"$f":"K39/K30","v":0.93592242172277007},null,null,null,null,{"$f":"P39/P30","v":0.95514569520593895},{"$f":"Q39/Q30","v":0.95514569520593895},{"$f":"R39/R30","v":0.87184484344553992},{"$f":"S39/S30","v":0.87184484344553992},{"$f":"T39/T30","v":0.95514569520593895}]
[null,null,"Solar Degradation",null,"% p.a",{"$f":"INDEX(H41:T41,$E$2)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,4.0000000000000001E-3,null,null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[]
[null,"Capacity and Production - BESS"]
[]
[null,null,"Inverter Capacity",null,"kWp",{"$f":"INDEX(H45:T45,$E$2)","v":0},null,null,null,null,null,10000,10000,10000,10000,10000,10000,null,null,17000]
[null,null,"Duration ",null,"Hours",{"$f":"INDEX(H46:T46,$E$2)","v":0},null,null,null,null,null,1,4,4,4,4,4,null,null,5]
[null,null,"Storage Capactiy",null,"kWh",{"$f":"INDEX(H47:T47,$E$2)","v":0},null,null,null,null,null,{"$f":"L45*L46","v":10000},{"$f":"M45*M46","v":40000},{"$f":"N45*N46","v":40000},{"$f":"O45*O46","v":40000},40000,40000,null,null,{"$f":"T45*T46","v":85000}]
[null,null,"Storage Availability",null,"%",{"$f":"INDEX(H48:T48,$E$2)","v":0},null,null,null,null,null,0.95,0.95,0.92,0.98,0.98,0.9,null,null,0.98]
[]
[null,null,"Total Cycles",null,"Number ",{"$f":"INDEX(H50:T50,$E$2)","v":0},null,null,null,null,null,8000,8000,8000,15000,15000,15000,null,null,15000]
[null,null,"Cycles ",null,"Number/Year",{"$f":"INDEX(H51:T51,$E$2)","v":0},null,null,null,null,null,{"$f":"M51*2","v":730},365,365,365,365,365,null,null,365]
[]
[null,null,"Round Trip Efficiency - Actual",null,"%",{"$f":"INDEX(H53:T53,$E$2)","v":0},null,null,null,null,null,0.85,0.85,0.82,0.9,0.9,0.9,null,null,0.9]
[null,null,"Degradation - Actual",null,"Code",{"$f":"INDEX(H54:T54,$E$2)","v":0},null,null,null,null,null,1,1,2,3,1,3,null,null,3]
[null,null,"Degradatin Description",null,"Description",{"$f":"INDEX(H55:T55,$E$2)","v":0},null,null,null,null,null,{"$f":"INDEX(InputS!$D$34:$D$36,InputC!L54)","v":"Degrade Base"},{"$f":"INDEX(InputS!$D$34:$D$36,InputC!M54)","v":"Degrade Base"},{"$f":"INDEX(InputS!$D$34:$D$36,InputC!N54)","v":"Degrade Low"},{"$f":"INDEX(InputS!$D$34:$D$36,InputC!O54)","v":"Degarde High"},{"$f":"INDEX(InputS!$D$34:$D$36,InputC!P54)","v":"Degrade Base"},{"$f":"INDEX(InputS!$D$34:$D$36,InputC!Q54)","v":"Degarde High"},null,null,{"$f":"INDEX(InputS!$D$34:$D$36,InputC!T54)","v":"Degarde High"}]
[]
[null,"Operating  Cash Flow - Solar"]
[]
[null,null,"Exchange Rate",null,"INR Cr./USD",{"$f":"INDEX(H59:T59,$E$2)","v":90},null,90,90,90,90,90,90,90,90,90,90,90,90,90]
[null,null,"Inflation Rate",null,"% p.a",{"$f":"INDEX(H60:T60,$E$2)","v":0.04},null,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04]
[]
[null,null,"Capital Expenditure - Solar/Hydro"]
[null,null,null,"Panels","INR Cr./kWp",{"$f":"INDEX(H63:T63,$E$2)","v":13500},null,{"$f":"H71*H59","v":13500},{"$f":"I71*I59","v":13500},13500,{"$f":"K67-K64-K65-K66","v":19980},null,null,null,null,{"$f":"P71*P59","v":13500}]
[null,null,null,"Inverters","INR Cr./kWp",{"$f":"INDEX(H64:T64,$E$2)","v":2700},null,{"$f":"$H$59*H72","v":2700},{"$f":"$H$59*I72","v":2700},2700,{"$f":"$H$59*K72","v":2700},null,null,null,null,{"$f":"P59*P72","v":2700}]
[null,null,null,"Labour, Wiring, Stracking","INR Cr./kWp",{"$f":"INDEX(H65:T65,$E$2)","v":16200},null,{"$f":"$H$59*H73","v":16200},16200,16200,{"$f":"$H$59*K73","v":16200},null,null,null,null,{"$f":"P59*P73","v":16200}]
[null,null,null,"Land","INR Cr./kWp",{"$f":"INDEX(H66:T66,$E$2)","v":4500},null,4500,4500,4500,{"$f":"$H$59*K74","v":4500},null,null,null,null,{"$f":"P59*P74","v":4500}]
[null,null,null,"Total","INR Cr./kWp",{"$f":"INDEX(H67:T67,$E$2)","v":36900},null,{"$f":"SUM(H63:H66)","v":36900},{"$f":"SUM(I63:I66)","v":36900},36900,{"$f":"K75*K59","v":43380},null,null,null,null,{"$f":"SUM(P63:P66)","v":36900},null,{"$f":"R75*R59","v":125010},{"$f":"S75*S59","v":125010},{"$f":"T75*T59","v":125010}]
[null,null,null,"S-Curve","Code",{"$f":"INDEX(H68:T68,$E$2)","v":3},null,3,3,3,3,null,null,null,null,null,null,1,1,1]
[null,null,null,"Description","Description",{"$f":"INDEX(H69:T69,$E$2)","v":"S-Curve Input - Weighted End"},null,{"$f":"INDEX(InputS!$D$20:$D$22,InputC!H68)","v":"S-Curve Input - Weighted End"},{"$f":"INDEX(InputS!$D$20:$D$22,InputC!I68)","v":"S-Curve Input - Weighted End"},{"$f":"INDEX(InputS!$D$20:$D$22,InputC!J68)","v":"S-Curve Input - Weighted End"},{"$f":"INDEX(InputS!$D$20:$D$22,InputC!K68)","v":"S-Curve Input - Weighted End"}]
[]
[null,null,null,"Panels","USD/kWp",{"$f":"INDEX(H71:T71,$E$2)","v":150},null,150,150,150,{"$f":"K75-K72-K73-K74","v":222},null,null,null,null,150]
[null,null,null,"Inverters","USD/kWp",{"$f":"INDEX(H72:T72,$E$2)","v":30},null,30,30,30,30,null,null,null,null,30]
[null,null,null,"Labour, Wiring, Stracking","USD/kWp",{"$f":"INDEX(H73:T73,$E$2)","v":180},null,180,180,180,180,null,null,null,null,180]
[null,null,null,"Land","USD/kWp",{"$f":"INDEX(H74:T74,$E$2)","v":50},null,50,50,50,50,null,null,null,null,50]
[null,null,null,"Total","USD/kWp",{"$f":"INDEX(H75:T75,$E$2)","v":410},null,{"$f":"SUM(H71:H74)","v":410},{"$f":"SUM(I71:I74)","v":410},410,482,null,null,null,null,{"$f":"SUM(P71:P74)","v":410},null,1389,1389,1389]
[]
[null,null,"Operating Expense - Solar"]
[null,null,null,"O&M Expense","INR Cr./kWy",{"$f":"INDEX(H78:T78,$E$2)","v":360},null,{"$f":"H83*$H$59","v":360},{"$f":"I83*$H$59","v":360},360,{"$f":"K83*$H$59","v":360},null,null,null,null,{"$f":"P83*$H$59","v":360}]
[null,null,null,"Insurance Expense","INR Cr./kWy",{"$f":"INDEX(H79:T79,$E$2)","v":180},null,{"$f":"H84*$H$59","v":180},180,180,{"$f":"K84*$H$59","v":180},null,null,null,null,{"$f":"P84*$H$59","v":180}]
[null,null,null,"Other Expense","INR Cr./kWy",{"$f":"INDEX(H80:T80,$E$2)","v":90},null,90,90,90,{"$f":"K85*$H$59","v":90},null,null,null,null,{"$f":"P85*$H$59","v":90}]
[null,null,null,"Total","INR Cr./kWy",{"$f":"INDEX(H81:T81,$E$2)","v":630},null,{"$f":"SUM(H78:H80)","v":630},{"$f":"SUM(I78:I80)","v":630},630,{"$f":"K86*K59","v":737.46},null,null,null,null,{"$f":"SUM(P78:P80)","v":630}]
[]
[null,null,null,"O&M Expense","USD/kWy",{"$f":"INDEX(H83:T83,$E$2)","v":4},null,4,4,4,4,null,null,null,null,4]
[null,null,null,"Insurance Expense","USD/kWy",{"$f":"INDEX(H84:T84,$E$2)","v":2},null,2,2,2,2,null,null,null,null,2]
[null,null,null,"Other Expense","USD/kWy",{"$f":"INDEX(H85:T85,$E$2)","v":1},null,1,1,1,1,null,null,null,null,1]
[null,null,null,"Total","USD/kWy",{"$f":"INDEX(H86:T86,$E$2)","v":7},null,{"$f":"SUM(H83:H85)","v":7},{"$f":"SUM(I83:I85)","v":7},7,{"$f":"K75*1.7%","v":8.1940000000000008},null,null,null,null,{"$f":"SUM(P83:P85)","v":7},null,{"$f":"0.02*R75","v":27.78},{"$f":"0.02*S75","v":27.78},{"$f":"0.02*T75","v":27.78}]
[]
[null,null,"Revenue"]
[null,null,null,"PPA Base Rate","INR Cr./kWh",{"$f":"INDEX(H89:T89,$E$2)","v":2.5},null,2.5,2.5,2.5,3.39,null,null,null,null,2.5,null,2.5,2.5,2.5]
[null,null,null,"Min Utilisation","%",{"$f":"INDEX(H90:T90,$E$2)","v":0.15},null,0.15,0.15,0.15,0.15,null,null,null,null,0.15,null,null,null,0.15]
[null,null,null,"PPA penalty Factor","X",{"$f":"INDEX(H91:T91,$E$2)","v":1.5},null,1.5,1.5,1.5,1.5,null,null,null,null,1.5,null,null,null,1.5]
[null,null,null,"Apply Inflation","flag",{"$f":"INDEX(H92:T92,$E$2)","v":false},null,false,false,false,false,null,null,null,null,true,null,null,null,true]
[null,null,null,"Post PPA Price - Real","INR Cr./kWh",{"$f":"INDEX(H93:T93,$E$2)","v":2.5},null,2.5,2.5,2.5,2.5,null,null,null,null,2.5,null,null,null,2.5]
[]
[null,"Operating Cash Flow - BESS"]
[]
[null,null,"Capital Expenditure - BESS"]
[null,null,null,"Storage","INR Cr./kWh"]
[null,null,null,"Inverters","INR Cr./kWp"]
[null,null,null,"Total","INR Cr./kWh",{"$f":"INDEX(H100:T100,$E$2)","v":0},null,null,null,null,null,{"$f":"L106*L59","v":11700},9000,{"$f":"N106*N59","v":9000},9000,9000,9000,null,null,{"$f":"T106*T59","v":9000}]
[null,null,null,"S-Curve","Code",{"$f":"INDEX(H101:T101,$E$2)","v":0},null,null,null,null,null,4,4,4,4,4,4,null,null,4]
[]
[null,null,"Capital Expenditure - BESS"]
[null,null,null,"Storage","USD/kWh"]
[null,null,null,"Inverters","USD/kWh"]
[null,null,null,"Total","USD/kWh",null,null,null,null,null,null,130,100,100,100,100,100,null,null,100]
[null,null,null,"S-Curve","Code",null,null,null,null,null,null,4,4,4,4,4,4,null,null,4]
[]
[null,null,"Operating Expense - BESS"]
[null,null,null,"O&M Expense","INR Cr./kWh-y"]
[null,null,null,"Cooling Expense","INR Cr./kWh-y"]
[null,null,null,"Insurance Expense","INR Cr./kWh-y"]
[null,null,null,"Other Expense","INR Cr./kWh-y"]
[null,null,null,"Total","INR Cr./kWy",{"$f":"INDEX(H114:T114,$E$2)","v":0},null,null,null,null,null,{"$f":"L119*L59","v":135},135,{"$f":"N119*N59","v":135},135,135,135,null,null,{"$f":"T119*T59","v":135}]
[]
[null,null,null,"O&M Expense","USD/kWh"]
[null,null,null,"Cooling Expense","USD/kWh"]
[null,null,null,"Insurance Expense","USD/kWh"]
[null,null,null,"Other Expense","USD/kWh",null,null,null,null,null,null,1.5,1.5,1.5,1.5,1.5,1.5,null,null,1.5]
[null,null,null,"Total","USD/kWh"]
[]
[null,null,"Revenue"]
[null,null,null,"Base Capacity Payment","INR Cr./kWh",{"$f":"INDEX(H123:T123,$E$2)","v":0},null,null,null,null,null,0.45,0.45,0.45,0.45,0.45,0.45,null,null,1.5]
[null,null,null,"Availability Target","%",{"$f":"INDEX(H124:T124,$E$2)","v":0},null,null,null,null,null,0.97,0.97,0.97,0.97,0.97,0.97,null,null,0.97]
[null,null,null,"Degradation Target","%",{"$f":"INDEX(H125:T125,$E$2)","v":0},null,null,null,null,null,0.02,0.02,0.02,0.02,0.02,0.02,null,null,0.02]
[null,null,null,"Round Trip Efficiency Target","%",{"$f":"INDEX(H126:T126,$E$2)","v":0},null,null,null,null,null,0.85,0.85,0.85,0.85,0.85,0.85,null,null,0.85]
[null,null,null,"Apply Inflation","flag",{"$f":"INDEX(H127:T127,$E$2)","v":0},null,null,null,null,null,false,false,false,false,false,false,null,null,false]
[null,null,null,"Post PPA Price","INR Cr./kWh",{"$f":"INDEX(H128:T128,$E$2)","v":0},null,null,null,null,null,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"Rate Applied to Target vs Actual Loss","INR Cr./kWh",{"$f":"INDEX(H129:T129,$E$2)","v":0},null,null,null,null,null,2.5,2.5,2.5,2.5,2.5,2.5,null,null,2.5]
[null,null,null,"Apply Inflation to Post PPA Price","flag",{"$f":"INDEX(H130:T130,$E$2)","v":0},null,null,null,null,null,false,false,false,false,false,false]
[]
[null,"Depreciation and Taxes"]
[null,null,null,"Depreciation Life","Years",{"$f":"INDEX(H133:T133,$E$2)","v":25},null,{"$f":"H10","v":25},25,25,25,11,15,15,17,25,25,30,30,25]
[null,null,null,"Corporate Income Tax Rate","%",{"$f":"G134/100","v":0.27},27,{"$f":"$F$134","v":0.27},{"$f":"$F$134","v":0.27},0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27]
[]
[]
[]
[]
[null,"Debt Financing"]
[]
[null,null,null,"Debt Size - Debt to Capital","%",{"$f":"INDEX(H141:T141,$E$2)","v":0.85},null,0.85,0.85,0.85,0.7,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,"Debt Size from - DSCR","x",{"$f":"INDEX(H142:T142,$E$2)","v":1.2},null,1.2,1.25,1.25,{"$f":"1.26","v":1.26},1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25,1.25]
[null,null,null,"Apply P90 in Debt Size and DSCR","Flag",true,null,{"$f":"$F$143","v":true},{"$f":"$F$143","v":true},true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,"Debt Tenure","years",{"$f":"INDEX(H145:T145,$E$2)","v":25},null,25,25,8,12,8,8,8,8,8,8,8,8,8]
[null,null,null,"Interest Rate","%",{"$f":"INDEX(H146:T146,$E$2)","v":7.0000000000000007E-2},null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,"Equal Debt Service","Flag",{"$f":"INDEX(H147:T147,$E$2)","v":false},null,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Sculpted Debt Service","flag",{"$f":"INDEX(H148:T148,$E$2)","v":true},null,{"$f":"NOT(H147)","v":true},{"$f":"NOT(I147)","v":true},true,{"$f":"NOT(K147)","v":true},true,true,{"$f":"NOT(N147)","v":true},true,true,true,true,true,true]
[]
[null,null,null,"Up-Front Fee","%",{"$f":"INDEX(H150:T150,$E$2)","v":0.01},null,0.01,0.01,0.01,7.4999999999999997E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Commitment Fee","%",{"$f":"INDEX(H151:T151,$E$2)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[]
[null,"Constants"]
[null,null,"Months in Year",null,12,"Months"]
[null,null,"Hrs in Year",null,{"$f":"365*24","v":8760},"Hours"]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"TRANSPOSE(H3:AB3)","v":"Solar Standalone"}]
[null,null,null,"Solar Case with Low Performance Ratio"]
[null,null,null,"Solar Case with Tracking"]
[null,null,null,"Nepal Solar"]
[null,null,null,"BESS Stanalone - Ancillary Use Case"]
[null,null,null,"BESS Standalone Load Shifting Case"]
[null,null,null,"BESS Downside Case"]
[null,null,null,"BESS Upside Case"]
[null,null,null,"BESS with Solar Using PPA"]
[null,null,null,"BESS with Solar Using PPA Downside"]
[null,null,null,"Hydro Project"]
[null,null,null,"Hydro Project Downside Case"]
[null,null,null,"Solar For Peak Hours"]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]

{"sheet":"InputS","index":3,"n_rows":40,"n_cols":78,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"Seasonal Production"]
[]
[null,null,null,"Code Number",{"$f":"MAX(InputC!F32,1)","v":3}]
[]
[null,null,null,"Month",null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[]
[]
[null,null,null,"Equal production",null,null,{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,null,"With Monsson",null,null,9.5000000000000001E-2,9.5000000000000001E-2,{"$f":"H10","v":9.5000000000000001E-2},0.08,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"K10","v":7.0000000000000007E-2},8.5000000000000006E-2,{"$f":"O10","v":8.5000000000000006E-2},0.09,9.5000000000000001E-2,{"$f":"SUM(G10:R10)","v":1.0000000000000002}]
[null,null,null,"More Seasonality",null,null,0.1,9.5000000000000001E-2,{"$f":"H11","v":9.5000000000000001E-2},0.08,7.0000000000000007E-2,0.06,0.06,{"$f":"K11","v":7.0000000000000007E-2},8.5000000000000006E-2,{"$f":"O11","v":8.5000000000000006E-2},0.1,0.1,{"$f":"SUM(G11:R11)","v":1}]
[]
[null,null,null,{"$f":"IFERROR(INDEX(D9:D11,$E$4),D9)","v":"More Seasonality"},null,null,{"$f":"IFERROR(INDEX(G9:G11,$E$4),G9)","v":0.1},{"$f":"IFERROR(INDEX(H9:H11,$E$4),H9)","v":9.5000000000000001E-2},{"$f":"IFERROR(INDEX(I9:I11,$E$4),I9)","v":9.5000000000000001E-2},{"$f":"IFERROR(INDEX(J9:J11,$E$4),J9)","v":0.08},{"$f":"IFERROR(INDEX(K9:K11,$E$4),K9)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX(L9:L11,$E$4),L9)","v":0.06},{"$f":"IFERROR(INDEX(M9:M11,$E$4),M9)","v":0.06},{"$f":"IFERROR(INDEX(N9:N11,$E$4),N9)","v":7.0000000000000007E-2},{"$f":"IFERROR(INDEX(O9:O11,$E$4),O9)","v":8.5000000000000006E-2},{"$f":"IFERROR(INDEX(P9:P11,$E$4),P9)","v":8.5000000000000006E-2},{"$f":"IFERROR(INDEX(Q9:Q11,$E$4),Q9)","v":0.1},{"$f":"IFERROR(INDEX(R9:R11,$E$4),R9)","v":0.1}]
[]
[null,"S-Curve"]
[null,null,null,"Construction Period",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72]
[]
[null,null,null,"S-Curve Code",{"$f":"InputC!F68+InputC!F101","v":3}]
[]
[null,null,null,"S-Curve Flat",{"$f":"InputC!F7","v":18},null,{"$f":"(G16<=$E$20)/$E$20","v":5.5555555555555552E-2},{"$f":"(H16<=$E$20)/$E$20","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BT16<=$E$20)/$E$20","v":0},0,0,0,0,0,0]
[null,null,null,"S-Curve Input - Weighted First",null,null,0.15,0.1,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2]
[null,null,null,"S-Curve Input - Weighted End",null,null,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,7.4999999999999997E-2,null,null,null,null,null,null,0.1,0.15]
[null,null,null,"S-Curve Battery - Flag",{"$f":"InputC!F7","v":18},null,{"$f":"IF(G16<=$E$23,1/$E$23)","v":5.5555555555555552E-2},{"$f":"IF(H16<=$E$23,1/$E$23)","v":5.5555555555555552E-2},5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,5.5555555555555552E-2,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BT16<=$E$23,1/$E$23)","v":false}]
[]
[]
[null,null,null,{"$f":"INDEX(D20:D24,$E$18)","v":"S-Curve Input - Weighted End"},null,null,{"$f":"INDEX(G20:G24,$E$18)","v":7.4999999999999997E-2},{"$f":"INDEX(H20:H24,$E$18)","v":7.4999999999999997E-2},{"$f":"INDEX(I20:I24,$E$18)","v":7.4999999999999997E-2},{"$f":"INDEX(J20:J24,$E$18)","v":7.4999999999999997E-2},{"$f":"INDEX(K20:K24,$E$18)","v":7.4999999999999997E-2},{"$f":"INDEX(L20:L24,$E$18)","v":7.4999999999999997E-2},{"$f":"INDEX(M20:M24,$E$18)","v":7.4999999999999997E-2},{"$f":"INDEX(N20:N24,$E$18)","v":7.4999999999999997E-2},{"$f":"INDEX(O20:O24,$E$18)","v":7.4999999999999997E-2},{"$f":"INDEX(P20:P24,$E$18)","v":7.4999999999999997E-2},{"$f":"INDEX(Q20:Q24,$E$18)","v":0},{"$f":"INDEX(R20:R24,$E$18)","v":0},{"$f":"INDEX(S20:S24,$E$18)","v":0},{"$f":"INDEX(T20:T24,$E$18)","v":0},{"$f":"INDEX(U20:U24,$E$18)","v":0},{"$f":"INDEX(V20:V24,$E$18)","v":0},{"$f":"INDEX(W20:W24,$E$18)","v":0.1},{"$f":"INDEX(X20:X24,$E$18)","v":0.15},{"$f":"INDEX(Y20:Y24,$E$18)","v":0},{"$f":"INDEX(Z20:Z24,$E$18)","v":0},{"$f":"INDEX(AA20:AA24,$E$18)","v":0},{"$f":"INDEX(AB20:AB24,$E$18)","v":0},{"$f":"INDEX(AC20:AC24,$E$18)","v":0},{"$f":"INDEX(AD20:AD24,$E$18)","v":0},{"$f":"INDEX(AE20:AE24,$E$18)","v":0},{"$f":"INDEX(AF20:AF24,$E$18)","v":0},{"$f":"INDEX(AG20:AG24,$E$18)","v":0},{"$f":"INDEX(AH20:AH24,$E$18)","v":0},{"$f":"INDEX(AI20:AI24,$E$18)","v":0},{"$f":"INDEX(AJ20:AJ24,$E$18)","v":0},{"$f":"INDEX(AK20:AK24,$E$18)","v":0},{"$f":"INDEX(AL20:AL24,$E$18)","v":0},{"$f":"INDEX(AM20:AM24,$E$18)","v":0},{"$f":"INDEX(AN20:AN24,$E$18)","v":0},{"$f":"INDEX(AO20:AO24,$E$18)","v":0},{"$f":"INDEX(AP20:AP24,$E$18)","v":0},{"$f":"INDEX(AQ20:AQ24,$E$18)","v":0},{"$f":"INDEX(AR20:AR24,$E$18)","v":0},{"$f":"INDEX(AS20:AS24,$E$18)","v":0},{"$f":"INDEX(AT20:AT24,$E$18)","v":0},{"$f":"INDEX(AU20:AU24,$E$18)","v":0},{"$f":"INDEX(AV20:AV24,$E$18)","v":0},{"$f":"INDEX(AW20:AW24,$E$18)","v":0},{"$f":"INDEX(AX20:AX24,$E$18)","v":0},{"$f":"INDEX(AY20:AY24,$E$18)","v":0},{"$f":"INDEX(AZ20:AZ24,$E$18)","v":0},{"$f":"INDEX(BA20:BA24,$E$18)","v":0},{"$f":"INDEX(BB20:BB24,$E$18)","v":0},{"$f":"INDEX(BC20:BC24,$E$18)","v":0},{"$f":"INDEX(BD20:BD24,$E$18)","v":0},{"$f":"INDEX(BE20:BE24,$E$18)","v":0},{"$f":"INDEX(BF20:BF24,$E$18)","v":0},{"$f":"INDEX(BG20:BG24,$E$18)","v":0},{"$f":"INDEX(BH20:BH24,$E$18)","v":0},{"$f":"INDEX(BI20:BI24,$E$18)","v":0},{"$f":"INDEX(BJ20:BJ24,$E$18)","v":0},{"$f":"INDEX(BK20:BK24,$E$18)","v":0},{"$f":"INDEX(BL20:BL24,$E$18)","v":0},{"$f":"INDEX(BM20:BM24,$E$18)","v":0},{"$f":"INDEX(BN20:BN24,$E$18)","v":0},{"$f":"INDEX(BO20:BO24,$E$18)","v":0},{"$f":"INDEX(BP20:BP24,$E$18)","v":0},{"$f":"INDEX(BQ20:BQ24,$E$18)","v":0},{"$f":"INDEX(BR20:BR24,$E$18)","v":0},{"$f":"INDEX(BS20:BS24,$E$18)","v":0},{"$f":"INDEX(BT20:BT24,$E$18)","v":0},{"$f":"INDEX(BU20:BU23,$E$18)","v":0},{"$f":"INDEX(BV20:BV23,$E$18)","v":0},{"$f":"INDEX(BW20:BW23,$E$18)","v":0},{"$f":"INDEX(BX20:BX23,$E$18)","v":0},{"$f":"INDEX(BY20:BY23,$E$18)","v":0},{"$f":"INDEX(BZ20:BZ23,$E$18)","v":0}]
[]
[]
[]
[null,null,null,"Degradation Code",{"$f":"InputC!F54","v":0}]
[]
[null,null,null,"Age in Years",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42]
[]
[null,null,null,"Degrade Base",null,null,0.03,0.05,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2,2.5999999999999999E-2]
[null,null,null,"Degrade Low",null,null,0.05,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Degarde High",null,null,0.05,0.03,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[]
[null,null,null,{"$f":"INDEX(D34:D36,$E$30)","v":"Degrade Base"},null,null,{"$f":"INDEX(G34:G36,$E$30)","v":0.03},{"$f":"INDEX(H34:H36,$E$30)","v":0.05},{"$f":"INDEX(I34:I36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(J34:J36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(K34:K36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(L34:L36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(M34:M36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(N34:N36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(O34:O36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(P34:P36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(Q34:Q36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(R34:R36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(S34:S36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(T34:T36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(U34:U36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(V34:V36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(W34:W36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(X34:X36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(Y34:Y36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(Z34:Z36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AA34:AA36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AB34:AB36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AC34:AC36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AD34:AD36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AE34:AE36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AF34:AF36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AG34:AG36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AH34:AH36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AI34:AI36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AJ34:AJ36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AK34:AK36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AL34:AL36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AM34:AM36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AN34:AN36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AO34:AO36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AP34:AP36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AQ34:AQ36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AR34:AR36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AS34:AS36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AT34:AT36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AU34:AU36,$E$30)","v":2.5999999999999999E-2},{"$f":"INDEX(AV34:AV36,$E$30)","v":2.5999999999999999E-2}]
[null,null,null,"Degrade Low",null,null,0.05,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Degarde High",null,null,0.05,0.03,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]

{"sheet":"Operating Model","index":4,"n_rows":231,"n_cols":509,"rows_kept":231,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,null,null,null,{"$f":"InputC!F3","v":"Solar Standalone"}]
[null,"Timing ",null,null,null,"Driver 1","Driver 2","Sum"]
[null,null,"Period",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500]
[null,null,"Construction Period",null,"Flag",{"$f":"InputC!F7","v":18},null,null,null,{"$f":"(J4<=$F$5)*1","v":1},{"$f":"(K4<=$F$5)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Start of period",null,"date",null,null,null,null,{"$f":"I7+1","v":"2026-01-01"},{"$f":"J7+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"BV7+1","v":"2031-06-01"},"2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01","2032-04-01","2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01",{"$f":"EH7+1","v":"2036-10-01"},"2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01",{"$f":"GT7+1","v":"2042-02-01"},"2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01",{"$f":"JF7+1","v":"2047-06-01"},"2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01",{"$f":"LR7+1","v":"2052-10-01"},"2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01",{"$f":"OD7+1","v":"2058-02-01"},"2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01","2058-12-01","2059-01-01","2059-02-01","2059-03-01","2059-04-01","2059-05-01","2059-06-01","2059-07-01","2059-08-01","2059-09-01","2059-10-01","2059-11-01","2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01","2062-02-01","2062-03-01","2062-04-01","2062-05-01","2062-06-01","2062-07-01","2062-08-01","2062-09-01","2062-10-01","2062-11-01","2062-12-01","2063-01-01","2063-02-01","2063-03-01","2063-04-01","2063-05-01",{"$f":"QP7+1","v":"2063-06-01"},"2063-07-01","2063-08-01","2063-09-01","2063-10-01","2063-11-01","2063-12-01","2064-01-01","2064-02-01","2064-03-01","2064-04-01","2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01","2067-06-01","2067-07-01","2067-08-01"]
[null,null,"End of period",null,"date",null,null,null,{"$f":"InputC!F8-1","v":"2025-12-31"},{"$f":"EOMONTH(J6,0)","v":"2026-01-31"},{"$f":"EOMONTH(K6,0)","v":"2026-02-28"},"2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31",{"$f":"EOMONTH(BW6,0)","v":"2031-06-30"},"2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30",{"$f":"EOMONTH(EI6,0)","v":"2036-10-31"},"2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31",{"$f":"EOMONTH(GU6,0)","v":"2042-02-28"},"2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31","2042-11-30","2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31",{"$f":"EOMONTH(JG6,0)","v":"2047-06-30"},"2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30",{"$f":"EOMONTH(LS6,0)","v":"2052-10-31"},"2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31","2053-06-30","2053-07-31","2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31",{"$f":"EOMONTH(OE6,0)","v":"2058-02-28"},"2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31","2059-11-30","2059-12-31","2060-01-31","2060-02-29","2060-03-31","2060-04-30","2060-05-31","2060-06-30","2060-07-31","2060-08-31","2060-09-30","2060-10-31","2060-11-30","2060-12-31","2061-01-31","2061-02-28","2061-03-31","2061-04-30","2061-05-31","2061-06-30","2061-07-31","2061-08-31","2061-09-30","2061-10-31","2061-11-30","2061-12-31","2062-01-31","2062-02-28","2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31",{"$f":"EOMONTH(QQ6,0)","v":"2063-06-30"},"2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31","2067-06-30","2067-07-31","2067-08-31"]
[null,null,"PPA Period",null,"Flag",{"$f":"InputC!F9","v":"2027-07-01"},{"$f":"InputC!F11","v":"2052-07-01"},{"$f":"SUM(J8:XFD8)","v":300},null,{"$f":"AND(J$6>=$F8,J$6<$G8)*1","v":0},{"$f":"AND(K$6>=$F8,K$6<$G8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW$6>=$F8,BW$6<$G8)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI$6>=$F8,EI$6<$G8)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU$6>=$F8,GU$6<$G8)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG$6>=$F8,JG$6<$G8)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"AND(LS$6>=$F8,LS$6<$G8)*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(OE$6>=$F8,OE$6<$G8)*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(QQ$6>=$F8,QQ$6<$G8)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Full Operation Period",null,"Flag",{"$f":"InputC!F9","v":"2027-07-01"},{"$f":"InputC!F13","v":"2062-07-01"},{"$f":"SUM(J9:XFD9)","v":420},null,{"$f":"AND(J$6>=$F9,J$6<$G9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Month",null,"Flag",null,null,null,null,{"$f":"MONTH(J6)","v":1},{"$f":"MONTH(K6)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(BW6)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(EI6)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(GU6)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(JG6)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"MONTH(LS6)","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"MONTH(OE6)","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"MONTH(QQ6)","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8]
[null,null,"Year",null,"Year",null,null,null,null,{"$f":"YEAR(J6)","v":2026},{"$f":"YEAR(K6)","v":2026},2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,{"$f":"YEAR(BW6)","v":2031},2031,2031,2031,2031,2031,2031,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,{"$f":"YEAR(EI6)","v":2036},2036,2036,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,{"$f":"YEAR(GU6)","v":2042},2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,{"$f":"YEAR(JG6)","v":2047},2047,2047,2047,2047,2047,2047,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,{"$f":"YEAR(LS6)","v":2052},2052,2052,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,{"$f":"YEAR(OE6)","v":2058},2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,{"$f":"YEAR(QQ6)","v":2063},2063,2063,2063,2063,2063,2063,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067,2067,2067,2067]
[null,null,"BESS PPA Period",null,"Flag",{"$f":"InputC!$F$9","v":"2027-07-01"},{"$f":"InputC!F16","v":false},null,null,{"$f":"AND(J$6>=$F12,J$6<$G12)*1","v":0},{"$f":"AND(K$6>=$F12,K$6<$G12)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(BW$6>=$F12,BW$6<$G12)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(EI$6>=$F12,EI$6<$G12)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(GU$6>=$F12,GU$6<$G12)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(JG$6>=$F12,JG$6<$G12)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(LS$6>=$F12,LS$6<$G12)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(OE$6>=$F12,OE$6<$G12)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"AND(QQ$6>=$F12,QQ$6<$G12)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"BESS Operation Period",null,"Flag",{"$f":"InputC!$F$9","v":"2027-07-01"},{"$f":"InputC!F18","v":false},{"$f":"SUM(J13:XFD13)","v":482},null,{"$f":"AND(J$6>=$F13,J$6<$G13)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Period Counter Monthly",null,"Counter",null,null,null,null,{"$f":"J10","v":1},{"$f":"K10","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"BW10","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"EI10","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"GU10","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"JG10","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,{"$f":"LS10","v":10},11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,{"$f":"OE10","v":2},3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,{"$f":"QQ10","v":6},7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8]
[]
[null,null,"Flag for Quarterly Period",null,"Flag",{"$f":"EDATE(F13,2)","v":"2027-09-01"},{"$f":"EDATE(F16,3)","v":"2027-12-01"},{"$f":"EDATE(G16,3)","v":"2028-03-01"},{"$f":"EDATE(H16,3)","v":"2028-06-01"}]
[null,null,"Repayment Month",null,"Flag",{"$f":"MONTH(F16)","v":9},{"$f":"MONTH(G16)","v":12},3,6,{"$f":"(OR(J14=$F$17,J14=$G$17,J14=$H$17,J14=$I$17))*1","v":0},{"$f":"(OR(K14=$F$17,K14=$G$17,K14=$H$17,K14=$I$17))*1","v":0},1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,{"$f":"(OR(BW14=$F$17,BW14=$G$17,BW14=$H$17,BW14=$I$17))*1","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,{"$f":"(OR(EI14=$F$17,EI14=$G$17,EI14=$H$17,EI14=$I$17))*1","v":0},0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,{"$f":"(OR(GU14=$F$17,GU14=$G$17,GU14=$H$17,GU14=$I$17))*1","v":0},1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,{"$f":"(OR(JG14=$F$17,JG14=$G$17,JG14=$H$17,JG14=$I$17))*1","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,{"$f":"(OR(LS14=$F$17,LS14=$G$17,LS14=$H$17,LS14=$I$17))*1","v":0},0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,{"$f":"(OR(OE14=$F$17,OE14=$G$17,OE14=$H$17,OE14=$I$17))*1","v":0},1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,{"$f":"(OR(QQ14=$F$17,QQ14=$G$17,QQ14=$H$17,QQ14=$I$17))*1","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0]
[null,null,"Adjustment from Pre-COD Period",null,"Flag",{"$f":"EDATE(F12,-1)","v":"2027-06-01"},null,null,null,{"$f":"(($F$18=J6)*1)*1","v":0},{"$f":"(($F$18=K6)*1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($F$18=BW6)*1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($F$18=EI6)*1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($F$18=GU6)*1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($F$18=JG6)*1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($F$18=LS6)*1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($F$18=OE6)*1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(($F$18=QQ6)*1)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Flag for Quarterly Date",null,"Flag",null,null,null,null,{"$f":"(J17+J18)*1","v":0},{"$f":"(K17+K18)*1","v":0},1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,2,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,{"$f":"(BW17+BW18)*1","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,{"$f":"(EI17+EI18)*1","v":0},0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,{"$f":"(GU17+GU18)*1","v":0},1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,{"$f":"(JG17+JG18)*1","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,{"$f":"(LS17+LS18)*1","v":0},0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,{"$f":"(OE17+OE18)*1","v":0},1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,{"$f":"(QQ17+QQ18)*1","v":1},0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0,1,0,0]
[null,null,"Counter for Repayment",null,"Counter",null,null,null,null,{"$f":"I19+I20","v":0},{"$f":"J19+J20","v":0},0,1,1,1,2,2,2,3,3,3,4,4,4,5,5,5,7,7,7,8,8,8,9,9,9,10,10,10,11,11,11,12,12,12,13,13,13,14,14,14,15,15,15,16,16,16,17,17,17,18,18,18,19,19,19,20,20,20,21,21,21,22,22,{"$f":"BV19+BV20","v":22},23,23,23,24,24,24,25,25,25,26,26,26,27,27,27,28,28,28,29,29,29,30,30,30,31,31,31,32,32,32,33,33,33,34,34,34,35,35,35,36,36,36,37,37,37,38,38,38,39,39,39,40,40,40,41,41,41,42,42,42,43,43,43,{"$f":"EH19+EH20","v":44},44,44,45,45,45,46,46,46,47,47,47,48,48,48,49,49,49,50,50,50,51,51,51,52,52,52,53,53,53,54,54,54,55,55,55,56,56,56,57,57,57,58,58,58,59,59,59,60,60,60,61,61,61,62,62,62,63,63,63,64,64,64,65,{"$f":"GT19+GT20","v":65},65,66,66,66,67,67,67,68,68,68,69,69,69,70,70,70,71,71,71,72,72,72,73,73,73,74,74,74,75,75,75,76,76,76,77,77,77,78,78,78,79,79,79,80,80,80,81,81,81,82,82,82,83,83,83,84,84,84,85,85,85,86,86,{"$f":"JF19+JF20","v":86},87,87,87,88,88,88,89,89,89,90,90,90,91,91,91,92,92,92,93,93,93,94,94,94,95,95,95,96,96,96,97,97,97,98,98,98,99,99,99,100,100,100,101,101,101,102,102,102,103,103,103,104,104,104,105,105,105,106,106,106,107,107,107,{"$f":"LR19+LR20","v":108},108,108,109,109,109,110,110,110,111,111,111,112,112,112,113,113,113,114,114,114,115,115,115,116,116,116,117,117,117,118,118,118,119,119,119,120,120,120,121,121,121,122,122,122,123,123,123,124,124,124,125,125,125,126,126,126,127,127,127,128,128,128,129,{"$f":"OD19+OD20","v":129},129,130,130,130,131,131,131,132,132,132,133,133,133,134,134,134,135,135,135,136,136,136,137,137,137,138,138,138,139,139,139,140,140,140,141,141,141,142,142,142,143,143,143,144,144,144,145,145,145,146,146,146,147,147,147,148,148,148,149,149,149,150,150,{"$f":"QP19+QP20","v":150},151,151,151,152,152,152,153,153,153,154,154,154,155,155,155,156,156,156,157,157,157,158,158,158,159,159,159,160,160,160,161,161,161,162,162,162,163,163,163,164,164,164,165,165,165,166,166,166,167,167]
[null,null,"Date for Sumif in Financing",null,"Date",null,null,null,null,{"$f":"IF(I19,J6,I21)","v":"00:00:00"},{"$f":"IF(J19,K6,J21)","v":"00:00:00"},"00:00:00","2026-04-01","2026-04-01","2026-04-01","2026-07-01","2026-07-01","2026-07-01","2026-10-01","2026-10-01","2026-10-01","2027-01-01","2027-01-01","2027-01-01","2027-04-01","2027-04-01","2027-04-01","2027-07-01","2027-07-01","2027-07-01","2027-10-01","2027-10-01","2027-10-01","2028-01-01","2028-01-01","2028-01-01","2028-04-01","2028-04-01","2028-04-01","2028-07-01","2028-07-01","2028-07-01","2028-10-01","2028-10-01","2028-10-01","2029-01-01","2029-01-01","2029-01-01","2029-04-01","2029-04-01","2029-04-01","2029-07-01","2029-07-01","2029-07-01","2029-10-01","2029-10-01","2029-10-01","2030-01-01","2030-01-01","2030-01-01","2030-04-01","2030-04-01","2030-04-01","2030-07-01","2030-07-01","2030-07-01","2030-10-01","2030-10-01","2030-10-01","2031-01-01","2031-01-01","2031-01-01","2031-04-01","2031-04-01",{"$f":"IF(BV19,BW6,BV21)","v":"2031-04-01"},"2031-07-01","2031-07-01","2031-07-01","2031-10-01","2031-10-01","2031-10-01","2032-01-01","2032-01-01","2032-01-01","2032-04-01","2032-04-01","2032-04-01","2032-07-01","2032-07-01","2032-07-01","2032-10-01","2032-10-01","2032-10-01","2033-01-01","2033-01-01","2033-01-01","2033-04-01","2033-04-01","2033-04-01","2033-07-01","2033-07-01","2033-07-01","2033-10-01","2033-10-01","2033-10-01","2034-01-01","2034-01-01","2034-01-01","2034-04-01","2034-04-01","2034-04-01","2034-07-01","2034-07-01","2034-07-01","2034-10-01","2034-10-01","2034-10-01","2035-01-01","2035-01-01","2035-01-01","2035-04-01","2035-04-01","2035-04-01","2035-07-01","2035-07-01","2035-07-01","2035-10-01","2035-10-01","2035-10-01","2036-01-01","2036-01-01","2036-01-01","2036-04-01","2036-04-01","2036-04-01","2036-07-01","2036-07-01","2036-07-01",{"$f":"IF(EH19,EI6,EH21)","v":"2036-10-01"},"2036-10-01","2036-10-01","2037-01-01","2037-01-01","2037-01-01","2037-04-01","2037-04-01","2037-04-01","2037-07-01","2037-07-01","2037-07-01","2037-10-01","2037-10-01","2037-10-01","2038-01-01","2038-01-01","2038-01-01","2038-04-01","2038-04-01","2038-04-01","2038-07-01","2038-07-01","2038-07-01","2038-10-01","2038-10-01","2038-10-01","2039-01-01","2039-01-01","2039-01-01","2039-04-01","2039-04-01","2039-04-01","2039-07-01","2039-07-01","2039-07-01","2039-10-01","2039-10-01","2039-10-01","2040-01-01","2040-01-01","2040-01-01","2040-04-01","2040-04-01","2040-04-01","2040-07-01","2040-07-01","2040-07-01","2040-10-01","2040-10-01","2040-10-01","2041-01-01","2041-01-01","2041-01-01","2041-04-01","2041-04-01","2041-04-01","2041-07-01","2041-07-01","2041-07-01","2041-10-01","2041-10-01","2041-10-01","2042-01-01",{"$f":"IF(GT19,GU6,GT21)","v":"2042-01-01"},"2042-01-01","2042-04-01","2042-04-01","2042-04-01","2042-07-01","2042-07-01","2042-07-01","2042-10-01","2042-10-01","2042-10-01","2043-01-01","2043-01-01","2043-01-01","2043-04-01","2043-04-01","2043-04-01","2043-07-01","2043-07-01","2043-07-01","2043-10-01","2043-10-01","2043-10-01","2044-01-01","2044-01-01","2044-01-01","2044-04-01","2044-04-01","2044-04-01","2044-07-01","2044-07-01","2044-07-01","2044-10-01","2044-10-01","2044-10-01","2045-01-01","2045-01-01","2045-01-01","2045-04-01","2045-04-01","2045-04-01","2045-07-01","2045-07-01","2045-07-01","2045-10-01","2045-10-01","2045-10-01","2046-01-01","2046-01-01","2046-01-01","2046-04-01","2046-04-01","2046-04-01","2046-07-01","2046-07-01","2046-07-01","2046-10-01","2046-10-01","2046-10-01","2047-01-01","2047-01-01","2047-01-01","2047-04-01","2047-04-01",{"$f":"IF(JF19,JG6,JF21)","v":"2047-04-01"},"2047-07-01","2047-07-01","2047-07-01","2047-10-01","2047-10-01","2047-10-01","2048-01-01","2048-01-01","2048-01-01","2048-04-01","2048-04-01","2048-04-01","2048-07-01","2048-07-01","2048-07-01","2048-10-01","2048-10-01","2048-10-01","2049-01-01","2049-01-01","2049-01-01","2049-04-01","2049-04-01","2049-04-01","2049-07-01","2049-07-01","2049-07-01","2049-10-01","2049-10-01","2049-10-01","2050-01-01","2050-01-01","2050-01-01","2050-04-01","2050-04-01","2050-04-01","2050-07-01","2050-07-01","2050-07-01","2050-10-01","2050-10-01","2050-10-01","2051-01-01","2051-01-01","2051-01-01","2051-04-01","2051-04-01","2051-04-01","2051-07-01","2051-07-01","2051-07-01","2051-10-01","2051-10-01","2051-10-01","2052-01-01","2052-01-01","2052-01-01","2052-04-01","2052-04-01","2052-04-01","2052-07-01","2052-07-01","2052-07-01",{"$f":"IF(LR19,LS6,LR21)","v":"2052-10-01"},"2052-10-01","2052-10-01","2053-01-01","2053-01-01","2053-01-01","2053-04-01","2053-04-01","2053-04-01","2053-07-01","2053-07-01","2053-07-01","2053-10-01","2053-10-01","2053-10-01","2054-01-01","2054-01-01","2054-01-01","2054-04-01","2054-04-01","2054-04-01","2054-07-01","2054-07-01","2054-07-01","2054-10-01","2054-10-01","2054-10-01","2055-01-01","2055-01-01","2055-01-01","2055-04-01","2055-04-01","2055-04-01","2055-07-01","2055-07-01","2055-07-01","2055-10-01","2055-10-01","2055-10-01","2056-01-01","2056-01-01","2056-01-01","2056-04-01","2056-04-01","2056-04-01","2056-07-01","2056-07-01","2056-07-01","2056-10-01","2056-10-01","2056-10-01","2057-01-01","2057-01-01","2057-01-01","2057-04-01","2057-04-01","2057-04-01","2057-07-01","2057-07-01","2057-07-01","2057-10-01","2057-10-01","2057-10-01","2058-01-01",{"$f":"IF(OD19,OE6,OD21)","v":"2058-01-01"},"2058-01-01","2058-04-01","2058-04-01","2058-04-01","2058-07-01","2058-07-01","2058-07-01","2058-10-01","2058-10-01","2058-10-01","2059-01-01","2059-01-01","2059-01-01","2059-04-01","2059-04-01","2059-04-01","2059-07-01","2059-07-01","2059-07-01","2059-10-01","2059-10-01","2059-10-01","2060-01-01","2060-01-01","2060-01-01","2060-04-01","2060-04-01","2060-04-01","2060-07-01","2060-07-01","2060-07-01","2060-10-01","2060-10-01","2060-10-01","2061-01-01","2061-01-01","2061-01-01","2061-04-01","2061-04-01","2061-04-01","2061-07-01","2061-07-01","2061-07-01","2061-10-01","2061-10-01","2061-10-01","2062-01-01","2062-01-01","2062-01-01","2062-04-01","2062-04-01","2062-04-01","2062-07-01","2062-07-01","2062-07-01","2062-10-01","2062-10-01","2062-10-01","2063-01-01","2063-01-01","2063-01-01","2063-04-01","2063-04-01",{"$f":"IF(QP19,QQ6,QP21)","v":"2063-04-01"},"2063-07-01","2063-07-01","2063-07-01","2063-10-01","2063-10-01","2063-10-01","2064-01-01","2064-01-01","2064-01-01","2064-04-01","2064-04-01","2064-04-01","2064-07-01","2064-07-01","2064-07-01","2064-10-01","2064-10-01","2064-10-01","2065-01-01","2065-01-01","2065-01-01","2065-04-01","2065-04-01","2065-04-01","2065-07-01","2065-07-01","2065-07-01","2065-10-01","2065-10-01","2065-10-01","2066-01-01","2066-01-01","2066-01-01","2066-04-01","2066-04-01","2066-04-01","2066-07-01","2066-07-01","2066-07-01","2066-10-01","2066-10-01","2066-10-01","2067-01-01","2067-01-01","2067-01-01","2067-04-01","2067-04-01","2067-04-01","2067-07-01","2067-07-01"]
[null,null,"Date with Construcion",null,"Date",null,null,null,null,{"$f":"IF(J5,J6,J21)","v":"2026-01-01"},{"$f":"IF(K5,K6,K21)","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-07-01","2027-07-01","2027-10-01","2027-10-01","2027-10-01","2028-01-01","2028-01-01","2028-01-01","2028-04-01","2028-04-01","2028-04-01","2028-07-01","2028-07-01","2028-07-01","2028-10-01","2028-10-01","2028-10-01","2029-01-01","2029-01-01","2029-01-01","2029-04-01","2029-04-01","2029-04-01","2029-07-01","2029-07-01","2029-07-01","2029-10-01","2029-10-01","2029-10-01","2030-01-01","2030-01-01","2030-01-01","2030-04-01","2030-04-01","2030-04-01","2030-07-01","2030-07-01","2030-07-01","2030-10-01","2030-10-01","2030-10-01","2031-01-01","2031-01-01","2031-01-01","2031-04-01","2031-04-01",{"$f":"IF(BW5,BW6,BW21)","v":"2031-04-01"},"2031-07-01","2031-07-01","2031-07-01","2031-10-01","2031-10-01","2031-10-01","2032-01-01","2032-01-01","2032-01-01","2032-04-01","2032-04-01","2032-04-01","2032-07-01","2032-07-01","2032-07-01","2032-10-01","2032-10-01","2032-10-01","2033-01-01","2033-01-01","2033-01-01","2033-04-01","2033-04-01","2033-04-01","2033-07-01","2033-07-01","2033-07-01","2033-10-01","2033-10-01","2033-10-01","2034-01-01","2034-01-01","2034-01-01","2034-04-01","2034-04-01","2034-04-01","2034-07-01","2034-07-01","2034-07-01","2034-10-01","2034-10-01","2034-10-01","2035-01-01","2035-01-01","2035-01-01","2035-04-01","2035-04-01","2035-04-01","2035-07-01","2035-07-01","2035-07-01","2035-10-01","2035-10-01","2035-10-01","2036-01-01","2036-01-01","2036-01-01","2036-04-01","2036-04-01","2036-04-01","2036-07-01","2036-07-01","2036-07-01",{"$f":"IF(EI5,EI6,EI21)","v":"2036-10-01"},"2036-10-01","2036-10-01","2037-01-01","2037-01-01","2037-01-01","2037-04-01","2037-04-01","2037-04-01","2037-07-01","2037-07-01","2037-07-01","2037-10-01","2037-10-01","2037-10-01","2038-01-01","2038-01-01","2038-01-01","2038-04-01","2038-04-01","2038-04-01","2038-07-01","2038-07-01","2038-07-01","2038-10-01","2038-10-01","2038-10-01","2039-01-01","2039-01-01","2039-01-01","2039-04-01","2039-04-01","2039-04-01","2039-07-01","2039-07-01","2039-07-01","2039-10-01","2039-10-01","2039-10-01","2040-01-01","2040-01-01","2040-01-01","2040-04-01","2040-04-01","2040-04-01","2040-07-01","2040-07-01","2040-07-01","2040-10-01","2040-10-01","2040-10-01","2041-01-01","2041-01-01","2041-01-01","2041-04-01","2041-04-01","2041-04-01","2041-07-01","2041-07-01","2041-07-01","2041-10-01","2041-10-01","2041-10-01","2042-01-01",{"$f":"IF(GU5,GU6,GU21)","v":"2042-01-01"},"2042-01-01","2042-04-01","2042-04-01","2042-04-01","2042-07-01","2042-07-01","2042-07-01","2042-10-01","2042-10-01","2042-10-01","2043-01-01","2043-01-01","2043-01-01","2043-04-01","2043-04-01","2043-04-01","2043-07-01","2043-07-01","2043-07-01","2043-10-01","2043-10-01","2043-10-01","2044-01-01","2044-01-01","2044-01-01","2044-04-01","2044-04-01","2044-04-01","2044-07-01","2044-07-01","2044-07-01","2044-10-01","2044-10-01","2044-10-01","2045-01-01","2045-01-01","2045-01-01","2045-04-01","2045-04-01","2045-04-01","2045-07-01","2045-07-01","2045-07-01","2045-10-01","2045-10-01","2045-10-01","2046-01-01","2046-01-01","2046-01-01","2046-04-01","2046-04-01","2046-04-01","2046-07-01","2046-07-01","2046-07-01","2046-10-01","2046-10-01","2046-10-01","2047-01-01","2047-01-01","2047-01-01","2047-04-01","2047-04-01",{"$f":"IF(JG5,JG6,JG21)","v":"2047-04-01"},"2047-07-01","2047-07-01","2047-07-01","2047-10-01","2047-10-01","2047-10-01","2048-01-01","2048-01-01","2048-01-01","2048-04-01","2048-04-01","2048-04-01","2048-07-01","2048-07-01","2048-07-01","2048-10-01","2048-10-01","2048-10-01","2049-01-01","2049-01-01","2049-01-01","2049-04-01","2049-04-01","2049-04-01","2049-07-01","2049-07-01","2049-07-01","2049-10-01","2049-10-01","2049-10-01","2050-01-01","2050-01-01","2050-01-01","2050-04-01","2050-04-01","2050-04-01","2050-07-01","2050-07-01","2050-07-01","2050-10-01","2050-10-01","2050-10-01","2051-01-01","2051-01-01","2051-01-01","2051-04-01","2051-04-01","2051-04-01","2051-07-01","2051-07-01","2051-07-01","2051-10-01","2051-10-01","2051-10-01","2052-01-01","2052-01-01","2052-01-01","2052-04-01","2052-04-01","2052-04-01","2052-07-01","2052-07-01","2052-07-01",{"$f":"IF(LS5,LS6,LS21)","v":"2052-10-01"},"2052-10-01","2052-10-01","2053-01-01","2053-01-01","2053-01-01","2053-04-01","2053-04-01","2053-04-01","2053-07-01","2053-07-01","2053-07-01","2053-10-01","2053-10-01","2053-10-01","2054-01-01","2054-01-01","2054-01-01","2054-04-01","2054-04-01","2054-04-01","2054-07-01","2054-07-01","2054-07-01","2054-10-01","2054-10-01","2054-10-01","2055-01-01","2055-01-01","2055-01-01","2055-04-01","2055-04-01","2055-04-01","2055-07-01","2055-07-01","2055-07-01","2055-10-01","2055-10-01","2055-10-01","2056-01-01","2056-01-01","2056-01-01","2056-04-01","2056-04-01","2056-04-01","2056-07-01","2056-07-01","2056-07-01","2056-10-01","2056-10-01","2056-10-01","2057-01-01","2057-01-01","2057-01-01","2057-04-01","2057-04-01","2057-04-01","2057-07-01","2057-07-01","2057-07-01","2057-10-01","2057-10-01","2057-10-01","2058-01-01",{"$f":"IF(OE5,OE6,OE21)","v":"2058-01-01"},"2058-01-01","2058-04-01","2058-04-01","2058-04-01","2058-07-01","2058-07-01","2058-07-01","2058-10-01","2058-10-01","2058-10-01","2059-01-01","2059-01-01","2059-01-01","2059-04-01","2059-04-01","2059-04-01","2059-07-01","2059-07-01","2059-07-01","2059-10-01","2059-10-01","2059-10-01","2060-01-01","2060-01-01","2060-01-01","2060-04-01","2060-04-01","2060-04-01","2060-07-01","2060-07-01","2060-07-01","2060-10-01","2060-10-01","2060-10-01","2061-01-01","2061-01-01","2061-01-01","2061-04-01","2061-04-01","2061-04-01","2061-07-01","2061-07-01","2061-07-01","2061-10-01","2061-10-01","2061-10-01","2062-01-01","2062-01-01","2062-01-01","2062-04-01","2062-04-01","2062-04-01","2062-07-01","2062-07-01","2062-07-01","2062-10-01","2062-10-01","2062-10-01","2063-01-01","2063-01-01","2063-01-01","2063-04-01","2063-04-01",{"$f":"IF(QQ5,QQ6,QQ21)","v":"2063-04-01"},"2063-07-01","2063-07-01","2063-07-01","2063-10-01","2063-10-01","2063-10-01","2064-01-01","2064-01-01","2064-01-01","2064-04-01","2064-04-01","2064-04-01","2064-07-01","2064-07-01","2064-07-01","2064-10-01","2064-10-01","2064-10-01","2065-01-01","2065-01-01","2065-01-01","2065-04-01","2065-04-01","2065-04-01","2065-07-01","2065-07-01","2065-07-01","2065-10-01","2065-10-01","2065-10-01","2066-01-01","2066-01-01","2066-01-01","2066-04-01","2066-04-01","2066-04-01","2066-07-01","2066-07-01","2066-07-01","2066-10-01","2066-10-01","2066-10-01","2067-01-01","2067-01-01","2067-01-01","2067-04-01","2067-04-01","2067-04-01","2067-07-01","2067-07-01"]
[]
[null,"Operation - Solar/Hydro"]
[null,null,"Capacity of Plant",null,"kWp",{"$f":"InputC!F23","v":15000},null,null,null,{"$f":"$F$25*J9","v":0},{"$f":"$F$25*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"$F$25*BW9","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"$F$25*EI9","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"$F$25*GU9","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"$F$25*JG9","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"$F$25*LS9","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,{"$f":"$F$25*OE9","v":15000},15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,15000,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$25*QQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capacity of Plant",null,"kWac",{"$f":"InputC!F25","v":12500},null,null,null,{"$f":"$F$26*J9","v":0},{"$f":"$F$26*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,{"$f":"$F$26*BW9","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,{"$f":"$F$26*EI9","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,{"$f":"$F$26*GU9","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,{"$f":"$F$26*JG9","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,{"$f":"$F$26*LS9","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,{"$f":"$F$26*OE9","v":12500},12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,12500,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$26*QQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Yield P50 - Annual ",null,"kWh/kWp",{"$f":"InputC!F30","v":1748.45},null,null,null,{"$f":"$F$27*J9","v":0},{"$f":"$F$27*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,{"$f":"$F$27*BW9","v":1748.45},1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,{"$f":"$F$27*EI9","v":1748.45},1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,{"$f":"$F$27*GU9","v":1748.45},1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,{"$f":"$F$27*JG9","v":1748.45},1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,{"$f":"$F$27*LS9","v":1748.45},1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,{"$f":"$F$27*OE9","v":1748.45},1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,1748.45,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$27*QQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Seasonal Factor",null,"%",null,null,null,null,{"$f":"LOOKUP(J10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(K10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(L10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(M10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(N10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(O10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(P10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(Q10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(R10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(S10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(T10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(U10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(V10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(W10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(X10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(Y10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(Z10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AA10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(AB10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(AC10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AD10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AE10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AF10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(AG10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(AH10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(AI10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(AJ10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(AK10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(AL10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AM10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(AN10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(AO10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AP10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AQ10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(AR10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(AS10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(AT10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(AU10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(AV10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(AW10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(AX10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(AY10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(AZ10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(BA10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BB10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(BC10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(BD10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(BE10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(BF10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(BG10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(BH10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(BI10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(BJ10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BK10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(BL10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(BM10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BN10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(BO10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(BP10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(BQ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(BR10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(BS10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(BT10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(BU10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(BV10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BW10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(BX10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(BY10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(BZ10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(CA10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(CB10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(CC10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(CD10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(CE10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(CF10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(CG10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(CH10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CI10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(CJ10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(CK10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CL10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(CM10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(CN10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(CO10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(CP10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(CQ10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(CR10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(CS10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(CT10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CU10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(CV10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(CW10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(CX10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(CY10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(CZ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(DA10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(DB10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(DC10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(DD10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(DE10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(DF10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DG10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(DH10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(DI10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DJ10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(DK10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(DL10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(DM10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(DN10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(DO10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(DP10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(DQ10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(DR10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DS10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(DT10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(DU10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(DV10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(DW10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(DX10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(DY10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(DZ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(EA10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(EB10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(EC10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(ED10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(EE10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(EF10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(EG10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(EH10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(EI10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(EJ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(EK10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(EL10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(EM10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(EN10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(EO10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(EP10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(EQ10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(ER10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(ES10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(ET10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(EU10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(EV10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(EW10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(EX10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(EY10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(EZ10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(FA10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(FB10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(FC10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(FD10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(FE10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(FF10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(FG10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(FH10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(FI10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(FJ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(FK10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(FL10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(FM10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(FN10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(FO10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(FP10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(FQ10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(FR10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(FS10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(FT10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(FU10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(FV10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(FW10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(FX10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(FY10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(FZ10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(GA10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(GB10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(GC10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(GD10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(GE10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(GF10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(GG10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(GH10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(GI10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(GJ10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(GK10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(GL10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(GM10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(GN10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(GO10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(GP10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(GQ10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(GR10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(GS10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(GT10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(GU10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(GV10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(GW10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(GX10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(GY10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(GZ10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(HA10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(HB10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(HC10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(HD10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(HE10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(HF10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(HG10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(HH10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(HI10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(HJ10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(HK10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(HL10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(HM10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(HN10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(HO10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(HP10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(HQ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(HR10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(HS10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(HT10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(HU10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(HV10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(HW10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(HX10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(HY10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(HZ10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(IA10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(IB10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(IC10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(ID10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(IE10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(IF10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(IG10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(IH10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(II10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(IJ10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(IK10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(IL10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(IM10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(IN10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(IO10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(IP10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(IQ10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(IR10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(IS10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(IT10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(IU10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(IV10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(IW10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(IX10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(IY10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(IZ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(JA10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(JB10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(JC10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(JD10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(JE10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(JF10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(JG10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(JH10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(JI10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(JJ10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(JK10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(JL10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(JM10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(JN10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(JO10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(JP10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(JQ10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(JR10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(JS10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(JT10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(JU10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(JV10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(JW10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(JX10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(JY10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(JZ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(KA10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(KB10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(KC10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(KD10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(KE10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(KF10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(KG10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(KH10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(KI10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(KJ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(KK10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(KL10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(KM10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(KN10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(KO10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(KP10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(KQ10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(KR10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(KS10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(KT10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(KU10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(KV10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(KW10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(KX10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(KY10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(KZ10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(LA10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(LB10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(LC10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(LD10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(LE10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(LF10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(LG10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(LH10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(LI10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(LJ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(LK10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(LL10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(LM10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(LN10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(LO10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(LP10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(LQ10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(LR10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(LS10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(LT10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(LU10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(LV10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(LW10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(LX10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(LY10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(LZ10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(MA10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(MB10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(MC10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(MD10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ME10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(MF10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(MG10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(MH10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(MI10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(MJ10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(MK10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(ML10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(MM10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(MN10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(MO10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(MP10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(MQ10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(MR10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(MS10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(MT10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(MU10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(MV10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(MW10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(MX10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(MY10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(MZ10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(NA10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(NB10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(NC10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ND10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(NE10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(NF10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(NG10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(NH10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(NI10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(NJ10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(NK10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(NL10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(NM10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(NN10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(NO10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(NP10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(NQ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(NR10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(NS10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(NT10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(NU10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(NV10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(NW10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(NX10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(NY10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(NZ10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(OA10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(OB10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(OC10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(OD10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(OE10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(OF10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(OG10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(OH10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(OI10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(OJ10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(OK10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(OL10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(OM10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(ON10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(OO10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(OP10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(OQ10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(OR10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(OS10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(OT10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(OU10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(OV10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(OW10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(OX10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(OY10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(OZ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(PA10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(PB10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(PC10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(PD10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(PE10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(PF10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(PG10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(PH10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(PI10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(PJ10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(PK10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(PL10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(PM10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(PN10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(PO10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(PP10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(PQ10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(PR10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(PS10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(PT10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(PU10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(PV10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(PW10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(PX10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(PY10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(PZ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(QA10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(QB10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(QC10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(QD10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(QE10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(QF10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(QG10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(QH10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(QI10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(QJ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(QK10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(QL10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(QM10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(QN10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(QO10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(QP10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(QQ10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(QR10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(QS10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(QT10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(QU10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(QV10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(QW10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(QX10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(QY10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(QZ10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(RA10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(RB10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(RC10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(RD10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(RE10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(RF10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(RG10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(RH10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(RI10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(RJ10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(RK10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(RL10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(RM10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(RN10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(RO10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(RP10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(RQ10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(RR10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(RS10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(RT10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(RU10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(RV10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(RW10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(RX10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(RY10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(RZ10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(SA10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(SB10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(SC10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(SD10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(SE10,InputS!6:6,InputS!13:13)","v":8.5000000000000006E-2},{"$f":"LOOKUP(SF10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(SG10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(SH10,InputS!6:6,InputS!13:13)","v":0.1},{"$f":"LOOKUP(SI10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(SJ10,InputS!6:6,InputS!13:13)","v":9.5000000000000001E-2},{"$f":"LOOKUP(SK10,InputS!6:6,InputS!13:13)","v":0.08},{"$f":"LOOKUP(SL10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2},{"$f":"LOOKUP(SM10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(SN10,InputS!6:6,InputS!13:13)","v":0.06},{"$f":"LOOKUP(SO10,InputS!6:6,InputS!13:13)","v":7.0000000000000007E-2}]
[null,null,"Production without Degradation",null,"kWh",null,null,{"$f":"SUM(J29:XFD29)","v":917936250},null,{"$f":"J25*J27*J28","v":0},{"$f":"K25*K27*K28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,{"$f":"BW25*BW27*BW28","v":1573605},1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,{"$f":"EI25*EI27*EI28","v":2229273.75},2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,{"$f":"GU25*GU27*GU28","v":2491541.25},2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,{"$f":"JG25*JG27*JG28","v":1573605},1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,{"$f":"LS25*LS27*LS28","v":2229273.75},2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,{"$f":"OE25*OE27*OE28","v":2491541.25},2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,1573605,1835872.5000000002,2229273.75,2229273.75,2622675,2622675,2622675,2491541.25,2491541.25,2098140,1835872.5000000002,1573605,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ25*QQ27*QQ28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Degradation",null,"%",{"$f":"InputC!F41","v":5.0000000000000001E-3},{"$f":"(1+F30)^(1/12)-1","v":4.1571484472902043E-4},null,null,{"$f":"$G$30*J9","v":0},{"$f":"$G$30*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"$G$30*BW9","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"$G$30*EI9","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"$G$30*GU9","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"$G$30*JG9","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"$G$30*LS9","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"$G$30*OE9","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$30*QQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Degradation Index",null,"Index",null,null,1,null,{"$f":"H31*(1+J30)","v":1},{"$f":"J31*(1+K30)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.000415714844729,1.0008316025082902,1.0012476630625269,1.0016638965793123,1.0020803031305494,1.0024968827881713,1.0029136356241408,1.0033305617104509,1.0037476611191243,1.0041649339222136,1.0045823801918015,1.0050000000000003,1.005417793418953,1.0058357605208319,1.0062539013778398,1.006672216062209,1.0070907046462023,1.0075093672021123,1.0079282038022617,1.0083472145190033,1.00876639942472,1.0091857585918247,1.0096052920927605,1.0100250000000004,1.0104448823860479,1.0108649393234364,1.0112851708847292,1.0117055771425203,1.0121261581694336,1.0125469140381231,1.0129678448212733,1.0133889505915987,1.013810231421844,1.0142316873847843,1.0146533185532247,1.0150751250000007,1.0154971067979783,1.0159192640200536,1.0163415967391529,1.016764105028233,1.0171867889602808,1.0176096486083139,1.0180326840453799,1.0184558953445568,1.0188792825789534,1.0193028458217084,1.0197265851459909,{"$f":"BV31*(1+BW30)","v":1.0201505006250009},1.0205745923319685,1.0209988603401541,1.0214233047228489,1.0218479255533743,1.0222727229050825,1.0226976968513557,1.0231228474656069,1.0235481748212798,1.0239736789918483,1.024399360050817,1.024825218071721,1.0252512531281261,1.0256774652936285,1.0261038546418551,1.0265304212464634,1.0269571651811416,1.0273840865196082,1.0278111853356129,1.0282384617029354,1.0286659156953866,1.0290935473868079,1.0295213568510715,1.0299493441620799,1.030377509393767,1.0308058526200969,1.0312343739150647,1.0316630733526959,1.0320919510070474,1.0325210069522064,1.0329502412622911,1.0333796540114502,1.0338092452738636,1.0342390151237422,1.034668963635327,1.0350990908828905,1.035529396940736,1.0359598818831974,1.0363905457846401,1.0368213887194595,1.0372524107620826,1.0376836119869675,1.0381149924686024,1.0385465522815074,1.038978291500233,1.0394102101993608,1.0398423084535036,1.0402745863373051,1.0407070439254398,1.0411396812926137,1.0415724985135635,1.0420054956630571,1.0424386728158934,1.0428720300469025,1.0433055674309457,1.0437392850429152,1.0441731829577345,1.0446072612503581,1.0450415199957717,1.0454759592689922,1.0459105791450676,1.0463453796990774,1.0467803610061319,1.0472155231413729,{"$f":"EH31*(1+EI30)","v":1.0476508661799735},1.0480863901971378,1.0485220952681011,1.0489579814681305,1.0493940488725237,1.0498302975566103,1.0502667275957509,1.0507033390653375,1.0511401320407934,1.0515771065975732,1.0520142628111631,1.0524516007570803,1.0528891205108739,1.053326822148124,1.0537647057444421,1.0542027713754716,1.0546410191168869,1.055079449044394,1.0555180612337303,1.0559568557606647,1.0563958327009977,1.0568349921305613,1.0572743341252191,1.0577138587608659,1.0581535661134285,1.0585934562588648,1.0590335292731645,1.059473785232349,1.0599142242124713,1.0603548462896157,1.0607956515398986,1.0612366400394677,1.0616778118645025,1.062119167091214,1.0625607057958451,1.0630024280546702,1.0634443339439954,1.0638864235401588,1.0643286969195302,1.0647711541585108,1.0652137953335337,1.065656620521064,1.0660996297975984,1.0665428232396654,1.0669862009238253,1.0674297629266705,1.0678735093248246,1.0683174401949438,1.0687615556137158,1.0692058556578601,1.0696503404041282,1.0700950099293036,1.0705398643102018,1.0709849036236696,1.0714301279465865,1.0718755373558639,1.0723211319284447,1.0727669117413039,1.0732128768714488,1.0736590273959186,1.0741053633917843,1.0745518849361493,1.0749985921061489,1.0754454849789503,{"$f":"GT31*(1+GU30)","v":1.0758925636317529},1.0763398281417882,1.0767872785863197,1.0772349150426435,1.0776827375880871,1.0781307463000107,1.0785789412558064,1.0790273225328986,1.0794758902087438,1.0799246443608306,1.08037358506668,1.0808227124038454,1.081272026449912,1.0817215272824976,1.0821712149792519,1.0826210896178572,1.083071151276028,1.0835214000315112,1.0839718359620858,1.0844224591455633,1.0848732696597878,1.0853242675826351,1.0857754529920138,1.086226825965865,1.0866783865821619,1.0871301349189102,1.0875820710541482,1.0880341950659465,1.0884865070324081,1.0889390070316687,1.0893916951418963,1.0898445714412912,1.0902976360080867,1.0907508889205482,1.0912043302569738,1.0916579600956942,1.0921117785150725,1.0925657855935045,1.0930199814094188,1.0934743660412762,1.0939289395675702,1.0943837020668272,1.094838653617606,1.0952937942984979,1.0957491241881274,1.0962046433651513,1.0966603519082592,1.0971162498961733,1.0975723374076485,1.0980286145214728,1.0984850813164666,1.0989417378714832,1.0993985842654086,1.0998556205771617,1.1003128468856942,1.1007702632699907,1.1012278698090683,1.1016856665819772,1.1021436536678004,1.102601831145654,1.1030601990946867,1.1035187575940801,1.1039775067230488,1.1044364465608405,{"$f":"JF31*(1+JG30)","v":1.1048955771867357},1.1053548986800477,1.1058144111201229,1.1062741145863408,1.1067340091581139,1.1071940949148875,1.10765437193614,1.108114840301383,1.1085755000901607,1.1090363513820511,1.1094973942566648,1.1099586287936456,1.1104200550726702,1.1108816731734488,1.1113434831757243,1.1118054851592734,1.1122676792039052,1.1127300653894625,1.1131926437958213,1.1136554145028903,1.1141183775906121,1.1145815331389619,1.1150448812279485,1.1155084219376141,1.1159721553480337,1.1164360815393162,1.1169002005916031,1.11736451258507,1.117829017599925,1.1182937157164101,1.1187586070148006,1.119223691575405,1.1196889694785654,1.1201544408046571,1.1206201056340888,1.1210859640473028,1.1215520161247745,1.1220182619470134,1.1224847015945618,1.1229513351479958,1.1234181626879252,1.1238851842949926,1.124352400049875,1.1248198100332825,1.1252874143259586,1.1257552130086805,1.1262232061622592,1.1266913938675391,1.1271597762053982,1.1276283532567482,1.1280971251025342,1.1285660918237355,1.1290352535013644,1.1295046102164672,1.129974162050124,1.1304439090834484,1.1309138513975878,1.1313839890737234,1.1318543221930701,1.1323248508368764,1.1327955750864249,1.1332664950230318,1.1337376107280468,1.134208922282854,{"$f":"LR31*(1+LS30)","v":1.1346804297688711},1.1351521332675496,1.1356240328603748,1.136096128628866,1.1365684206545761,1.1370409090190925,1.1375135938040359,1.1379864750910613,1.1384595529618575,1.1389328274981474,1.1394062987816875,1.1398799668942687,1.140353831917716,1.1408278939338878,1.1413021530246772,1.1417766092720107,1.1422512627578494,1.1427261135641882,1.1432011617730564,1.1436764074665169,1.144151850726667,1.1446274916356383,1.1451033302755962,1.1455793667287404,1.1460556010773049,1.1465320334035576,1.1470086637898007,1.1474854923183708,1.1479625190716387,1.1484397441320093,1.1489171675819219,1.1493947895038497,1.1498726099803005,1.1503506290938166,1.1508288469269743,1.1513072635623842,1.1517858790826914,1.1522646935705754,1.1527437071087498,1.1532229197799628,1.1537023316669972,1.1541819428526696,1.1546617534198316,1.155141763451369,1.1556219730302022,1.156102382239286,1.1565829911616095,1.1570637998801965,1.1575448084781053,1.1580260170384287,1.158507425644294,1.1589890343788631,1.1594708433253327,1.1599528525669336,1.1604350621869315,1.1609174722686266,1.1614000828953539,1.1618828941504831,1.1623659061174181,1.162849118879598,1.1633325325204962,1.1638161471236212,1.1642999627725159,1.164783979550758,{"$f":"OD31*(1+OE30)","v":1.1652681975419596},1.1657526168297685,1.1662372374978662,1.1667220596299699,1.1672070833098309,1.1676923086212356,1.1681777356480054,1.1686633644739963,1.1691491951830992,1.1696352278592399,1.1701214625863789,1.1706078994485121,1.1710945385296698,1.1715813799139176,1.172068423685356,1.1725556699281201,1.1730431187263803,1.173530770164342,1.1740186243262456,1.1745066812963663,1.1749949411590146,1.1754834039985358,1.1759720698993106,1.1764609389457545,1.1769500112223181,1.1774392868134873,1.1779287658037829,1.1784184482777609,1.1789083343200124,1.179398424015164,1.1798887174478772,1.1803792147028485,1.1808699158648099,1.1813608210185289,1.1818519302488075,1.1823432436404837,1.18283476127843,1.183326483247555,1.1838184096328019,1.1843105405191499,1.1848028759916127,1.18529541613524,1.1857881610351166,1.1862811107763629,1.1867742654441342,1.1872676251236218,1.187761189900052,1.1882549598586865,1.1887489350848226,1.1892431156637933,1.1897375016809666,1.1902320932217463,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,{"$f":"QP31*(1+QQ30)","v":1.1907268903715715},1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715,1.1907268903715715]
[null,null,"Production with Degradation - P50",null,"kWh",null,null,{"$f":"SUM(J32:XFD32)","v":842107229.66913128},null,{"$f":"J29/J31","v":0},{"$f":"K29/K31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1572951.1008773325,1834347.0523901579,2226495.8333898094,2225570.630640659,2617230.3674731767,2616142.7980760857,2615055.6806098633,2483270.5641423776,2482238.6606829711,2089437.6303350679,1827498.208409233,1565776.1194029846,1565125.4735097829,1825220.9476518978,2215418.739691352,2214498.1399409538,2604209.3208688321,2603127.1622647615,2602045.4533431469,2470915.9842212708,2469889.2146099214,2079042.4182438485,1818406.1775216248,1557986.1884606811,1557338.7796117242,1816140.2464197983,2204396.7559117926,2203480.7362596551,2591253.0555908768,2590176.2808604585,2589099.9535752698,2458622.8698719102,2457601.2085670852,2068698.923625719,1809359.3806185315,1550235.013393712,1549590.8254843024,1807104.7228057694,2193429.6078724302,2192518.1455319948,2578361.2493441561,2577289.8317019483,2576218.8592788749,2446390.9152954328,2445374.3368826713,2058406.8891798195,1800357.5926552552,{"$f":"BW29/BW31","v":1542522.4013867779},1541881.4183923404,1798114.1520455414,2182517.0227586366,2181610.0950567112,2565533.5814369703,2564467.4942307938,2563401.8500287309,2434219.8162143608,2433208.2954056426,2048166.0588853925,1791400.5897067212,1534848.1605838581,1534210.3665595422,1789168.3104930755,2171658.7291130708,2170756.3134892639,2552769.7327731042,2551708.949483376,2550648.6069937609,2422109.2698650346,2421102.7814981509,2037976.1779954145,1782488.1489619112,1527212.1000834405,1526577.4791637233,1780266.9756149999,2160854.4568289258,2159956.5308350883,2540069.3858438842,2539013.8800829607,2537958.8129291153,2410058.9749900838,2409057.4940280104,2027836.9930302629,1773620.0487183193,1519614.0299337716,1518982.5663320629,1771409.9259850746,2150103.9371432094,2149210.4784428738,2527432.2247202829,2526381.9702318022,2525332.1521682739,2398068.6318309288,2397072.133361205,2017748.251771406,1764796.0683764368,1512053.7611281308,1511425.4391363806,1762596.9412786807,2139406.9026300586,2138517.8889978835,2514857.935045057,2513812.9057032848,2512768.3106151973,2386137.9421203267,2385146.4013544316,2007709.7032551293,1756015.9884342647,1504531.1056001293,1503905.9095884375,1753827.802267343,2128763.087194087,{"$f":"EI29/EI31","v":2127878.4965153062},2502346.2040249305,2501306.3738341127,2500266.9757365133,2374266.6090749507,2373280.0013476922,1997721.0977662972,1747279.5904818547,1497045.8762190335,1496423.7906352605,1745102.2908132758,2118172.226063767,2117292.0363336368,2489896.7204228151,2488862.0635165288,2487827.8365537436,2362454.3373880093,2361472.6381569062,1987782.1868321353,1738586.6571958745,1489597.8867851074,1488978.8961544877,1736420.1898639556,2107634.0557848425,2106758.2451080959,2477509.1745500644,2476479.6651905756,2475450.5836355654,2350700.8332218998,2349724.0180665739,1977892.7232160554,1729936.972334204,1482186.9520249828,1481571.0409497393,1727781.2834467222,2097148.3142137739,2096276.8608040758,2465183.2582587712,2464158.8708363939,2463134.9090901148,2339005.8042008956,2338033.848822461,1968052.4609114975,1721330.3207305507,1474812.8875870469,1474200.0407460087,1719185.3566634047,2086714.7405112172,2085847.622690622,2452918.6649340997,2451899.3739665602,2450880.5065573272,2327368.9594038753,2326401.8396243388,1958261.1551358181,1712766.4882891048,1467475.5100368625,1466865.7121850832,1710632.1956849797,2076333.0751355395,2075470.2713339522,2440715.089486667,2439700.869618468,2438687.0712013203,{"$f":"GU29/GU31","v":2315790.0093570896},2314827.7011187444,1948518.5623241968,1704245.2619792083,1460174.6368525992,1459567.8728209778,1702121.5877462479,2066003.0598363569,2065144.5485909963,2428572.2283449406,2427563.0543467333,2426554.2997028055,2304268.6660269541,2303311.1453917846,1938824.4401235776,1695766.4298300573,1452910.086420496,1452306.3411154002,1693653.3211405447,2055724.4376481157,2054870.1976029808,2416489.7794477013,2415485.626215654,2414481.8902515471,2292804.6428128891,2291851.8859619745,1929178.5473866446,1687329.7809254301,1445681.6780303444,1445080.9364332343,1685227.1852144722,2045496.9528836971,2044646.9627890356,2404467.442236519,2403468.2847916959,2402469.5425388534,2281397.6545401881,2280449.6377731096,1919580.6441658156,1678935.1053984379,1438489.2318709893,1437891.4790380436,1676842.9703626584,2035320.3511280564,2034474.5898398359,2392504.9176482768,2391510.7311360147,2390516.9577501011,2270047.4174529226,2269104.1171871717,1910030.4917072779,1670582.1944263056,1431332.5690258595,1430737.7900876054,1668500.4680225456,2025194.3792318965,2024352.8257112792,2380601.908107738,2379612.6677970295,2378623.8385573151,2258753.6492068879,2257815.0419772854,1900527.8524450529,1662270.8402251799,{"$f":"JG29/JG31","v":1424211.5114685167},1423619.6916294578,1660199.4706691992,2015118.7853053692,2014281.4186181875,2368758.1175201363,2367773.7988030133,2366789.889111755,2247516.0688625742,2246582.131320681,1891072.4899950763,1654000.8360449537,1417125.8820582246,1416537.0065964742,1651939.7718101472,2005093.3187118086,2004260.1180280461,2356973.2512638159,2355993.8296547383,2355014.8150365711,2236334.396878182,2235405.105791721,1881664.169149329,1645771.9761641326,1410075.5045355465,1409489.5588024617,1643721.1659802457,1995117.7300615008,1994288.6746547718,2345247.0161829009,2344272.4673181474,2343298.3234194731,2225208.3551026681,2224283.6873549456,1872302.6558699782,1637584.0558847082,1403060.203517956,1402477.1729377722,1635543.4487365619,1985191.7712054725,1984366.8404525083,2333579.1205799999,2332609.4202170609,2331640.122805445,2214137.6667688233,2213217.5993581545,1862987.7172835604,1629436.871527073,1396079.8044954787,1395499.6745649478,1627406.416653296,1975315.1952293264,1974494.3686094617,2321969.2742089559,2321004.3982259319,2320039.9231894985,2203122.0564863924,2202206.5665255282,1853719.1216751852,1621330.220424949,1389134.1338263475,1388556.8901143761,1619309.8673167126,1965487.7564470912,{"$f":"LS29/LS31","v":1964671.0135417532},2310417.1882676175,2309457.1126626185,2308497.4360094503,2192161.2502352158,2191250.3149507735,1844496.6384827706,1613263.9009203464,1382223.0187326835,1381648.6468799757,1611253.5993201113,1955709.210395115,1954896.5308873155,2298922.5753906635,2297967.2762812115,2297012.3741387557,2181254.9753584228,2180348.5720903212,1835320.0382913135,1605237.7123585532,1375346.2872962023,1374774.773014901,1603237.4122588169,1945979.3138259845,1945170.6774998161,2287485.1496424507,2286534.6032648869,2285584.4518793589,2170402.9605556442,2169501.0667565381,1826189.0928271774,1597251.4550831374,1368503.7684539324,1367935.0975272644,1595261.1067251908,1936297.824702472,1935493.211442603,2276104.6265099011,2275158.8092187927,2274213.3849545857,2159604.9358762624,2158707.529110983,1817103.5749524152,1589304.9304309823,1361695.2919939624,1361129.4502758847,1587324.4843036721,1926664.5021915138,1925863.8919826888,2264780.722895423,2263839.6111629768,2262898.8905020743,2148860.6327126981,2147967.690657693,1808063.2586591183,1581397.9407273445,1354920.6885512054,1354357.6619660535,1579427.3475658421,1917079.1066582217,1916282.4795847645,2253513.1571098729,2252576.7275253492,2251640.6870667399,{"$f":"OE29/OE31","v":2138169.7837937288},2137281.2842365103,1799067.9190637993,1573530.2892809396,1348179.7896031893,1347619.5641453268,1571569.5000655141,1907541.3996599216,1906748.7359052373,2242301.6488655442,2241369.8781346753,2240438.4945937702,2127532.123177839,2126648.0440164274,1790117.3324017895,1565701.7803790439,1341472.4274658596,1340914.9891993299,1563750.7463338447,1898051.1439402206,1897262.4237863061,2231145.9192691986,2230218.7842136077,2229292.0344216623,2116947.3862466062,2116067.7054889826,1781211.276021681,1557912.2192826306,1334798.4352894123,1334243.7703475917,1555970.8918744719,1888608.1034231044,1887823.3072500553,2220045.6908151223,2219123.1683717482,2218201.0292752851,2106415.3096981151,2105540.0054616737,1772349.5283797819,1550161.4122215228,1328157.6470541414,1327605.7416393945,1548229.7431586785,1879212.0432070687,1878431.1514925919,2209000.6873782305,2208082.7545987535,2207165.2032589894,2095935.6315404121,2095064.6820514158,1763531.8690346079,1542449.1663895741,1321549.897566309,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ29/QQ31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Yield P90 - Annual ",null,"kWh/kWp",{"$f":"InputC!F39","v":1658.8208466089418},null,null,null,{"$f":"$F$34*J9","v":0},{"$f":"$F$34*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,{"$f":"$F$34*BW9","v":1658.8208466089418},1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,{"$f":"$F$34*EI9","v":1658.8208466089418},1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,{"$f":"$F$34*GU9","v":1658.8208466089418},1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,{"$f":"$F$34*JG9","v":1658.8208466089418},1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,{"$f":"$F$34*LS9","v":1658.8208466089418},1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,{"$f":"$F$34*OE9","v":1658.8208466089418},1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,1658.8208466089418,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$34*QQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production P90 - without Degradation",null,"kWh ",null,null,{"$f":"SUM(J35:XFD35)","v":870880944.46969628},null,{"$f":"J34*J25*J28","v":0},{"$f":"K34*K25*K28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,{"$f":"BW34*BW25*BW28","v":1492938.7619480474},1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,{"$f":"EI34*EI25*EI28","v":2114996.5794264008},2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,{"$f":"GU34*GU25*GU28","v":2363819.7064177422},2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,{"$f":"JG34*JG25*JG28","v":1492938.7619480474},1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,{"$f":"LS34*LS25*LS28","v":2114996.5794264008},2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,{"$f":"OE34*OE25*OE28","v":2363819.7064177422},2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,1492938.7619480474,1741761.888939389,2114996.5794264008,2114996.5794264008,2488231.2699134126,2488231.2699134126,2488231.2699134126,2363819.7064177422,2363819.7064177422,1990585.0159307302,1741761.888939389,1492938.7619480474,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ34*QQ25*QQ28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Production P90 - with Degradation",null,"kWh ",null,null,{"$f":"SUM(J36:XFD36)","v":798939076.12757552},null,{"$f":"J35/J31","v":0},{"$f":"K35/K31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1492318.3830431544,1740314.6389204487,2112361.0645514401,2111483.2896035542,2483065.7404801319,2482033.9221335799,2481002.5325509883,2355972.9929764783,2354993.9870168278,1982328.7476845197,1733816.8808085609,1485511.2059184546,1484893.9134757749,1731656.3571347743,2101851.8055238202,2100978.3976154765,2470712.1795822205,2469685.4946602783,2468659.2363691423,2344251.7343049534,2343277.5990217188,1972466.4156064873,1725190.9261776723,1478120.6029039349,1477506.3815679352,1723041.1513778844,2091394.8313669849,2090525.7687716181,2458420.0791862882,2457398.5021495298,2456377.3496210366,2332588.7903531864,2331619.501514147,1962653.1498572002,1716607.8867439521,1470766.7690586413,1470155.6035501841,1714468.8073411784,2080989.881957199,2080125.1430563363,2446189.1335186944,2445172.6389547559,2444156.5667871004,2320983.8709981949,2320019.4044916881,1952888.706325572,1708067.548998957,{"$f":"BW35/BW31","v":1463449.5214513841},1462841.3965673468,1705939.1117822668,2070636.6984648739,2069776.2617475979,2434019.0383270588,2433007.600950005,2431996.5838677613,2309436.6875603925,2308477.0193947144,1943172.8421149969,1699569.7004964745,1456168.6780610783,1455563.5786739767,1697451.8525196679,2060335.0233481328,2059478.8674105445,2421909.4908726946,2420903.0855223923,2419897.0983758806,2297946.9527964098,2296992.0590992174,1933505.3155373097,1691114.1298472378,1448924.0577722169,1448321.9688298272,1689006.8184275299,2050084.6003464004,2049232.7038910887,2409860.1899230788,2408858.7915645693,2407857.8093292345,2286514.3808919499,2285564.2379096686,1923885.8861067754,1682700.6267136692,1441715.4803703649,1441116.3868953504,1680603.7994303778,2039885.17447403,2039037.516309541,2397870.8357443567,2396874.4194672331,2395878.4172430192,2275138.6874546763,2274193.2715519094,1914314.3145341051,1674328.9818046456,1434542.7665376763,1433946.653627214,1672242.586497888,2029736.4920139597,2028893.0510542691,2385941.130093887,2384949.671111674,2383958.6241224068,2263819.5895071398,2262878.877166078,1904790.3627205016,1665998.9868702933,1427405.7378484334,1426812.5906738439,1663922.9716396886,2019638.3005114016,{"$f":"EI35/EI31","v":2018799.0557753909},2374070.7762128212,2373084.2498623608,2372098.1334551293,2252556.8054797398,2251620.773299579,1895313.7937517422,1657710.4346968087,1420304.2167646098,1419714.0205709883,1655644.7479001868,2009590.3487675628,2008755.2793784973,2362259.4788187263,2361277.8605595618,2360296.6502041081,2241350.05520372,2240418.6799000776,1885884.3718922797,1649463.1191013015,1413238.0266314519,1412650.7667373016,1647407.7093534195,1999592.3868333956,1998761.4720184049,2350506.9440982346,2349530.2095120014,2348553.880800107,2230199.0599041991,2229272.318308535,1876501.8625793832,1641256.8349266686,1406206.9916730868,1405622.6534699518,1639211.65109793,1989644.1660033788,1988817.3850929406,2338812.8796997368,2337841.0044895541,2336869.5331344353,2219103.542193233,2218181.4112522732,1867166.0324172962,1633091.3780364855,1399210.9369881456,1398629.5059402501,1631056.3692516712,1979745.4388093315,1978922.7712367561,2327176.9947261051,2326209.9547159732,2325243.316551676,2208063.2260629176,2207145.6828380823,1857876.6491714388,1624966.5453099357,1392249.6885454182,1391671.1501893036,1622941.6609469363,1969895.9590142602,1969077.3843151804,2315598.999727468,2314636.7708616648,2313674.9418424633,{"$f":"GU35/GU31","v":2197077.8368785246},2196164.858545355,1848633.4817626253,1616882.1346367516,1385323.0731795204,1384747.4131236847,1614867.3243253091,1960095.4816062283,1959280.9794180887,2304078.606693997,2303121.1650364818,2302164.121236281,2186147.1013716655,2185238.6652192581,1839436.3002613175,1608837.9449121899,1378430.9185865868,1377858.1225111284,1606833.1585326456,1950343.7627922664,1949533.3128538192,2292615.5290487525,2291662.8507825681,2290710.5683943089,2175270.7476334977,2174366.8310639379,1830284.875881908,1600833.7760320297,1371573.0533199869,1371003.1069762474,1598838.963714075,1940640.5599923048,1939834.1421431038,2281209.4816405498,2280261.5430672322,2279313.9984022975,2164448.5051079583,2163549.0856357599,1821178.9809770233,1592869.4288875917,1364749.3067860566,1364182.1959962659,1590884.5410090296,1930985.6318331386,1930183.2260130381,2269860.1807368645,2268916.9582758518,2267974.127763479,2153680.104585032,2152785.1598365754,1812118.3890318626,1584944.705360787,1357959.5092398566,1357395.2198967815,1582969.6925462978,1921378.7381424259,1920580.3243910822,2258567.3440167806,2257628.8142048279,2256690.6743915216,2142965.2781940615,2142074.7859070404,1803102.8746585699,1577059.4083191911,{"$f":"JG35/JG31","v":1351203.4917809519},1350642.0098475437,1575094.221439102,1911819.6399427122,1911025.1983990862,2247330.69056396,2246396.8300545537,2245463.3576035029,2132303.759397075,2131417.6974199391,1794132.2135906157,1569213.3416111341,1344481.0863492049,1343922.3978582514,1567257.9317802,1902308.0994454834,1901517.6103473483,2236149.9408596605,2235220.7264224403,2234291.8981129373,2121695.2829821631,2120813.6292735706,1785206.1826772289,1561406.3100608296,1337792.1257206015,1337236.2167743791,1559460.6286370147,1892843.8800452566,1892057.3237287044,2225024.8167757811,2224100.2252959604,2223176.0180228227,2111139.5850568782,2110262.317685144,1776324.5598778389,1553638.1194635113,1331136.4435030855,1330583.3002730133,1551702.1180467797,1883426.7463136874,1882644.1032126402,2213955.0415679403,2213035.0500457305,2212115.4408187279,2100636.4030416692,2099763.5001842226,1767487.1242565562,1545908.5765806085,1324513.8741324234,1323963.48285872,1543982.2070117216,1874056.4639937193,1873277.7146394437,2202940.3398685982,2202024.9254186382,2201109.8913619192,2090185.4756633535,2089316.9156061928,1758693.6559766734,1538217.4891349343,1317924.2528680833,1317376.599859423,1536300.7034942505,1864732.7999937509,{"$f":"LS35/LS31","v":1863957.925014372},2191980.4376801969,2191069.5775309829,2190159.0958825061,2079786.5429486099,2078922.3040857629,1749943.9362951966,1530564.665805904,1311367.4157891371,1310822.487422311,1528657.4164121889,1855455.5223818407,1854684.5025018619,2181075.0623683543,2180168.7338616736,2179262.7819726421,2069439.3462175215,2068579.4070505099,1741237.7475574091,1522949.9162247798,1304843.199790186,1304300.982509762,1521052.1556340186,1846224.4003799406,1845457.2164197625,2170223.9426550781,2169322.123245446,2168420.6785797435,2059143.6280771357,2058287.9672144374,1732574.8731914517,1515373.0509699299,1298351.4425772994,1297811.9228952855,1513484.7319741475,1837039.2043581498,1836275.8372335946,2159426.8086120184,2158529.4758661152,2157632.5159997446,2048899.1324150597,2048047.7285715791,1723955.097702937,1507833.8815621191,1291891.9826639793,1291355.1471594877,1505954.9571882063,1827899.7058290041,1827140.1365508398,2148683.3916537487,2147790.5232498655,2146898.0258703916,2038705.6043930936,2037858.43638963,1715378.2066695879,1500332.2204598191,1285464.6593671427,1284930.4946860566,1498462.6439683635,1818805.6774417944,1818049.8871152627,2137993.4245310924,2137104.9982585716,2136216.9411645676,{"$f":"OE35/OE31","v":2028562.7904408886},2027719.8372036114,1706843.9867359081,1492867.8810545462,1279069.3128031269,1278537.8056577677,1491007.60593867,1809756.8929769092,1809004.8628012557,2127356.6413244689,2126472.6350831552,2125588.9961836492,2018470.4382496397,2017631.6788095632,1698352.2256078681,1485440.6776662148,1272705.7838837081,1272176.9210525048,1483589.6576504176,1800753.1273402083,1800004.8386082146,2116772.7774372832,2115893.1692369706,2115013.9265508945,2008428.2967658108,2007593.7102582715,1689902.7120476298,1478050.4255385217,1266373.9143121471,1265847.682639308,1476208.6145775297,1791794.1565574205,1791049.5906549396,2106241.5695893359,2105366.337549224,2104491.4692048696,1998436.1161848858,1997605.6818490261,1681495.2358682882,1470696.94083435,1260073.5465792506,1259549.9329744356,1468864.2931119697,1782879.7577685774,1782138.896174069,2095762.7558102838,2094891.878158431,2094021.3623929045,1988493.6479451593,1987667.3451234081,1673129.5879286441,1463380.040631193,1253804.5239594525,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ35/QQ31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"H36/H32","v":0.94873793737821632}]
[null,null,"Operating Month Counter",null,null,null,null,null,null,{"$f":"I38+J9","v":0},{"$f":"J38+K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,{"$f":"BV38+BW9","v":48},49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,{"$f":"EH38+EI9","v":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,{"$f":"GT38+GU9","v":176},177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,{"$f":"JF38+JG9","v":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,{"$f":"LR38+LS9","v":304},305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,{"$f":"OD38+OE9","v":368},369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QP38+QQ9","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,"Replacement of Inverter",null,"Flag",{"$f":"InputC!F35","v":15},{"$f":"F39*Months","v":180},null,null,{"$f":"J38=$G$39","v":false},{"$f":"K38=$G$39","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW38=$G$39","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI38=$G$39","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU38=$G$39","v":false},false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG38=$G$39","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS38=$G$39","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE38=$G$39","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QQ38=$G$39","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Operation - Battery"]
[null,null,"Storage Capacity",null,"kWh/Cycle",{"$f":"InputC!L47","v":10000},null,null,null,{"$f":"$F$42*J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$42*BV9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$42*EH9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$42*GT9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$42*JF9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$42*LR9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$42*OD9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$42*QP9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inverter Capacity",null,"kWac",{"$f":"InputC!L45","v":10000},null,null,null,{"$f":"$F$43*J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$43*BV9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$43*EH9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$43*GT9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$43*JF9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$43*LR9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$43*OD9","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$43*QP9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Age of project in months",null,"Months",null,null,null,null,{"$f":"I45+J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,{"$f":"BU45+BV9","v":47},48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,{"$f":"EG45+EH9","v":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,{"$f":"GS45+GT9","v":175},176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,{"$f":"JE45+JF9","v":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,{"$f":"LQ45+LR9","v":303},304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,{"$f":"OC45+OD9","v":367},368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QO45+QP9","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,"Age of project in years",null,"Years",null,null,null,null,{"$f":"ROUNDUP(J45/12,0)","v":0},{"$f":"ROUNDUP(K45/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(BW45/12,0)","v":4},5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,{"$f":"ROUNDUP(EI45/12,0)","v":10},10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,{"$f":"ROUNDUP(GU45/12,0)","v":15},15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(JG45/12,0)","v":20},21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,{"$f":"ROUNDUP(LS45/12,0)","v":26},26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,{"$f":"ROUNDUP(OE45/12,0)","v":31},31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(QQ45/12,0)","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]
[null,null,"End of the year",null,"Flag",null,null,null,null,{"$f":"MOD(J45,12)=0","v":true},{"$f":"MOD(K45,12)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(BW45,12)=0","v":true},false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,{"$f":"MOD(EI45,12)=0","v":false},false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,{"$f":"MOD(GU45,12)=0","v":false},false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"MOD(JG45,12)=0","v":true},false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,{"$f":"MOD(LS45,12)=0","v":false},false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,{"$f":"MOD(OE45,12)=0","v":false},false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"MOD(QQ45,12)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Annual Degradation",null,"%",null,null,null,null,{"$f":"LOOKUP('Operating Model'!J46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!K46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!L46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!M46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!N46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!O46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!P46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!Q46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!R46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!S46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!T46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!U46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!V46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!W46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!X46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!Y46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!Z46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!AA46,InputS!32:32,InputS!38:38)","v":0},{"$f":"LOOKUP('Operating Model'!AB46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AC46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AD46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AE46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AF46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AG46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AH46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AI46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AJ46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AK46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AL46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AM46,InputS!32:32,InputS!38:38)","v":0.03},{"$f":"LOOKUP('Operating Model'!AN46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AO46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AP46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AQ46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AR46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AS46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AT46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AU46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AV46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AW46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AX46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AY46,InputS!32:32,InputS!38:38)","v":0.05},{"$f":"LOOKUP('Operating Model'!AZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!BZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!CZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!DZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!ED46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!ER46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!ES46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!ET46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!EZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!FZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!GZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!HZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!ID46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!II46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!IZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!JZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!KZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!LZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!ME46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!ML46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!MZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!ND46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!NZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!ON46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!OZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!PZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!QZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RP46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RQ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RR46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RS46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RT46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RU46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RV46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RW46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RX46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RY46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!RZ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SA46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SB46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SC46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SD46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SE46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SF46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SG46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SH46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SI46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SJ46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SK46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SL46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SM46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SN46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2},{"$f":"LOOKUP('Operating Model'!SO46,InputS!32:32,InputS!38:38)","v":2.5999999999999999E-2}]
[null,null,"Degradation Index",null,"Index",null,null,null,1,{"$f":"I49*(1+J48*J47)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.03,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.0815000000000001,1.1096190000000001,1.1096190000000001,1.1096190000000001,1.1096190000000001,1.1096190000000001,1.1096190000000001,1.1096190000000001,1.1096190000000001,1.1096190000000001,1.1096190000000001,1.1096190000000001,{"$f":"BU49*(1+BV48*BV47)","v":1.1096190000000001},1.1384690940000002,1.1384690940000002,1.1384690940000002,1.1384690940000002,1.1384690940000002,1.1384690940000002,1.1384690940000002,1.1384690940000002,1.1384690940000002,1.1384690940000002,1.1384690940000002,1.1384690940000002,1.1680692904440002,1.1680692904440002,1.1680692904440002,1.1680692904440002,1.1680692904440002,1.1680692904440002,1.1680692904440002,1.1680692904440002,1.1680692904440002,1.1680692904440002,1.1680692904440002,1.1680692904440002,1.1984390919955443,1.1984390919955443,1.1984390919955443,1.1984390919955443,1.1984390919955443,1.1984390919955443,1.1984390919955443,1.1984390919955443,1.1984390919955443,1.1984390919955443,1.1984390919955443,1.1984390919955443,1.2295985083874286,1.2295985083874286,1.2295985083874286,1.2295985083874286,1.2295985083874286,1.2295985083874286,1.2295985083874286,1.2295985083874286,1.2295985083874286,1.2295985083874286,1.2295985083874286,1.2295985083874286,1.2615680696055018,1.2615680696055018,1.2615680696055018,1.2615680696055018,1.2615680696055018,1.2615680696055018,1.2615680696055018,1.2615680696055018,1.2615680696055018,1.2615680696055018,1.2615680696055018,1.2615680696055018,1.2943688394152448,1.2943688394152448,1.2943688394152448,{"$f":"EG49*(1+EH48*EH47)","v":1.2943688394152448},1.2943688394152448,1.2943688394152448,1.2943688394152448,1.2943688394152448,1.2943688394152448,1.2943688394152448,1.2943688394152448,1.2943688394152448,1.3280224292400413,1.3280224292400413,1.3280224292400413,1.3280224292400413,1.3280224292400413,1.3280224292400413,1.3280224292400413,1.3280224292400413,1.3280224292400413,1.3280224292400413,1.3280224292400413,1.3280224292400413,1.3625510124002824,1.3625510124002824,1.3625510124002824,1.3625510124002824,1.3625510124002824,1.3625510124002824,1.3625510124002824,1.3625510124002824,1.3625510124002824,1.3625510124002824,1.3625510124002824,1.3625510124002824,1.3979773387226897,1.3979773387226897,1.3979773387226897,1.3979773387226897,1.3979773387226897,1.3979773387226897,1.3979773387226897,1.3979773387226897,1.3979773387226897,1.3979773387226897,1.3979773387226897,1.3979773387226897,1.4343247495294797,1.4343247495294797,1.4343247495294797,1.4343247495294797,1.4343247495294797,1.4343247495294797,1.4343247495294797,1.4343247495294797,1.4343247495294797,1.4343247495294797,1.4343247495294797,1.4343247495294797,1.4716171930172464,1.4716171930172464,1.4716171930172464,1.4716171930172464,1.4716171930172464,1.4716171930172464,1.4716171930172464,{"$f":"GS49*(1+GT48*GT47)","v":1.4716171930172464},1.4716171930172464,1.4716171930172464,1.4716171930172464,1.4716171930172464,1.5098792400356948,1.5098792400356948,1.5098792400356948,1.5098792400356948,1.5098792400356948,1.5098792400356948,1.5098792400356948,1.5098792400356948,1.5098792400356948,1.5098792400356948,1.5098792400356948,1.5098792400356948,1.5491361002766229,1.5491361002766229,1.5491361002766229,1.5491361002766229,1.5491361002766229,1.5491361002766229,1.5491361002766229,1.5491361002766229,1.5491361002766229,1.5491361002766229,1.5491361002766229,1.5491361002766229,1.5894136388838151,1.5894136388838151,1.5894136388838151,1.5894136388838151,1.5894136388838151,1.5894136388838151,1.5894136388838151,1.5894136388838151,1.5894136388838151,1.5894136388838151,1.5894136388838151,1.5894136388838151,1.6307383934947943,1.6307383934947943,1.6307383934947943,1.6307383934947943,1.6307383934947943,1.6307383934947943,1.6307383934947943,1.6307383934947943,1.6307383934947943,1.6307383934947943,1.6307383934947943,1.6307383934947943,1.673137591725659,1.673137591725659,1.673137591725659,1.673137591725659,1.673137591725659,1.673137591725659,1.673137591725659,1.673137591725659,1.673137591725659,1.673137591725659,1.673137591725659,{"$f":"JE49*(1+JF48*JF47)","v":1.673137591725659},1.7166391691105263,1.7166391691105263,1.7166391691105263,1.7166391691105263,1.7166391691105263,1.7166391691105263,1.7166391691105263,1.7166391691105263,1.7166391691105263,1.7166391691105263,1.7166391691105263,1.7166391691105263,1.7612717875074,1.7612717875074,1.7612717875074,1.7612717875074,1.7612717875074,1.7612717875074,1.7612717875074,1.7612717875074,1.7612717875074,1.7612717875074,1.7612717875074,1.7612717875074,1.8070648539825924,1.8070648539825924,1.8070648539825924,1.8070648539825924,1.8070648539825924,1.8070648539825924,1.8070648539825924,1.8070648539825924,1.8070648539825924,1.8070648539825924,1.8070648539825924,1.8070648539825924,1.85404854018614,1.85404854018614,1.85404854018614,1.85404854018614,1.85404854018614,1.85404854018614,1.85404854018614,1.85404854018614,1.85404854018614,1.85404854018614,1.85404854018614,1.85404854018614,1.9022538022309796,1.9022538022309796,1.9022538022309796,1.9022538022309796,1.9022538022309796,1.9022538022309796,1.9022538022309796,1.9022538022309796,1.9022538022309796,1.9022538022309796,1.9022538022309796,1.9022538022309796,1.951712401088985,1.951712401088985,1.951712401088985,{"$f":"LQ49*(1+LR48*LR47)","v":1.951712401088985},1.951712401088985,1.951712401088985,1.951712401088985,1.951712401088985,1.951712401088985,1.951712401088985,1.951712401088985,1.951712401088985,2.0024569235172986,2.0024569235172986,2.0024569235172986,2.0024569235172986,2.0024569235172986,2.0024569235172986,2.0024569235172986,2.0024569235172986,2.0024569235172986,2.0024569235172986,2.0024569235172986,2.0024569235172986,2.0545208035287486,2.0545208035287486,2.0545208035287486,2.0545208035287486,2.0545208035287486,2.0545208035287486,2.0545208035287486,2.0545208035287486,2.0545208035287486,2.0545208035287486,2.0545208035287486,2.0545208035287486,2.107938344420496,2.107938344420496,2.107938344420496,2.107938344420496,2.107938344420496,2.107938344420496,2.107938344420496,2.107938344420496,2.107938344420496,2.107938344420496,2.107938344420496,2.107938344420496,2.162744741375429,2.162744741375429,2.162744741375429,2.162744741375429,2.162744741375429,2.162744741375429,2.162744741375429,2.162744741375429,2.162744741375429,2.162744741375429,2.162744741375429,2.162744741375429,2.2189761046511904,2.2189761046511904,2.2189761046511904,2.2189761046511904,2.2189761046511904,2.2189761046511904,2.2189761046511904,{"$f":"OC49*(1+OD48*OD47)","v":2.2189761046511904},2.2189761046511904,2.2189761046511904,2.2189761046511904,2.2189761046511904,2.2766694833721215,2.2766694833721215,2.2766694833721215,2.2766694833721215,2.2766694833721215,2.2766694833721215,2.2766694833721215,2.2766694833721215,2.2766694833721215,2.2766694833721215,2.2766694833721215,2.2766694833721215,2.3358628899397966,2.3358628899397966,2.3358628899397966,2.3358628899397966,2.3358628899397966,2.3358628899397966,2.3358628899397966,2.3358628899397966,2.3358628899397966,2.3358628899397966,2.3358628899397966,2.3358628899397966,2.3965953250782315,2.3965953250782315,2.3965953250782315,2.3965953250782315,2.3965953250782315,2.3965953250782315,2.3965953250782315,2.3965953250782315,2.3965953250782315,2.3965953250782315,2.3965953250782315,2.3965953250782315,2.4589068035302657,2.4589068035302657,2.4589068035302657,2.4589068035302657,2.4589068035302657,2.4589068035302657,2.4589068035302657,2.4589068035302657,2.4589068035302657,2.4589068035302657,2.4589068035302657,2.4589068035302657,2.5228383804220527,2.5884321783130262,2.6557314149491651,2.7247804317378432,2.7956247229630273,2.8683109657600663,2.9428870508698282,3.0194021141924439,3.0979065691614474,3.1784521399596453,3.2610918955985961,{"$f":"QO49*(1+QP48*QP47)","v":3.3458802848841596},3.4328731722911479,3.5221278747707179,3.6137031995147568,3.7076594827021405,3.8040586292523964,3.9029641536129587,4.0044412216068954,4.1085566933686746,4.21537916739626,4.3249790257485632,4.437428480418026,4.5528016209088946,4.6711744630525258,4.7926249990918919,4.9172332490682811,5.0450813135440562,5.176253427696202,5.3108360168163031,5.4489177532535269,5.5905896148381187,5.7359449448239097,5.8850795133893312,6.0380915807374542,6.1950819618366282,6.3561540928443803,6.521414099258334,6.6909708658390512,6.8649361083508671,7.0434244471679897,7.2265534827943574,7.414443873347011,7.6072194140540335,7.8050071188194385,8.0079373039087436,8.2161436738103717,8.4297634093294409,8.6489372579720065,8.8738096266792788,9.1045286769729401,9.3412464225742369,9.5841188295611666,9.8333059191297565,10.08897187302713,10.351285141725835,10.620418555410707,10.896549437851386,11.179859723235522,11.470536076039645,11.768770014016676,12.074758034381109,12.388701743275018]
[null,null,"Actual Availability",null,"%",{"$f":"InputC!F48","v":0},null,null,null,{"$f":"$F$50","v":0},{"$f":"$F$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Storage Capacity After Degradation",null,"kWh",null,null,null,null,{"$f":"J42/J49*J50","v":0},{"$f":"K42/K49*K50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW42/BW49*BW50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI42/EI49*EI50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU42/GU49*GU50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG42/JG49*JG50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS42/LS49*LS50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE42/OE49*OE50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ42/QQ49*QQ50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Number of Cycles per Period",null,"Cycles",{"$f":"InputC!$F$51","v":0},{"$f":"F54/Months","v":0},null,null,{"$f":"$G$54*J13","v":0},{"$f":"$G$54*K13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$54*BW13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$54*EI13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$54*GU13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$54*JG13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$54*LS13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$54*OE13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$54*QQ13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Round Trip Efficiency - Actual",null,"%",{"$f":"InputC!F53","v":0},null,null,null,{"$f":"$F$55","v":0},{"$f":"$F$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"kWh Charged",null,"kWh/Period",null,null,null,null,{"$f":"J54*J52","v":0},{"$f":"K54*K52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW54*BW52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI54*EI52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU54*GU52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG54*JG52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS54*LS52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE54*OE52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ54*QQ52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"kWh Discharged",null,"kWh",null,null,null,null,{"$f":"J56*J55","v":0},{"$f":"K56*K55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW56*BW55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI56*EI55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU56*GU55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG56*JG55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS56*LS55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE56*OE55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ56*QQ55","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Round Trip Losses - Actual",null,"kWh",null,null,null,null,{"$f":"J56-J57","v":0},{"$f":"K56-K57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW56-BW57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI56-EI57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU56-GU57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG56-JG57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS56-LS57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE56-OE57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ56-QQ57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Free Cash Flow - Solar"]
[null,null,"Inflation Rate",null,"%",{"$f":"InputC!F60","v":0.04},{"$f":"(1+F61)^(1/Months)-1","v":3.2737397821989145E-3},{"$f":"_xlfn.FORMULATEXT(G61)","v":"=(1+F61)^(1/Months)-1"},null,{"$f":"$G$61*J9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"$G$61*BV9","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"$G$61*EH9","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"$G$61*GT9","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"$G$61*JF9","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"$G$61*LR9","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,{"$f":"$G$61*OD9","v":3.2737397821989145E-3},3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,3.2737397821989145E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$61*QP9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Inflation Index",null,"Index",null,null,null,1,{"$f":"I62*(1+J61)","v":1},{"$f":"J62*(1+K61)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0032737397821989,1.0065581969365593,1.009853406548969,1.0131594038201774,1.0164762240661724,1.0198039027185573,1.0231424753249287,1.0264919775492574,1.0298524451722684,1.0332239140918236,1.0366064203233052,1.0400000000000005,1.0434046893734874,1.0468205248140223,1.0502475428109284,1.0536857799729851,1.0571352730288199,1.0605960588273,1.0640681743379263,1.0675516566512282,1.0710465429791596,1.074552870655497,1.0780706771362378,1.0816000000000008,1.0851408769484272,1.0886933458065835,1.0922574445233657,1.0958332111719047,1.0994206839499729,1.1030199011803923,1.1066309013114437,1.1102537229172775,1.1138884046983262,1.1175349854817171,1.1211935042216876,1.1248640000000012,1.1285465120263647,1.1322410796388471,1.1359477423043007,1.1396665396187813,1.1433975113079722,1.1471406972276084,1.1508961373639017,1.154663871833969,1.1584439408862597,1.1622363849009862,1.1660412443905557,{"$f":"BV62*(1+BW61)","v":1.1698585600000018},1.1736883725074196,1.1775307228244014,1.1813856519964732,1.1852532012035331,1.1891334117602916,1.1930263251167132,1.1969319828584584,1.2008504267073283,1.2047816985217106,1.2087258402970262,1.2126828941661785,1.2166529024000023,1.2206359074077171,1.2246319517373783,1.2286410780763328,1.2326633292516751,1.2366987482307041,1.2407473781213827,1.2448092621727977,1.2488844437756226,1.2529729664625802,1.2570748739089086,1.2611902099328269,1.2653190184960039,1.2694613437040272,1.2736172298068749,1.2777867211993876,1.2819698624217435,1.2861666981599336,1.2903772732462391,1.2946016326597107,1.2988398215266486,1.3030918851210844,1.3073578688652658,1.3116378183301409,1.3159317792358449,1.3202397974521891,1.3245619189991507,1.328898190047364,1.3332486569186142,1.3376133660863319,1.3419923641760896,1.3463856979661,1.3507934143877152,1.3552155605259286,1.3596521836198774,1.3641033310633475,1.3685690504052797,1.3730493893502775,1.3775443957591176,1.3820541176492593,1.3865786031953595,1.391117900729786,1.3956720587431342,1.4002411258847449,1.4048251509632248,1.4094241829469667,1.4140382709646735,1.4186674643058823,1.4233118124214916,1.4279713649242896,1.4326461715894832,1.4373362823552307,{"$f":"EH62*(1+EI61)","v":1.4420417473231748},1.4467626167589782,1.4514989410928603,1.4562507709201356,1.4610181570017546,1.4658011502648463,1.4705998018032611,1.4754141628781183,1.4802442849183521,1.4850902195212619,1.489952018453063,1.4948297336494405,1.4997234172161025,1.504633121429338,1.5095588987365753,1.5145008017569417,1.5194588832818254,1.5244331962754407,1.5294237938753923,1.5344307293932438,1.5394540563150869,1.544493828302113,1.5495500991911864,1.5546229229954187,1.5597123539047473,1.5648184462865125,1.5699412546860394,1.5750808338272204,1.5802372386130996,1.5854105241264596,1.5906007456304092,1.5958079585689748,1.6010322185676917,1.6062735814341991,1.6115321031588354,1.6168078399152372,1.6221008480609389,1.6274111841379746,1.6327389048734826,1.6380840671803107,1.643446728157625,1.6488269450915194,1.654224775455627,1.6596402769117351,1.6650735073104006,1.6705245246915681,1.6759933872851898,1.6814801535118475,1.6869848819833773,1.6925076315034944,1.6980484610684226,1.7036074298675239,1.7091845972839308,1.7147800228951808,1.7203937664738527,1.7260258879882051,1.7316764476028172,1.7373455056792315,1.7430331227765981,1.7487393596523222,1.754464277262713,1.7602079367636347,1.7659703995111602,1.7717517270622256,{"$f":"GT62*(1+GU61)","v":1.7775519811752889},1.7833712238109889,1.7892095171328077,1.7950669235077343,1.8009435055069309,1.8068393259064017,1.8127544476876629,1.818688934038416,1.8246428483532224,1.8306162542341811,1.8366092154916074,1.8426217961447153,1.8486540604223012,1.8547060727634292,1.8607778978181209,1.8668696004480445,1.872981245727209,1.8791128989426586,1.8852646255951704,1.8914364913999537,1.8976285622873525,1.9038409044035496,1.910073584111273,1.9163266679905053,1.9226002228391945,1.9288943156739677,1.9352090137308469,1.9415443844659674,1.9479004955562986,1.9542774149003663,1.9606752106189784,1.9670939510559531,1.9735337047788477,1.9799945405796926,1.986476527475725,1.9929797347101266,1.9995042317527634,2.0060500883009276,2.0126173742800821,2.0192061598446074,2.0258165153785517,2.0324485114963822,2.0391022190437389,2.0457777090981923,2.0524750529700029,2.0591943222028815,2.0659355885747552,2.0726989240985327,2.0794844010228748,2.0862920918329655,2.0931220692512862,2.0999744062383927,2.1068491759936947,2.1137464519562381,2.120666307805489,2.1276088174621206,2.1345740550888035,2.1415620950909973,2.1485730121177458,2.1556068810624747,2.1626637770637904,2.1697437755062845,2.176846952021338,2.1839733824879288,{"$f":"JF62*(1+JG61)","v":2.191123143033443},2.1982963100344883,2.2054929601177093,2.2127131701606064,2.2199570172923568,2.2272245788946385,2.2345159326024571,2.2418311563049751,2.2491703281463438,2.256533526526538,2.2639208301021938,2.271332317787448,2.2787680687547827,2.2862281624358696,2.2937126785224193,2.301221696967032,2.3087552979840522,2.3163135620504249,2.3238965699065561,2.3315044025571749,2.3391371412721984,2.3467948675876,2.3544776633062816,2.3621856104989463,2.3699187915049746,2.3776772889333051,2.385461185663317,2.3932705648457144,2.4011055099034153,2.4089661045324431,2.4168524327028198,2.4247645786594632,2.4327026269230876,2.4406666622911053,2.4486567698385344,2.4566730349189054,2.4647155431651746,2.4727843804906384,2.4808796330898506,2.489001387439544,2.4971497302995531,2.505324748713742,2.5135265300109335,2.5217551618058427,2.530010732000012,2.5382933287827507,2.546603040632077,2.5549399563156627,2.5633041648917829,2.5716957557102651,2.5801148184134459,2.5885614429371269,2.5970357195115366,2.6055377386622931,2.6140675912113727,2.622625368278078,2.6312111612800142,2.6398250619340624,2.6484671622573615,2.6571375545682909,2.6658363314874558,2.6745635859386776,2.6833194111499856,2.6921039006546139,{"$f":"LR62*(1+LS61)","v":2.7009171482919996},2.7097592482087864,2.7186302948598291,2.7275303830092028,2.7364596077312164,2.7454180644114268,2.7544058487476581,2.7634230567510247,2.7724697847469564,2.7815461293762271,2.7906521875959873,2.7997880566808009,2.8089538342236824,2.8181496181371406,2.8273755066542248,2.8366315983295736,2.8459179920404676,2.8552347869878862,2.8645820826975665,2.8739599790210679,2.8833685761368368,2.8928079745512782,2.9022782750998291,2.911779578948035,2.9213119875926314,2.9308756028626282,2.9404705269203957,2.9500968622627584,2.9597547117220881,2.9694441784674033,2.9791653660054709,2.988918378181912,2.9987033191823116,3.0085202935333308,3.0183694061038238,3.0282507621059578,3.0381644670963381,3.0481106269771345,3.0580893479972127,3.0681007367532698,3.0781449001909729,3.0882219456061009,3.0983319806456913,3.1084751133091904,3.118651451949606,3.128861105274666,3.1391041823479786,3.1493807925901982,3.1596910457801939,3.1700350520562224,3.180412921917104,3.1908247662234035,3.2012706961986148,3.2117508234303478,3.2222652598715218,3.2328141178415608,3.2433975100275929,3.2540155494856551,3.2646683496419002,3.2753560242938087,3.2860786876114041,3.2968364541384734,3.3076294387937901,3.3184577568723417,{"$f":"OD62*(1+OE61)","v":3.3293215240465615},3.3402208563675639,3.3511558702663851,3.3621266825552256,3.3731334104286992,3.384176171465084,3.3952550836275788,3.4063702652655636,3.4175218351158629,3.428709912304015,3.4399346163455444,3.4511960671472379,3.4624943850084264,3.473829690622269,3.4852021050770428,3.4966117498574367,3.5080587468458493,3.5195432183236894,3.5310652869726842,3.5426250758761881,3.5542227085204994,3.5658583087961775,3.5775320009993679,3.589243909833129,3.600994160408765,3.6127828782471609,3.6246101892801259,3.636476219851736,3.6483810967196848,3.6603249470566386,3.6723078984515931,3.6843300789112372,3.6963916168613209,3.7084926411480263,3.7206332810393445,3.7328136662264564,3.7450339268251178,3.7572941933770498,3.7695945968513334,3.7819352686458076,3.7943163405884746,3.8067379449389063,3.8192002143896588,3.8317032820676888,3.8442472815357758,3.8568323467939494,3.8694586122809205,3.8821262128755167,3.8948352838981246,3.907585961112134,3.9203783807253889,3.9332126793916422,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,{"$f":"QP62*(1+QQ61)","v":3.9460889942120159},3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159,3.9460889942120159]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Total Cost","INR Cr.",{"$f":"InputC!F67","v":36900},{"$f":"F65*F25","v":553500000},null,null,{"$f":"$G$65*J5","v":553500000},553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$65*BV5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$65*EH5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$65*GT5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$65*JF5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$65*LR5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$65*OD5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$65*QP5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"S-Curve","%",null,null,{"$f":"SUM(J66:XFD66)","v":0.99999999999999989},null,{"$f":"IF(J5,LOOKUP(J4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(K5,LOOKUP(K4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(L5,LOOKUP(L4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(M5,LOOKUP(M4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(N5,LOOKUP(N4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(O5,LOOKUP(O4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(P5,LOOKUP(P4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(Q5,LOOKUP(Q4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(R5,LOOKUP(R4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(S5,LOOKUP(S4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(T5,LOOKUP(T4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(U5,LOOKUP(U4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(V5,LOOKUP(V4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(W5,LOOKUP(W4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(X5,LOOKUP(X4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(Y5,LOOKUP(Y4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(Z5,LOOKUP(Z4,InputS!16:16,InputS!26:26))","v":0.1},{"$f":"IF(AA5,LOOKUP(AA4,InputS!16:16,InputS!26:26))","v":0.15},{"$f":"IF(AB5,LOOKUP(AB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AC5,LOOKUP(AC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AD5,LOOKUP(AD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AE5,LOOKUP(AE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AF5,LOOKUP(AF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AG5,LOOKUP(AG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AH5,LOOKUP(AH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AI5,LOOKUP(AI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AJ5,LOOKUP(AJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AK5,LOOKUP(AK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AL5,LOOKUP(AL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AM5,LOOKUP(AM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AN5,LOOKUP(AN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AO5,LOOKUP(AO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AP5,LOOKUP(AP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AQ5,LOOKUP(AQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AR5,LOOKUP(AR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AS5,LOOKUP(AS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AT5,LOOKUP(AT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AU5,LOOKUP(AU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AV5,LOOKUP(AV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AW5,LOOKUP(AW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AX5,LOOKUP(AX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AY5,LOOKUP(AY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AZ5,LOOKUP(AZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BA5,LOOKUP(BA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BB5,LOOKUP(BB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BC5,LOOKUP(BC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BD5,LOOKUP(BD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BE5,LOOKUP(BE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BF5,LOOKUP(BF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BG5,LOOKUP(BG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BH5,LOOKUP(BH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BI5,LOOKUP(BI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BJ5,LOOKUP(BJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BK5,LOOKUP(BK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BL5,LOOKUP(BL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BM5,LOOKUP(BM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BN5,LOOKUP(BN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BO5,LOOKUP(BO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BP5,LOOKUP(BP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BQ5,LOOKUP(BQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BR5,LOOKUP(BR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BS5,LOOKUP(BS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BT5,LOOKUP(BT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BU5,LOOKUP(BU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BV5,LOOKUP(BV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BW5,LOOKUP(BW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BX5,LOOKUP(BX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BY5,LOOKUP(BY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BZ5,LOOKUP(BZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CA5,LOOKUP(CA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CB5,LOOKUP(CB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CC5,LOOKUP(CC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CD5,LOOKUP(CD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CE5,LOOKUP(CE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CF5,LOOKUP(CF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CG5,LOOKUP(CG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CH5,LOOKUP(CH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CI5,LOOKUP(CI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CJ5,LOOKUP(CJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CK5,LOOKUP(CK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CL5,LOOKUP(CL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CM5,LOOKUP(CM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CN5,LOOKUP(CN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CO5,LOOKUP(CO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CP5,LOOKUP(CP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CQ5,LOOKUP(CQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CR5,LOOKUP(CR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CS5,LOOKUP(CS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CT5,LOOKUP(CT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CU5,LOOKUP(CU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CV5,LOOKUP(CV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CW5,LOOKUP(CW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CX5,LOOKUP(CX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CY5,LOOKUP(CY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CZ5,LOOKUP(CZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DA5,LOOKUP(DA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DB5,LOOKUP(DB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DC5,LOOKUP(DC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DD5,LOOKUP(DD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DE5,LOOKUP(DE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DF5,LOOKUP(DF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DG5,LOOKUP(DG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DH5,LOOKUP(DH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DI5,LOOKUP(DI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DJ5,LOOKUP(DJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DK5,LOOKUP(DK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DL5,LOOKUP(DL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DM5,LOOKUP(DM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DN5,LOOKUP(DN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DO5,LOOKUP(DO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DP5,LOOKUP(DP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DQ5,LOOKUP(DQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DR5,LOOKUP(DR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DS5,LOOKUP(DS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DT5,LOOKUP(DT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DU5,LOOKUP(DU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DV5,LOOKUP(DV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DW5,LOOKUP(DW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DX5,LOOKUP(DX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DY5,LOOKUP(DY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DZ5,LOOKUP(DZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EA5,LOOKUP(EA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EB5,LOOKUP(EB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EC5,LOOKUP(EC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ED5,LOOKUP(ED4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EE5,LOOKUP(EE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EF5,LOOKUP(EF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EG5,LOOKUP(EG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EH5,LOOKUP(EH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EI5,LOOKUP(EI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EJ5,LOOKUP(EJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EK5,LOOKUP(EK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EL5,LOOKUP(EL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EM5,LOOKUP(EM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EN5,LOOKUP(EN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EO5,LOOKUP(EO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EP5,LOOKUP(EP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EQ5,LOOKUP(EQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ER5,LOOKUP(ER4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ES5,LOOKUP(ES4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ET5,LOOKUP(ET4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EU5,LOOKUP(EU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EV5,LOOKUP(EV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EW5,LOOKUP(EW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EX5,LOOKUP(EX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EY5,LOOKUP(EY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EZ5,LOOKUP(EZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FA5,LOOKUP(FA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FB5,LOOKUP(FB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FC5,LOOKUP(FC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FD5,LOOKUP(FD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FE5,LOOKUP(FE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FF5,LOOKUP(FF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FG5,LOOKUP(FG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FH5,LOOKUP(FH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FI5,LOOKUP(FI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FJ5,LOOKUP(FJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FK5,LOOKUP(FK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FL5,LOOKUP(FL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FM5,LOOKUP(FM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FN5,LOOKUP(FN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FO5,LOOKUP(FO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FP5,LOOKUP(FP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FQ5,LOOKUP(FQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FR5,LOOKUP(FR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FS5,LOOKUP(FS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FT5,LOOKUP(FT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FU5,LOOKUP(FU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FV5,LOOKUP(FV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FW5,LOOKUP(FW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FX5,LOOKUP(FX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FY5,LOOKUP(FY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FZ5,LOOKUP(FZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GA5,LOOKUP(GA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GB5,LOOKUP(GB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GC5,LOOKUP(GC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GD5,LOOKUP(GD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GE5,LOOKUP(GE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GF5,LOOKUP(GF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GG5,LOOKUP(GG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GH5,LOOKUP(GH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GI5,LOOKUP(GI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GJ5,LOOKUP(GJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GK5,LOOKUP(GK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GL5,LOOKUP(GL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GM5,LOOKUP(GM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GN5,LOOKUP(GN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GO5,LOOKUP(GO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GP5,LOOKUP(GP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GQ5,LOOKUP(GQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GR5,LOOKUP(GR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GS5,LOOKUP(GS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GT5,LOOKUP(GT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GU5,LOOKUP(GU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GV5,LOOKUP(GV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GW5,LOOKUP(GW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GX5,LOOKUP(GX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GY5,LOOKUP(GY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GZ5,LOOKUP(GZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HA5,LOOKUP(HA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HB5,LOOKUP(HB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HC5,LOOKUP(HC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HD5,LOOKUP(HD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HE5,LOOKUP(HE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HF5,LOOKUP(HF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HG5,LOOKUP(HG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HH5,LOOKUP(HH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HI5,LOOKUP(HI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HJ5,LOOKUP(HJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HK5,LOOKUP(HK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HL5,LOOKUP(HL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HM5,LOOKUP(HM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HN5,LOOKUP(HN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HO5,LOOKUP(HO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HP5,LOOKUP(HP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HQ5,LOOKUP(HQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HR5,LOOKUP(HR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HS5,LOOKUP(HS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HT5,LOOKUP(HT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HU5,LOOKUP(HU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HV5,LOOKUP(HV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HW5,LOOKUP(HW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HX5,LOOKUP(HX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HY5,LOOKUP(HY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HZ5,LOOKUP(HZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IA5,LOOKUP(IA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IB5,LOOKUP(IB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IC5,LOOKUP(IC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ID5,LOOKUP(ID4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IE5,LOOKUP(IE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IF5,LOOKUP(IF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IG5,LOOKUP(IG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IH5,LOOKUP(IH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(II5,LOOKUP(II4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IJ5,LOOKUP(IJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IK5,LOOKUP(IK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IL5,LOOKUP(IL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IM5,LOOKUP(IM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IN5,LOOKUP(IN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IO5,LOOKUP(IO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IP5,LOOKUP(IP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IQ5,LOOKUP(IQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IR5,LOOKUP(IR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IS5,LOOKUP(IS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IT5,LOOKUP(IT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IU5,LOOKUP(IU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IV5,LOOKUP(IV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IW5,LOOKUP(IW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IX5,LOOKUP(IX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IY5,LOOKUP(IY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IZ5,LOOKUP(IZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JA5,LOOKUP(JA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JB5,LOOKUP(JB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JC5,LOOKUP(JC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JD5,LOOKUP(JD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JE5,LOOKUP(JE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JF5,LOOKUP(JF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JG5,LOOKUP(JG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JH5,LOOKUP(JH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JI5,LOOKUP(JI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JJ5,LOOKUP(JJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JK5,LOOKUP(JK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JL5,LOOKUP(JL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JM5,LOOKUP(JM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JN5,LOOKUP(JN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JO5,LOOKUP(JO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JP5,LOOKUP(JP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JQ5,LOOKUP(JQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JR5,LOOKUP(JR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JS5,LOOKUP(JS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JT5,LOOKUP(JT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JU5,LOOKUP(JU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JV5,LOOKUP(JV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JW5,LOOKUP(JW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JX5,LOOKUP(JX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JY5,LOOKUP(JY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JZ5,LOOKUP(JZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KA5,LOOKUP(KA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KB5,LOOKUP(KB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KC5,LOOKUP(KC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KD5,LOOKUP(KD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KE5,LOOKUP(KE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KF5,LOOKUP(KF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KG5,LOOKUP(KG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KH5,LOOKUP(KH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KI5,LOOKUP(KI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KJ5,LOOKUP(KJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KK5,LOOKUP(KK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KL5,LOOKUP(KL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KM5,LOOKUP(KM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KN5,LOOKUP(KN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KO5,LOOKUP(KO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KP5,LOOKUP(KP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KQ5,LOOKUP(KQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KR5,LOOKUP(KR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KS5,LOOKUP(KS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KT5,LOOKUP(KT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KU5,LOOKUP(KU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KV5,LOOKUP(KV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KW5,LOOKUP(KW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KX5,LOOKUP(KX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KY5,LOOKUP(KY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KZ5,LOOKUP(KZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LA5,LOOKUP(LA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LB5,LOOKUP(LB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LC5,LOOKUP(LC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LD5,LOOKUP(LD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LE5,LOOKUP(LE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LF5,LOOKUP(LF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LG5,LOOKUP(LG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LH5,LOOKUP(LH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LI5,LOOKUP(LI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LJ5,LOOKUP(LJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LK5,LOOKUP(LK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LL5,LOOKUP(LL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LM5,LOOKUP(LM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LN5,LOOKUP(LN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LO5,LOOKUP(LO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LP5,LOOKUP(LP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LQ5,LOOKUP(LQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LR5,LOOKUP(LR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LS5,LOOKUP(LS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LT5,LOOKUP(LT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LU5,LOOKUP(LU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LV5,LOOKUP(LV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LW5,LOOKUP(LW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LX5,LOOKUP(LX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LY5,LOOKUP(LY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LZ5,LOOKUP(LZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MA5,LOOKUP(MA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MB5,LOOKUP(MB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MC5,LOOKUP(MC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MD5,LOOKUP(MD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ME5,LOOKUP(ME4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MF5,LOOKUP(MF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MG5,LOOKUP(MG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MH5,LOOKUP(MH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MI5,LOOKUP(MI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MJ5,LOOKUP(MJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MK5,LOOKUP(MK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ML5,LOOKUP(ML4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MM5,LOOKUP(MM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MN5,LOOKUP(MN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MO5,LOOKUP(MO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MP5,LOOKUP(MP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MQ5,LOOKUP(MQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MR5,LOOKUP(MR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MS5,LOOKUP(MS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MT5,LOOKUP(MT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MU5,LOOKUP(MU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MV5,LOOKUP(MV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MW5,LOOKUP(MW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MX5,LOOKUP(MX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MY5,LOOKUP(MY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MZ5,LOOKUP(MZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NA5,LOOKUP(NA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NB5,LOOKUP(NB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NC5,LOOKUP(NC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ND5,LOOKUP(ND4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NE5,LOOKUP(NE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NF5,LOOKUP(NF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NG5,LOOKUP(NG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NH5,LOOKUP(NH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NI5,LOOKUP(NI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NJ5,LOOKUP(NJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NK5,LOOKUP(NK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NL5,LOOKUP(NL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NM5,LOOKUP(NM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NN5,LOOKUP(NN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NO5,LOOKUP(NO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NP5,LOOKUP(NP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NQ5,LOOKUP(NQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NR5,LOOKUP(NR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NS5,LOOKUP(NS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NT5,LOOKUP(NT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NU5,LOOKUP(NU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NV5,LOOKUP(NV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NW5,LOOKUP(NW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NX5,LOOKUP(NX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NY5,LOOKUP(NY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NZ5,LOOKUP(NZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OA5,LOOKUP(OA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OB5,LOOKUP(OB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OC5,LOOKUP(OC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OD5,LOOKUP(OD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OE5,LOOKUP(OE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OF5,LOOKUP(OF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OG5,LOOKUP(OG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OH5,LOOKUP(OH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OI5,LOOKUP(OI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OJ5,LOOKUP(OJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OK5,LOOKUP(OK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OL5,LOOKUP(OL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OM5,LOOKUP(OM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ON5,LOOKUP(ON4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OO5,LOOKUP(OO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OP5,LOOKUP(OP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OQ5,LOOKUP(OQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OR5,LOOKUP(OR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OS5,LOOKUP(OS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OT5,LOOKUP(OT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OU5,LOOKUP(OU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OV5,LOOKUP(OV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OW5,LOOKUP(OW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OX5,LOOKUP(OX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OY5,LOOKUP(OY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OZ5,LOOKUP(OZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PA5,LOOKUP(PA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PB5,LOOKUP(PB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PC5,LOOKUP(PC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PD5,LOOKUP(PD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PE5,LOOKUP(PE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PF5,LOOKUP(PF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PG5,LOOKUP(PG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PH5,LOOKUP(PH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PI5,LOOKUP(PI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PJ5,LOOKUP(PJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PK5,LOOKUP(PK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PL5,LOOKUP(PL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PM5,LOOKUP(PM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PN5,LOOKUP(PN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PO5,LOOKUP(PO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PP5,LOOKUP(PP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PQ5,LOOKUP(PQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PR5,LOOKUP(PR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PS5,LOOKUP(PS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PT5,LOOKUP(PT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PU5,LOOKUP(PU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PV5,LOOKUP(PV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PW5,LOOKUP(PW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PX5,LOOKUP(PX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PY5,LOOKUP(PY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PZ5,LOOKUP(PZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QA5,LOOKUP(QA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QB5,LOOKUP(QB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QC5,LOOKUP(QC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QD5,LOOKUP(QD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QE5,LOOKUP(QE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QF5,LOOKUP(QF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QG5,LOOKUP(QG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QH5,LOOKUP(QH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QI5,LOOKUP(QI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QJ5,LOOKUP(QJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QK5,LOOKUP(QK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QL5,LOOKUP(QL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QM5,LOOKUP(QM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QN5,LOOKUP(QN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QO5,LOOKUP(QO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QP5,LOOKUP(QP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QQ5,LOOKUP(QQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QR5,LOOKUP(QR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QS5,LOOKUP(QS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QT5,LOOKUP(QT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QU5,LOOKUP(QU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QV5,LOOKUP(QV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QW5,LOOKUP(QW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QX5,LOOKUP(QX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QY5,LOOKUP(QY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QZ5,LOOKUP(QZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RA5,LOOKUP(RA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RB5,LOOKUP(RB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RC5,LOOKUP(RC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RD5,LOOKUP(RD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RE5,LOOKUP(RE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RF5,LOOKUP(RF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RG5,LOOKUP(RG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RH5,LOOKUP(RH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RI5,LOOKUP(RI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RJ5,LOOKUP(RJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RK5,LOOKUP(RK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RL5,LOOKUP(RL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RM5,LOOKUP(RM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RN5,LOOKUP(RN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RO5,LOOKUP(RO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RP5,LOOKUP(RP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RQ5,LOOKUP(RQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RR5,LOOKUP(RR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RS5,LOOKUP(RS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RT5,LOOKUP(RT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RU5,LOOKUP(RU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RV5,LOOKUP(RV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RW5,LOOKUP(RW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RX5,LOOKUP(RX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RY5,LOOKUP(RY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RZ5,LOOKUP(RZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SA5,LOOKUP(SA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SB5,LOOKUP(SB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SC5,LOOKUP(SC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SD5,LOOKUP(SD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SE5,LOOKUP(SE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SF5,LOOKUP(SF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SG5,LOOKUP(SG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SH5,LOOKUP(SH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SI5,LOOKUP(SI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SJ5,LOOKUP(SJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SK5,LOOKUP(SK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SL5,LOOKUP(SL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SM5,LOOKUP(SM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SN5,LOOKUP(SN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SO5,LOOKUP(SO4,InputS!16:16,InputS!26:26))","v":false}]
[null,null,null,"Capital Expenditures","INR Cr.",null,null,{"$f":"SUM(J67:XFD67)","v":553500000},null,{"$f":"J65*J66","v":41512500},{"$f":"K65*K66","v":41512500},41512500,41512500,41512500,41512500,41512500,41512500,41512500,41512500,0,0,0,0,0,0,55350000,83025000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW65*BW66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI65*EI66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU65*GU66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG65*JG66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS65*LS66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE65*OE66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ65*QQ66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Inverter Replacement"]
[null,null,null,"Age in Months","Months",null,null,null,null,{"$f":"I70+J9","v":0},{"$f":"J70+K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,{"$f":"BV70+BW9","v":48},49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,{"$f":"EH70+EI9","v":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,{"$f":"GT70+GU9","v":176},177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,{"$f":"JF70+JG9","v":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,{"$f":"LR70+LS9","v":304},305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,{"$f":"OD70+OE9","v":368},369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,420,420,420,420,420,420,420,420,420,420,420,{"$f":"QP70+QQ9","v":420},420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420,420]
[null,null,null,"Age in Years","Years",{"$f":"Months","v":12},null,null,null,{"$f":"ROUNDUP(J70/$F$71,0)","v":0},{"$f":"ROUNDUP(K70/$F$71,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,{"$f":"ROUNDUP(BW70/$F$71,0)","v":4},5,5,5,5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,{"$f":"ROUNDUP(EI70/$F$71,0)","v":10},10,10,10,10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,{"$f":"ROUNDUP(GU70/$F$71,0)","v":15},15,15,15,15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,{"$f":"ROUNDUP(JG70/$F$71,0)","v":20},21,21,21,21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,26,26,26,{"$f":"ROUNDUP(LS70/$F$71,0)","v":26},26,26,26,26,26,26,26,26,27,27,27,27,27,27,27,27,27,27,27,27,28,28,28,28,28,28,28,28,28,28,28,28,29,29,29,29,29,29,29,29,29,29,29,29,30,30,30,30,30,30,30,30,30,30,30,30,31,31,31,31,31,31,31,{"$f":"ROUNDUP(OE70/$F$71,0)","v":31},31,31,31,31,32,32,32,32,32,32,32,32,32,32,32,32,33,33,33,33,33,33,33,33,33,33,33,33,34,34,34,34,34,34,34,34,34,34,34,34,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"ROUNDUP(QQ70/$F$71,0)","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Year of Replacement (MOD)","Flag",{"$f":"InputC!F35","v":15},null,null,null,{"$f":"(MOD(J71,$F$72)=0)*J9","v":0},{"$f":"(MOD(K71,$F$72)=0)*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(BW71,$F$72)=0)*BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(EI71,$F$72)=0)*EI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,{"$f":"(MOD(GU71,$F$72)=0)*GU9","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(JG71,$F$72)=0)*JG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(LS71,$F$72)=0)*LS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,{"$f":"(MOD(OE71,$F$72)=0)*OE9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MOD(QQ71,$F$72)=0)*QQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Period of Inverter Replacement","Flag",{"$f":"InputC!F36","v":20},null,null,null,{"$f":"(J71<=$F$73)*(J10=1)*J72","v":0},{"$f":"(K71<=$F$73)*(K10=1)*K72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW71<=$F$73)*(BW10=1)*BW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI71<=$F$73)*(EI10=1)*EI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"(GU71<=$F$73)*(GU10=1)*GU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG71<=$F$73)*(JG10=1)*JG72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS71<=$F$73)*(LS10=1)*LS72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE71<=$F$73)*(OE10=1)*OE72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ71<=$F$73)*(QQ10=1)*QQ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Inverter Cost Without Inflation","INR Cr.",{"$f":"InputC!F64*'Operating Model'!F25","v":40500000},null,null,null,{"$f":"$F$74","v":40500000},{"$f":"$F$74","v":40500000},40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,{"$f":"$F$74","v":40500000},40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,{"$f":"$F$74","v":40500000},40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,{"$f":"$F$74","v":40500000},40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,{"$f":"$F$74","v":40500000},40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,{"$f":"$F$74","v":40500000},40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,{"$f":"$F$74","v":40500000},40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,{"$f":"$F$74","v":40500000},40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000,40500000]
[null,null,null,"Inverter Cost With Inflation","INR Cr.",null,null,null,null,{"$f":"J74*J62*J73","v":0},{"$f":"K74*K62*K73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW74*BW62*BW73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI74*EI62*EI73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71755944.946020141,{"$f":"GU74*GU62*GU73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG74*JG62*JG73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS74*LS62*LS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE74*OE62*OE73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ74*QQ62*QQ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Flag for Debt Tenure","Flag",{"$f":"InputC!F145","v":25},null,null,null,{"$f":"(J71<=$F$76)*1","v":1},{"$f":"(K71<=$F$76)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(BW71<=$F$76)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(EI71<=$F$76)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(GU71<=$F$76)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(JG71<=$F$76)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,{"$f":"(LS71<=$F$76)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE71<=$F$76)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ71<=$F$76)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Reserve Requirement","INR Cr.",null,null,null,null,{"$f":"J76*J75","v":0},{"$f":"K76*K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW76*BW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI76*EI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71755944.946020141,{"$f":"GU76*GU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG76*JG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS76*LS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE76*OE75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ76*QQ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-COD Flag","Flag",{"$f":"EDATE(F9,-1)","v":"2027-06-01"},null,null,null,{"$f":"(J6=$F$78)*1","v":0},{"$f":"(K6=$F$78)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW6=$F$78)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI6=$F$78)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU6=$F$78)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG6=$F$78)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LS6=$F$78)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OE6=$F$78)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QQ6=$F$78)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Final Flag","Flag",null,null,null,null,{"$f":"J78+J73","v":0},{"$f":"K78+K73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW78+BW73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI78+EI73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"GU78+GU73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG78+JG73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS78+LS73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE78+OE73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ78+QQ73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Counter for Reserve","Counter",null,null,null,null,{"$f":"I80+I79","v":0},{"$f":"J80+J79","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BV80+BV79","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"EH80+EH79","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,{"$f":"GT80+GT79","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"JF80+JF79","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"LR80+LR79","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"OD80+OD79","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"QP80+QP79","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,"Number of Periods in Denominator","Number",null,null,null,null,{"$f":"COUNTIF(80:80,J80)","v":18},{"$f":"COUNTIF(80:80,K80)","v":18},18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,18,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,{"$f":"COUNTIF(80:80,BW80)","v":175},175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,{"$f":"COUNTIF(80:80,EI80)","v":175},175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,175,{"$f":"COUNTIF(80:80,GU80)","v":307},307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,{"$f":"COUNTIF(80:80,JG80)","v":307},307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,{"$f":"COUNTIF(80:80,LS80)","v":307},307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,{"$f":"COUNTIF(80:80,OE80)","v":307},307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,{"$f":"COUNTIF(80:80,QQ80)","v":307},307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307,307]
[null,null,null,"Total Reserve Reserve Requirement",null,null,null,null,null,{"$f":"SUMIF(80:80,J80,77:77)","v":0},{"$f":"SUMIF(80:80,K80,77:77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,{"$f":"SUMIF(80:80,BW80,77:77)","v":71755944.946020141},71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,{"$f":"SUMIF(80:80,EI80,77:77)","v":71755944.946020141},71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,71755944.946020141,{"$f":"SUMIF(80:80,GU80,77:77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(80:80,JG80,77:77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(80:80,LS80,77:77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(80:80,OE80,77:77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(80:80,QQ80,77:77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Infllows to Reserve",null,null,null,null,null,{"$f":"J82/J81","v":0},{"$f":"K82/K81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,{"$f":"BW82/BW81","v":410033.97112011508},410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,{"$f":"EI82/EI81","v":410033.97112011508},410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,{"$f":"GU82/GU81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG82/JG81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS82/LS81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE82/OE81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ82/QQ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Opening Balance of MRA",null,null,null,null,null,{"$f":"I88","v":0},{"$f":"J88","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410033.97112011508,820067.94224023016,1230101.9133603452,1640135.8844804603,2050169.8556005755,2460203.8267206904,2870237.7978408053,3280271.7689609202,3690305.7400810351,4100339.71120115,4510373.6823212653,4920407.6534413807,5330441.6245614961,5740475.5956816114,6150509.5668017268,6560543.5379218422,6970577.5090419576,7380611.4801620729,7790645.4512821883,8200679.4224023037,8610713.393522419,9020747.3646425344,9430781.3357626498,9840815.3068827651,10250849.278002881,10660883.249122996,11070917.220243111,11480951.191363227,11890985.162483342,12301019.133603457,12711053.104723573,13121087.075843688,13531121.046963803,13941155.018083919,14351188.989204034,14761222.96032415,15171256.931444265,15581290.90256438,15991324.873684496,16401358.844804611,16811392.815924726,17221426.787044842,17631460.758164957,18041494.729285073,18451528.700405188,18861562.671525303,{"$f":"BV88","v":19271596.642645419},19681630.613765534,20091664.584885649,20501698.556005765,20911732.52712588,21321766.498245995,21731800.469366111,22141834.440486226,22551868.411606342,22961902.382726457,23371936.353846572,23781970.324966688,24192004.296086803,24602038.267206918,25012072.238327034,25422106.209447149,25832140.180567265,26242174.15168738,26652208.122807495,27062242.093927611,27472276.065047726,27882310.036167841,28292344.007287957,28702377.978408072,29112411.949528188,29522445.920648303,29932479.891768418,30342513.862888534,30752547.834008649,31162581.805128764,31572615.77624888,31982649.747368995,32392683.71848911,32802717.689609226,33212751.660729341,33622785.631849453,34032819.602969564,34442853.574089676,34852887.545209788,35262921.516329899,35672955.487450011,36082989.458570123,36493023.429690234,36903057.400810346,37313091.371930458,37723125.343050569,38133159.314170681,38543193.285290793,38953227.256410904,39363261.227531016,39773295.198651128,40183329.169771239,40593363.140891351,41003397.112011462,41413431.083131574,41823465.054251686,42233499.025371797,42643532.996491909,43053566.967612021,43463600.938732132,43873634.909852244,44283668.880972356,44693702.852092467,45103736.823212579,{"$f":"EH88","v":45513770.794332691},45923804.765452802,46333838.736572914,46743872.707693025,47153906.678813137,47563940.649933249,47973974.62105336,48384008.592173472,48794042.563293584,49204076.534413695,49614110.505533807,50024144.476653919,50434178.44777403,50844212.418894142,51254246.390014254,51664280.361134365,52074314.332254477,52484348.303374588,52894382.2744947,53304416.245614812,53714450.216734923,54124484.187855035,54534518.158975147,54944552.130095258,55354586.10121537,55764620.072335482,56174654.043455593,56584688.014575705,56994721.985695817,57404755.956815928,57814789.92793604,58224823.899056152,58634857.870176263,59044891.841296375,59454925.812416486,59864959.783536598,60274993.75465671,60685027.725776821,61095061.696896933,61505095.668017045,61915129.639137156,62325163.610257268,62735197.58137738,63145231.552497491,63555265.523617603,63965299.494737715,64375333.465857826,64785367.436977938,65195401.408098049,65605435.379218161,66015469.350338273,66425503.321458384,66835537.292578496,67245571.263698608,67655605.234818727,68065639.205938846,68475673.177058965,68885707.148179084,69295741.119299203,69705775.090419322,70115809.061539441,70525843.03265956,70935877.00377968,71345910.974899799,{"$f":"GT88","v":-2.2351741790771484E-7},-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,{"$f":"JF88","v":-2.2351741790771484E-7},-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,{"$f":"LR88","v":-2.2351741790771484E-7},-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,{"$f":"OD88","v":-2.2351741790771484E-7},-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,{"$f":"QP88","v":-2.2351741790771484E-7},-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7]
[null,null,null,"Add: Deposits",null,null,null,null,null,{"$f":"J83","v":0},{"$f":"K83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,{"$f":"BW83","v":410033.97112011508},410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,{"$f":"EI83","v":410033.97112011508},410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,{"$f":"GU83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Withdrawls",null,null,null,null,null,{"$f":"J77","v":0},{"$f":"K77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71755944.946020141,{"$f":"GU77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"J85+J86-J87","v":0},{"$f":"K85+K86-K87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410033.97112011508,820067.94224023016,1230101.9133603452,1640135.8844804603,2050169.8556005755,2460203.8267206904,2870237.7978408053,3280271.7689609202,3690305.7400810351,4100339.71120115,4510373.6823212653,4920407.6534413807,5330441.6245614961,5740475.5956816114,6150509.5668017268,6560543.5379218422,6970577.5090419576,7380611.4801620729,7790645.4512821883,8200679.4224023037,8610713.393522419,9020747.3646425344,9430781.3357626498,9840815.3068827651,10250849.278002881,10660883.249122996,11070917.220243111,11480951.191363227,11890985.162483342,12301019.133603457,12711053.104723573,13121087.075843688,13531121.046963803,13941155.018083919,14351188.989204034,14761222.96032415,15171256.931444265,15581290.90256438,15991324.873684496,16401358.844804611,16811392.815924726,17221426.787044842,17631460.758164957,18041494.729285073,18451528.700405188,18861562.671525303,19271596.642645419,{"$f":"BW85+BW86-BW87","v":19681630.613765534},20091664.584885649,20501698.556005765,20911732.52712588,21321766.498245995,21731800.469366111,22141834.440486226,22551868.411606342,22961902.382726457,23371936.353846572,23781970.324966688,24192004.296086803,24602038.267206918,25012072.238327034,25422106.209447149,25832140.180567265,26242174.15168738,26652208.122807495,27062242.093927611,27472276.065047726,27882310.036167841,28292344.007287957,28702377.978408072,29112411.949528188,29522445.920648303,29932479.891768418,30342513.862888534,30752547.834008649,31162581.805128764,31572615.77624888,31982649.747368995,32392683.71848911,32802717.689609226,33212751.660729341,33622785.631849453,34032819.602969564,34442853.574089676,34852887.545209788,35262921.516329899,35672955.487450011,36082989.458570123,36493023.429690234,36903057.400810346,37313091.371930458,37723125.343050569,38133159.314170681,38543193.285290793,38953227.256410904,39363261.227531016,39773295.198651128,40183329.169771239,40593363.140891351,41003397.112011462,41413431.083131574,41823465.054251686,42233499.025371797,42643532.996491909,43053566.967612021,43463600.938732132,43873634.909852244,44283668.880972356,44693702.852092467,45103736.823212579,45513770.794332691,{"$f":"EI85+EI86-EI87","v":45923804.765452802},46333838.736572914,46743872.707693025,47153906.678813137,47563940.649933249,47973974.62105336,48384008.592173472,48794042.563293584,49204076.534413695,49614110.505533807,50024144.476653919,50434178.44777403,50844212.418894142,51254246.390014254,51664280.361134365,52074314.332254477,52484348.303374588,52894382.2744947,53304416.245614812,53714450.216734923,54124484.187855035,54534518.158975147,54944552.130095258,55354586.10121537,55764620.072335482,56174654.043455593,56584688.014575705,56994721.985695817,57404755.956815928,57814789.92793604,58224823.899056152,58634857.870176263,59044891.841296375,59454925.812416486,59864959.783536598,60274993.75465671,60685027.725776821,61095061.696896933,61505095.668017045,61915129.639137156,62325163.610257268,62735197.58137738,63145231.552497491,63555265.523617603,63965299.494737715,64375333.465857826,64785367.436977938,65195401.408098049,65605435.379218161,66015469.350338273,66425503.321458384,66835537.292578496,67245571.263698608,67655605.234818727,68065639.205938846,68475673.177058965,68885707.148179084,69295741.119299203,69705775.090419322,70115809.061539441,70525843.03265956,70935877.00377968,71345910.974899799,-2.2351741790771484E-7,{"$f":"GU85+GU86-GU87","v":-2.2351741790771484E-7},-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,{"$f":"JG85+JG86-JG87","v":-2.2351741790771484E-7},-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,{"$f":"LS85+LS86-LS87","v":-2.2351741790771484E-7},-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,{"$f":"OE85+OE86-OE87","v":-2.2351741790771484E-7},-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,{"$f":"QQ85+QQ86-QQ87","v":-2.2351741790771484E-7},-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7,-2.2351741790771484E-7]
[]
[null,null,"Operating Cost"]
[null,null,null,"O&M Cost","INR Cr.",{"$f":"InputC!F78","v":360},{"$f":"F91/Months*$F$25","v":450000},null,null,{"$f":"$G91*J$62*J$9","v":0},{"$f":"$G91*K$62*K$9","v":0},{"$f":"$G91*L$62*L$9","v":0},{"$f":"$G91*M$62*M$9","v":0},{"$f":"$G91*N$62*N$9","v":0},{"$f":"$G91*O$62*O$9","v":0},{"$f":"$G91*P$62*P$9","v":0},{"$f":"$G91*Q$62*Q$9","v":0},{"$f":"$G91*R$62*R$9","v":0},{"$f":"$G91*S$62*S$9","v":0},{"$f":"$G91*T$62*T$9","v":0},{"$f":"$G91*U$62*U$9","v":0},{"$f":"$G91*V$62*V$9","v":0},{"$f":"$G91*W$62*W$9","v":0},{"$f":"$G91*X$62*X$9","v":0},{"$f":"$G91*Y$62*Y$9","v":0},{"$f":"$G91*Z$62*Z$9","v":0},{"$f":"$G91*AA$62*AA$9","v":0},{"$f":"$G91*AB$62*AB$9","v":451473.18290198949},{"$f":"$G91*AC$62*AC$9","v":452951.18862145173},{"$f":"$G91*AD$62*AD$9","v":454434.03294703609},{"$f":"$G91*AE$62*AE$9","v":455921.73171907983},{"$f":"$G91*AF$62*AF$9","v":457414.30082977761},{"$f":"$G91*AG$62*AG$9","v":458911.75622335076},{"$f":"$G91*AH$62*AH$9","v":460414.11389621795},{"$f":"$G91*AI$62*AI$9","v":461921.38989716582},{"$f":"$G91*AJ$62*AJ$9","v":463433.60032752075},{"$f":"$G91*AK$62*AK$9","v":464950.76134132058},{"$f":"$G91*AL$62*AL$9","v":466472.88914548734},{"$f":"$G91*AM$62*AM$9","v":468000.00000000023},{"$f":"$G91*AN$62*AN$9","v":469532.11021806934},{"$f":"$G91*AO$62*AO$9","v":471069.23616631003},{"$f":"$G91*AP$62*AP$9","v":472611.39426491776},{"$f":"$G91*AQ$62*AQ$9","v":474158.6009878433},{"$f":"$G91*AR$62*AR$9","v":475710.87286296894},{"$f":"$G91*AS$62*AS$9","v":477268.22647228499},{"$f":"$G91*AT$62*AT$9","v":478830.67845206684},{"$f":"$G91*AU$62*AU$9","v":480398.2454930527},{"$f":"$G91*AV$62*AV$9","v":481970.94434062182},{"$f":"$G91*AW$62*AW$9","v":483548.79179497366},{"$f":"$G91*AX$62*AX$9","v":485131.80471130705},{"$f":"$G91*AY$62*AY$9","v":486720.00000000035},{"$f":"$G91*AZ$62*AZ$9","v":488313.39462679223},{"$f":"$G91*BA$62*BA$9","v":489912.00561296259},{"$f":"$G91*BB$62*BB$9","v":491515.85003551457},{"$f":"$G91*BC$62*BC$9","v":493124.94502735708},{"$f":"$G91*BD$62*BD$9","v":494739.30777748785},{"$f":"$G91*BE$62*BE$9","v":496358.95553117653},{"$f":"$G91*BF$62*BF$9","v":497983.90559014969},{"$f":"$G91*BG$62*BG$9","v":499614.1753127749},{"$f":"$G91*BH$62*BH$9","v":501249.7821142468},{"$f":"$G91*BI$62*BI$9","v":502890.74346677272},{"$f":"$G91*BJ$62*BJ$9","v":504537.07689975941},{"$f":"$G91*BK$62*BK$9","v":506188.80000000051},{"$f":"$G91*BL$62*BL$9","v":507845.93041186413},{"$f":"$G91*BM$62*BM$9","v":509508.48583748122},{"$f":"$G91*BN$62*BN$9","v":511176.48403693532},{"$f":"$G91*BO$62*BO$9","v":512849.94282845157},{"$f":"$G91*BP$62*BP$9","v":514528.88008858747},{"$f":"$G91*BQ$62*BQ$9","v":516213.31375242374},{"$f":"$G91*BR$62*BR$9","v":517903.26181375579},{"$f":"$G91*BS$62*BS$9","v":519598.74232528603},{"$f":"$G91*BT$62*BT$9","v":521299.77339881688},{"$f":"$G91*BU$62*BU$9","v":523006.37320544379},{"$f":"$G91*BV$62*BV$9","v":524718.55997575005},{"$f":"$G91*BW$62*BW$9","v":526436.35200000077},{"$f":"$G91*BX$62*BX$9","v":528159.76762833889},{"$f":"$G91*BY$62*BY$9","v":529888.8252709806},{"$f":"$G91*BZ$62*BZ$9","v":531623.54339841288},{"$f":"$G91*CA$62*CA$9","v":533363.94054158987},{"$f":"$G91*CB$62*CB$9","v":535110.03529213124},{"$f":"$G91*CC$62*CC$9","v":536861.84630252095},{"$f":"$G91*CD$62*CD$9","v":538619.39228630625},{"$f":"$G91*CE$62*CE$9","v":540382.69201829773},{"$f":"$G91*CF$62*CF$9","v":542151.7643347698},{"$f":"$G91*CG$62*CG$9","v":543926.62813366181},{"$f":"$G91*CH$62*CH$9","v":545707.30237478029},{"$f":"$G91*CI$62*CI$9","v":547493.80608000106},{"$f":"$G91*CJ$62*CJ$9","v":549286.15833347267},{"$f":"$G91*CK$62*CK$9","v":551084.37828182022},{"$f":"$G91*CL$62*CL$9","v":552888.48513434979},{"$f":"$G91*CM$62*CM$9","v":554698.49816325377},{"$f":"$G91*CN$62*CN$9","v":556514.43670381687},{"$f":"$G91*CO$62*CO$9","v":558336.3201546222},{"$f":"$G91*CP$62*CP$9","v":560164.16797775903},{"$f":"$G91*CQ$62*CQ$9","v":561997.99969903019},{"$f":"$G91*CR$62*CR$9","v":563837.83490816108},{"$f":"$G91*CS$62*CS$9","v":565683.69325900881},{"$f":"$G91*CT$62*CT$9","v":567535.59446977207},{"$f":"$G91*CU$62*CU$9","v":569393.55832320172},{"$f":"$G91*CV$62*CV$9","v":571257.60466681223},{"$f":"$G91*CW$62*CW$9","v":573127.75341309374},{"$f":"$G91*CX$62*CX$9","v":575004.02453972446},{"$f":"$G91*CY$62*CY$9","v":576886.43808978458},{"$f":"$G91*CZ$62*CZ$9","v":578775.01417197008},{"$f":"$G91*DA$62*DA$9","v":580669.77296080755},{"$f":"$G91*DB$62*DB$9","v":582570.73469686985},{"$f":"$G91*DC$62*DC$9","v":584477.91968699184},{"$f":"$G91*DD$62*DD$9","v":586391.348304488},{"$f":"$G91*DE$62*DE$9","v":588311.04098936962},{"$f":"$G91*DF$62*DF$9","v":590237.0182485634},{"$f":"$G91*DG$62*DG$9","v":592169.30065613019},{"$f":"$G91*DH$62*DH$9","v":594107.90885348513},{"$f":"$G91*DI$62*DI$9","v":596052.86354961782},{"$f":"$G91*DJ$62*DJ$9","v":598004.1855213138},{"$f":"$G91*DK$62*DK$9","v":599961.8956133764},{"$f":"$G91*DL$62*DL$9","v":601926.01473884936},{"$f":"$G91*DM$62*DM$9","v":603896.5638792403},{"$f":"$G91*DN$62*DN$9","v":605873.56408474501},{"$f":"$G91*DO$62*DO$9","v":607857.0364744718},{"$f":"$G91*DP$62*DP$9","v":609847.0022366679},{"$f":"$G91*DQ$62*DQ$9","v":611843.4826289448},{"$f":"$G91*DR$62*DR$9","v":613846.49897850631},{"$f":"$G91*DS$62*DS$9","v":615856.07268237579},{"$f":"$G91*DT$62*DT$9","v":617872.22520762484},{"$f":"$G91*DU$62*DU$9","v":619894.97809160291},{"$f":"$G91*DV$62*DV$9","v":621924.35294216673},{"$f":"$G91*DW$62*DW$9","v":623960.37143791176},{"$f":"$G91*DX$62*DX$9","v":626003.05532840372},{"$f":"$G91*DY$62*DY$9","v":628052.42643441039},{"$f":"$G91*DZ$62*DZ$9","v":630108.50664813526},{"$f":"$G91*EA$62*EA$9","v":632171.31793345115},{"$f":"$G91*EB$62*EB$9","v":634240.88232613506},{"$f":"$G91*EC$62*EC$9","v":636317.22193410306},{"$f":"$G91*ED$62*ED$9","v":638400.35893764708},{"$f":"$G91*EE$62*EE$9","v":640490.31558967126},{"$f":"$G91*EF$62*EF$9","v":642587.11421593034},{"$f":"$G91*EG$62*EG$9","v":644690.77721526742},{"$f":"$G91*EH$62*EH$9","v":646801.32705985382},{"$f":"$G91*EI$62*EI$9","v":648918.78629542864},{"$f":"$G91*EJ$62*EJ$9","v":651043.17754154024},{"$f":"$G91*EK$62*EK$9","v":653174.52349178714},{"$f":"$G91*EL$62*EL$9","v":655312.846914061},{"$f":"$G91*EM$62*EM$9","v":657458.17065078963},{"$f":"$G91*EN$62*EN$9","v":659610.51761918084},{"$f":"$G91*EO$62*EO$9","v":661769.91081146745},{"$f":"$G91*EP$62*EP$9","v":663936.37329515326},{"$f":"$G91*EQ$62*EQ$9","v":666109.92821325851},{"$f":"$G91*ER$62*ER$9","v":668290.59878456779},{"$f":"$G91*ES$62*ES$9","v":670478.40830387839},{"$f":"$G91*ET$62*ET$9","v":672673.38014224824},{"$f":"$G91*EU$62*EU$9","v":674875.5377472461},{"$f":"$G91*EV$62*EV$9","v":677084.90464320208},{"$f":"$G91*EW$62*EW$9","v":679301.50443145889},{"$f":"$G91*EX$62*EX$9","v":681525.3607906237},{"$f":"$G91*EY$62*EY$9","v":683756.49747682142},{"$f":"$G91*EZ$62*EZ$9","v":685994.9383239483},{"$f":"$G91*FA$62*FA$9","v":688240.70724392647},{"$f":"$G91*FB$62*FB$9","v":690493.82822695968},{"$f":"$G91*FC$62*FC$9","v":692754.32534178917},{"$f":"$G91*FD$62*FD$9","v":695022.22273595084},{"$f":"$G91*FE$62*FE$9","v":697297.54463603382},{"$f":"$G91*FF$62*FF$9","v":699580.31534793845},{"$f":"$G91*FG$62*FG$9","v":701870.55925713631},{"$f":"$G91*FH$62*FH$9","v":704168.30082893057},{"$f":"$G91*FI$62*FI$9","v":706473.56460871769},{"$f":"$G91*FJ$62*FJ$9","v":708786.37522224919},{"$f":"$G91*FK$62*FK$9","v":711106.75737589481},{"$f":"$G91*FL$62*FL$9","v":713434.73585690674},{"$f":"$G91*FM$62*FM$9","v":715770.33553368412},{"$f":"$G91*FN$62*FN$9","v":718113.58135603869},{"$f":"$G91*FO$62*FO$9","v":720464.49835546128},{"$f":"$G91*FP$62*FP$9","v":722823.11164538958},{"$f":"$G91*FQ$62*FQ$9","v":725189.44642147596},{"$f":"$G91*FR$62*FR$9","v":727563.5279618568},{"$f":"$G91*FS$62*FS$9","v":729945.38162742252},{"$f":"$G91*FT$62*FT$9","v":732335.03286208853},{"$f":"$G91*FU$62*FU$9","v":734732.50719306723},{"$f":"$G91*FV$62*FV$9","v":737137.83023113979},{"$f":"$G91*FW$62*FW$9","v":739551.0276709313},{"$f":"$G91*FX$62*FX$9","v":741972.12529118371},{"$f":"$G91*FY$62*FY$9","v":744401.14895503211},{"$f":"$G91*FZ$62*FZ$9","v":746838.12461028085},{"$f":"$G91*GA$62*GA$9","v":749283.0782896803},{"$f":"$G91*GB$62*GB$9","v":751736.03611120558},{"$f":"$G91*GC$62*GC$9","v":754197.02427833539},{"$f":"$G91*GD$62*GD$9","v":756666.06908033136},{"$f":"$G91*GE$62*GE$9","v":759143.19689251971},{"$f":"$G91*GF$62*GF$9","v":761628.43417657248},{"$f":"$G91*GG$62*GG$9","v":764121.80748079019},{"$f":"$G91*GH$62*GH$9","v":766623.34344038577},{"$f":"$G91*GI$62*GI$9","v":769133.06877776887},{"$f":"$G91*GJ$62*GJ$9","v":771651.01030283142},{"$f":"$G91*GK$62*GK$9","v":774177.19491323375},{"$f":"$G91*GL$62*GL$9","v":776711.64959469228},{"$f":"$G91*GM$62*GM$9","v":779254.40142126777},{"$f":"$G91*GN$62*GN$9","v":781805.47755565413},{"$f":"$G91*GO$62*GO$9","v":784364.9052494691},{"$f":"$G91*GP$62*GP$9","v":786932.71184354497},{"$f":"$G91*GQ$62*GQ$9","v":789508.92476822087},{"$f":"$G91*GR$62*GR$9","v":792093.57154363568},{"$f":"$G91*GS$62*GS$9","v":794686.67978002212},{"$f":"$G91*GT$62*GT$9","v":797288.27717800147},{"$f":"$G91*GU$62*GU$9","v":799898.39152887999},{"$f":"$G91*GV$62*GV$9","v":802517.05071494495},{"$f":"$G91*GW$62*GW$9","v":805144.2827097635},{"$f":"$G91*GX$62*GX$9","v":807780.11557848041},{"$f":"$G91*GY$62*GY$9","v":810424.57747811894},{"$f":"$G91*GZ$62*GZ$9","v":813077.69665788079},{"$f":"$G91*HA$62*HA$9","v":815739.50145944837},{"$f":"$G91*HB$62*HB$9","v":818410.02031728718},{"$f":"$G91*HC$62*HC$9","v":821089.28175895009},{"$f":"$G91*HD$62*HD$9","v":823777.31440538145},{"$f":"$G91*HE$62*HE$9","v":826474.14697122329},{"$f":"$G91*HF$62*HF$9","v":829179.80826512189},{"$f":"$G91*HG$62*HG$9","v":831894.32719003549},{"$f":"$G91*HH$62*HH$9","v":834617.73274354311},{"$f":"$G91*HI$62*HI$9","v":837350.05401815439},{"$f":"$G91*HJ$62*HJ$9","v":840091.32020161999},{"$f":"$G91*HK$62*HK$9","v":842841.56057724403},{"$f":"$G91*HL$62*HL$9","v":845600.80452419643},{"$f":"$G91*HM$62*HM$9","v":848369.08151782665},{"$f":"$G91*HN$62*HN$9","v":851146.42112997919},{"$f":"$G91*HO$62*HO$9","v":853932.85302930861},{"$f":"$G91*HP$62*HP$9","v":856728.40698159731},{"$f":"$G91*HQ$62*HQ$9","v":859533.11285007291},{"$f":"$G91*HR$62*HR$9","v":862347.00059572735},{"$f":"$G91*HS$62*HS$9","v":865170.10027763748},{"$f":"$G91*HT$62*HT$9","v":868002.44205328543},{"$f":"$G91*HU$62*HU$9","v":870844.05617888109},{"$f":"$G91*HV$62*HV$9","v":873694.9730096854},{"$f":"$G91*HW$62*HW$9","v":876555.22300033434},{"$f":"$G91*HX$62*HX$9","v":879424.83670516487},{"$f":"$G91*HY$62*HY$9","v":882303.84477854031},{"$f":"$G91*HZ$62*HZ$9","v":885192.27797517891},{"$f":"$G91*IA$62*IA$9","v":888090.16715048149},{"$f":"$G91*IB$62*IB$9","v":890997.54326086165},{"$f":"$G91*IC$62*IC$9","v":893914.43736407626},{"$f":"$G91*ID$62*ID$9","v":896840.88061955699},{"$f":"$G91*IE$62*IE$9","v":899776.90428874351},{"$f":"$G91*IF$62*IF$9","v":902722.53973541746},{"$f":"$G91*IG$62*IG$9","v":905677.81842603697},{"$f":"$G91*IH$62*IH$9","v":908642.77193007327},{"$f":"$G91*II$62*II$9","v":911617.4319203482},{"$f":"$G91*IJ$62*IJ$9","v":914601.83017337194},{"$f":"$G91*IK$62*IK$9","v":917595.99856968247},{"$f":"$G91*IL$62*IL$9","v":920599.96909418656},{"$f":"$G91*IM$62*IM$9","v":923613.77383650129},{"$f":"$G91*IN$62*IN$9","v":926637.44499129662},{"$f":"$G91*IO$62*IO$9","v":929671.0148586398},{"$f":"$G91*IP$62*IP$9","v":932714.51584433974},{"$f":"$G91*IQ$62*IQ$9","v":935767.98046029371},{"$f":"$G91*IR$62*IR$9","v":938831.44132483448},{"$f":"$G91*IS$62*IS$9","v":941904.93116307876},{"$f":"$G91*IT$62*IT$9","v":944988.48280727677},{"$f":"$G91*IU$62*IU$9","v":948082.12919716258},{"$f":"$G91*IV$62*IV$9","v":951185.90338030714},{"$f":"$G91*IW$62*IW$9","v":954299.83851247001},{"$f":"$G91*IX$62*IX$9","v":957423.96785795433},{"$f":"$G91*IY$62*IY$9","v":960558.32478996157},{"$f":"$G91*IZ$62*IZ$9","v":963702.94279094879},{"$f":"$G91*JA$62*JA$9","v":966857.85545298562},{"$f":"$G91*JB$62*JB$9","v":970023.09647811356},{"$f":"$G91*JC$62*JC$9","v":973198.69967870566},{"$f":"$G91*JD$62*JD$9","v":976384.69897782803},{"$f":"$G91*JE$62*JE$9","v":979581.1284096021},{"$f":"$G91*JF$62*JF$9","v":982788.02211956796},{"$f":"$G91*JG$62*JG$9","v":986005.41436504934},{"$f":"$G91*JH$62*JH$9","v":989233.33951551979},{"$f":"$G91*JI$62*JI$9","v":992471.83205296926},{"$f":"$G91*JJ$62*JJ$9","v":995720.9265722729},{"$f":"$G91*JK$62*JK$9","v":998980.65778156056},{"$f":"$G91*JL$62*JL$9","v":1002251.0605025874},{"$f":"$G91*JM$62*JM$9","v":1005532.1696711057},{"$f":"$G91*JN$62*JN$9","v":1008824.0203372388},{"$f":"$G91*JO$62*JO$9","v":1012126.6476658547},{"$f":"$G91*JP$62*JP$9","v":1015440.0869369421},{"$f":"$G91*JQ$62*JQ$9","v":1018764.3735459872},{"$f":"$G91*JR$62*JR$9","v":1022099.5430043517},{"$f":"$G91*JS$62*JS$9","v":1025445.6309396522},{"$f":"$G91*JT$62*JT$9","v":1028802.6730961413},{"$f":"$G91*JU$62*JU$9","v":1032170.7053350887},{"$f":"$G91*JV$62*JV$9","v":1035549.7636351645},{"$f":"$G91*JW$62*JW$9","v":1038939.8840928235},{"$f":"$G91*JX$62*JX$9","v":1042341.1029226913},{"$f":"$G91*JY$62*JY$9","v":1045753.4564579503},{"$f":"$G91*JZ$62*JZ$9","v":1049176.9811507287},{"$f":"$G91*KA$62*KA$9","v":1052611.7135724893},{"$f":"$G91*KB$62*KB$9","v":1056057.6904144201},{"$f":"$G91*KC$62*KC$9","v":1059514.9484878266},{"$f":"$G91*KD$62*KD$9","v":1062983.5247245259},{"$f":"$G91*KE$62*KE$9","v":1066463.4561772386},{"$f":"$G91*KF$62*KF$9","v":1069954.7800199874},{"$f":"$G91*KG$62*KG$9","v":1073457.5335484927},{"$f":"$G91*KH$62*KH$9","v":1076971.7541805715},{"$f":"$G91*KI$62*KI$9","v":1080497.4794565369},{"$f":"$G91*KJ$62*KJ$9","v":1084034.7470395993},{"$f":"$G91*KK$62*KK$9","v":1087583.5947162688},{"$f":"$G91*KL$62*KL$9","v":1091144.0603967584},{"$f":"$G91*KM$62*KM$9","v":1094716.1821153895},{"$f":"$G91*KN$62*KN$9","v":1098299.9980309973},{"$f":"$G91*KO$62*KO$9","v":1101895.5464273405},{"$f":"$G91*KP$62*KP$9","v":1105502.8657135074},{"$f":"$G91*KQ$62*KQ$9","v":1109121.9944243287},{"$f":"$G91*KR$62*KR$9","v":1112752.9712207874},{"$f":"$G91*KS$62*KS$9","v":1116395.8348904327},{"$f":"$G91*KT$62*KT$9","v":1120050.6243477948},{"$f":"$G91*KU$62*KU$9","v":1123717.3786347988},{"$f":"$G91*KV$62*KV$9","v":1127396.1369211839},{"$f":"$G91*KW$62*KW$9","v":1131086.9385049201},{"$f":"$G91*KX$62*KX$9","v":1134789.8228126292},{"$f":"$G91*KY$62*KY$9","v":1138504.8294000055},{"$f":"$G91*KZ$62*KZ$9","v":1142231.9979522377},{"$f":"$G91*LA$62*LA$9","v":1145971.3682844345},{"$f":"$G91*LB$62*LB$9","v":1149722.9803420482},{"$f":"$G91*LC$62*LC$9","v":1153486.8742013024},{"$f":"$G91*LD$62*LD$9","v":1157263.0900696192},{"$f":"$G91*LE$62*LE$9","v":1161051.6682860507},{"$f":"$G91*LF$62*LF$9","v":1164852.6493217072},{"$f":"$G91*LG$62*LG$9","v":1168666.0737801914},{"$f":"$G91*LH$62*LH$9","v":1172491.982398032},{"$f":"$G91*LI$62*LI$9","v":1176330.4160451177},{"$f":"$G91*LJ$62*LJ$9","v":1180181.415725135},{"$f":"$G91*LK$62*LK$9","v":1184045.0225760064},{"$f":"$G91*LL$62*LL$9","v":1187921.2778703282},{"$f":"$G91*LM$62*LM$9","v":1191810.2230158127},{"$f":"$G91*LN$62*LN$9","v":1195711.8995557309},{"$f":"$G91*LO$62*LO$9","v":1199626.3491693551},{"$f":"$G91*LP$62*LP$9","v":1203553.613672405},{"$f":"$G91*LQ$62*LQ$9","v":1207493.7350174936},{"$f":"$G91*LR$62*LR$9","v":1211446.7552945763},{"$f":"$G91*LS$62*LS$9","v":1215412.7167313998},{"$f":"$G91*LT$62*LT$9","v":1219391.6616939539},{"$f":"$G91*LU$62*LU$9","v":1223383.632686923},{"$f":"$G91*LV$62*LV$9","v":1227388.6723541413},{"$f":"$G91*LW$62*LW$9","v":1231406.8234790475},{"$f":"$G91*LX$62*LX$9","v":1235438.1289851421},{"$f":"$G91*LY$62*LY$9","v":1239482.6319364461},{"$f":"$G91*LZ$62*LZ$9","v":1243540.375537961},{"$f":"$G91*MA$62*MA$9","v":1247611.4031361304},{"$f":"$G91*MB$62*MB$9","v":1251695.7582193022},{"$f":"$G91*MC$62*MC$9","v":1255793.4844181943},{"$f":"$G91*MD$62*MD$9","v":1259904.6255063603},{"$f":"$G91*ME$62*ME$9","v":1264029.2254006572},{"$f":"$G91*MF$62*MF$9","v":1268167.3281617132},{"$f":"$G91*MG$62*MG$9","v":1272318.9779944012},{"$f":"$G91*MH$62*MH$9","v":1276484.2192483081},{"$f":"$G91*MI$62*MI$9","v":1280663.0964182103},{"$f":"$G91*MJ$62*MJ$9","v":1284855.6541445488},{"$f":"$G91*MK$62*MK$9","v":1289061.9372139049},{"$f":"$G91*ML$62*ML$9","v":1293281.9905594806},{"$f":"$G91*MM$62*MM$9","v":1297515.8592615766},{"$f":"$G91*MN$62*MN$9","v":1301763.5885480752},{"$f":"$G91*MO$62*MO$9","v":1306025.2237949232},{"$f":"$G91*MP$62*MP$9","v":1310300.8105266157},{"$f":"$G91*MQ$62*MQ$9","v":1314590.3944166841},{"$f":"$G91*MR$62*MR$9","v":1318894.0212881826},{"$f":"$G91*MS$62*MS$9","v":1323211.737114178},{"$f":"$G91*MT$62*MT$9","v":1327543.5880182413},{"$f":"$G91*MU$62*MU$9","v":1331889.6202749396},{"$f":"$G91*MV$62*MV$9","v":1336249.8803103315},{"$f":"$G91*MW$62*MW$9","v":1340624.4147024618},{"$f":"$G91*MX$62*MX$9","v":1345013.2701818603},{"$f":"$G91*MY$62*MY$9","v":1349416.4936320402},{"$f":"$G91*MZ$62*MZ$9","v":1353834.1320899988},{"$f":"$G91*NA$62*NA$9","v":1358266.2327467208},{"$f":"$G91*NB$62*NB$9","v":1362712.842947681},{"$f":"$G91*NC$62*NC$9","v":1367174.0101933521},{"$f":"$G91*ND$62*ND$9","v":1371649.7821397106},{"$f":"$G91*NE$62*NE$9","v":1376140.2065987457},{"$f":"$G91*NF$62*NF$9","v":1380645.3315389715},{"$f":"$G91*NG$62*NG$9","v":1385165.2050859379},{"$f":"$G91*NH$62*NH$9","v":1389699.8755227453},{"$f":"$G91*NI$62*NI$9","v":1394249.3912905611},{"$f":"$G91*NJ$62*NJ$9","v":1398813.8009891356},{"$f":"$G91*NK$62*NK$9","v":1403393.1533773227},{"$f":"$G91*NL$62*NL$9","v":1407987.4973735998},{"$f":"$G91*NM$62*NM$9","v":1412596.8820565904},{"$f":"$G91*NN$62*NN$9","v":1417221.3566655891},{"$f":"$G91*NO$62*NO$9","v":1421860.9706010872},{"$f":"$G91*NP$62*NP$9","v":1426515.7734253001},{"$f":"$G91*NQ$62*NQ$9","v":1431185.8148626969},{"$f":"$G91*NR$62*NR$9","v":1435871.1448005317},{"$f":"$G91*NS$62*NS$9","v":1440571.8132893767},{"$f":"$G91*NT$62*NT$9","v":1445287.8705436564},{"$f":"$G91*NU$62*NU$9","v":1450019.3669421847},{"$f":"$G91*NV$62*NV$9","v":1454766.3530287023},{"$f":"$G91*NW$62*NW$9","v":1459528.8795124169},{"$f":"$G91*NX$62*NX$9","v":1464306.9972685447},{"$f":"$G91*NY$62*NY$9","v":1469100.7573388552},{"$f":"$G91*NZ$62*NZ$9","v":1473910.2109322138},{"$f":"$G91*OA$62*OA$9","v":1478735.4094251317},{"$f":"$G91*OB$62*OB$9","v":1483576.404362313},{"$f":"$G91*OC$62*OC$9","v":1488433.2474572056},{"$f":"$G91*OD$62*OD$9","v":1493305.9905925537},{"$f":"$G91*OE$62*OE$9","v":1498194.6858209528},{"$f":"$G91*OF$62*OF$9","v":1503099.3853654037},{"$f":"$G91*OG$62*OG$9","v":1508020.1416198732},{"$f":"$G91*OH$62*OH$9","v":1512957.0071498514},{"$f":"$G91*OI$62*OI$9","v":1517910.0346929147},{"$f":"$G91*OJ$62*OJ$9","v":1522879.2771592878},{"$f":"$G91*OK$62*OK$9","v":1527864.7876324104},{"$f":"$G91*OL$62*OL$9","v":1532866.6193695036},{"$f":"$G91*OM$62*OM$9","v":1537884.8258021383},{"$f":"$G91*ON$62*ON$9","v":1542919.4605368068},{"$f":"$G91*OO$62*OO$9","v":1547970.577355495},{"$f":"$G91*OP$62*OP$9","v":1553038.230216257},{"$f":"$G91*OQ$62*OQ$9","v":1558122.4732537919},{"$f":"$G91*OR$62*OR$9","v":1563223.3607800209},{"$f":"$G91*OS$62*OS$9","v":1568340.9472846691},{"$f":"$G91*OT$62*OT$9","v":1573475.2874358466},{"$f":"$G91*OU$62*OU$9","v":1578626.4360806323},{"$f":"$G91*OV$62*OV$9","v":1583794.4482456602},{"$f":"$G91*OW$62*OW$9","v":1588979.3791377079},{"$f":"$G91*OX$62*OX$9","v":1594181.2841442847},{"$f":"$G91*OY$62*OY$9","v":1599400.2188342246},{"$f":"$G91*OZ$62*OZ$9","v":1604636.2389582798},{"$f":"$G91*PA$62*PA$9","v":1609889.4004497156},{"$f":"$G91*PB$62*PB$9","v":1615159.7594249081},{"$f":"$G91*PC$62*PC$9","v":1620447.3721839443},{"$f":"$G91*PD$62*PD$9","v":1625752.2952112225},{"$f":"$G91*PE$62*PE$9","v":1631074.5851760567},{"$f":"$G91*PF$62*PF$9","v":1636414.2989332811},{"$f":"$G91*PG$62*PG$9","v":1641771.4935238583},{"$f":"$G91*PH$62*PH$9","v":1647146.2261754873},{"$f":"$G91*PI$62*PI$9","v":1652538.554303217},{"$f":"$G91*PJ$62*PJ$9","v":1657948.5355100567},{"$f":"$G91*PK$62*PK$9","v":1663376.2275875944},{"$f":"$G91*PL$62*PL$9","v":1668821.6885166119},{"$f":"$G91*PM$62*PM$9","v":1674284.9764677051},{"$f":"$G91*PN$62*PN$9","v":1679766.1498019053},{"$f":"$G91*PO$62*PO$9","v":1685265.267071303},{"$f":"$G91*PP$62*PP$9","v":1690782.3870196724},{"$f":"$G91*PQ$62*PQ$9","v":1696317.5685831001},{"$f":"$G91*PR$62*PR$9","v":1701870.8708906134},{"$f":"$G91*PS$62*PS$9","v":1707442.3532648135},{"$f":"$G91*PT$62*PT$9","v":1713032.0752225078},{"$f":"$G91*PU$62*PU$9","v":1718640.0964753465},{"$f":"$G91*PV$62*PV$9","v":1724266.47693046},{"$f":"$G91*PW$62*PW$9","v":1729911.2766910992},{"$f":"$G91*PX$62*PX$9","v":1735574.5560572771},{"$f":"$G91*PY$62*PY$9","v":1741256.3755264143},{"$f":"$G91*PZ$62*PZ$9","v":1746956.7957939825},{"$f":"$G91*QA$62*QA$9","v":1752675.877754156},{"$f":"$G91*QB$62*QB$9","v":1758413.6825004602},{"$f":"$G91*QC$62*QC$9","v":1764170.271326425},{"$f":"$G91*QD$62*QD$9","v":1769945.7057262389},{"$f":"$G91*QE$62*QE$9","v":1775740.0473954072},{"$f":"$G91*QF$62*QF$9","v":0},{"$f":"$G91*QG$62*QG$9","v":0},{"$f":"$G91*QH$62*QH$9","v":0},{"$f":"$G91*QI$62*QI$9","v":0},{"$f":"$G91*QJ$62*QJ$9","v":0},{"$f":"$G91*QK$62*QK$9","v":0},{"$f":"$G91*QL$62*QL$9","v":0},{"$f":"$G91*QM$62*QM$9","v":0},{"$f":"$G91*QN$62*QN$9","v":0},{"$f":"$G91*QO$62*QO$9","v":0},{"$f":"$G91*QP$62*QP$9","v":0},{"$f":"$G91*QQ$62*QQ$9","v":0},{"$f":"$G91*QR$62*QR$9","v":0},{"$f":"$G91*QS$62*QS$9","v":0},{"$f":"$G91*QT$62*QT$9","v":0},{"$f":"$G91*QU$62*QU$9","v":0},{"$f":"$G91*QV$62*QV$9","v":0},{"$f":"$G91*QW$62*QW$9","v":0},{"$f":"$G91*QX$62*QX$9","v":0},{"$f":"$G91*QY$62*QY$9","v":0},{"$f":"$G91*QZ$62*QZ$9","v":0},{"$f":"$G91*RA$62*RA$9","v":0},{"$f":"$G91*RB$62*RB$9","v":0},{"$f":"$G91*RC$62*RC$9","v":0},{"$f":"$G91*RD$62*RD$9","v":0},{"$f":"$G91*RE$62*RE$9","v":0},{"$f":"$G91*RF$62*RF$9","v":0},{"$f":"$G91*RG$62*RG$9","v":0},{"$f":"$G91*RH$62*RH$9","v":0},{"$f":"$G91*RI$62*RI$9","v":0},{"$f":"$G91*RJ$62*RJ$9","v":0},{"$f":"$G91*RK$62*RK$9","v":0},{"$f":"$G91*RL$62*RL$9","v":0},{"$f":"$G91*RM$62*RM$9","v":0},{"$f":"$G91*RN$62*RN$9","v":0},{"$f":"$G91*RO$62*RO$9","v":0},{"$f":"$G91*RP$62*RP$9","v":0},{"$f":"$G91*RQ$62*RQ$9","v":0},{"$f":"$G91*RR$62*RR$9","v":0},{"$f":"$G91*RS$62*RS$9","v":0},{"$f":"$G91*RT$62*RT$9","v":0},{"$f":"$G91*RU$62*RU$9","v":0},{"$f":"$G91*RV$62*RV$9","v":0},{"$f":"$G91*RW$62*RW$9","v":0},{"$f":"$G91*RX$62*RX$9","v":0},{"$f":"$G91*RY$62*RY$9","v":0},{"$f":"$G91*RZ$62*RZ$9","v":0},{"$f":"$G91*SA$62*SA$9","v":0},{"$f":"$G91*SB$62*SB$9","v":0},{"$f":"$G91*SC$62*SC$9","v":0},{"$f":"$G91*SD$62*SD$9","v":0},{"$f":"$G91*SE$62*SE$9","v":0},{"$f":"$G91*SF$62*SF$9","v":0},{"$f":"$G91*SG$62*SG$9","v":0},{"$f":"$G91*SH$62*SH$9","v":0},{"$f":"$G91*SI$62*SI$9","v":0},{"$f":"$G91*SJ$62*SJ$9","v":0},{"$f":"$G91*SK$62*SK$9","v":0},{"$f":"$G91*SL$62*SL$9","v":0},{"$f":"$G91*SM$62*SM$9","v":0},{"$f":"$G91*SN$62*SN$9","v":0},{"$f":"$G91*SO$62*SO$9","v":0}]
[null,null,null,"Insurance","INR Cr.",{"$f":"InputC!F79","v":180},{"$f":"F92/Months*$F$25","v":225000},null,null,{"$f":"$G92*J$62*J$9","v":0},{"$f":"$G92*K$62*K$9","v":0},{"$f":"$G92*L$62*L$9","v":0},{"$f":"$G92*M$62*M$9","v":0},{"$f":"$G92*N$62*N$9","v":0},{"$f":"$G92*O$62*O$9","v":0},{"$f":"$G92*P$62*P$9","v":0},{"$f":"$G92*Q$62*Q$9","v":0},{"$f":"$G92*R$62*R$9","v":0},{"$f":"$G92*S$62*S$9","v":0},{"$f":"$G92*T$62*T$9","v":0},{"$f":"$G92*U$62*U$9","v":0},{"$f":"$G92*V$62*V$9","v":0},{"$f":"$G92*W$62*W$9","v":0},{"$f":"$G92*X$62*X$9","v":0},{"$f":"$G92*Y$62*Y$9","v":0},{"$f":"$G92*Z$62*Z$9","v":0},{"$f":"$G92*AA$62*AA$9","v":0},{"$f":"$G92*AB$62*AB$9","v":225736.59145099475},{"$f":"$G92*AC$62*AC$9","v":226475.59431072586},{"$f":"$G92*AD$62*AD$9","v":227217.01647351804},{"$f":"$G92*AE$62*AE$9","v":227960.86585953992},{"$f":"$G92*AF$62*AF$9","v":228707.15041488881},{"$f":"$G92*AG$62*AG$9","v":229455.87811167538},{"$f":"$G92*AH$62*AH$9","v":230207.05694810898},{"$f":"$G92*AI$62*AI$9","v":230960.69494858291},{"$f":"$G92*AJ$62*AJ$9","v":231716.80016376037},{"$f":"$G92*AK$62*AK$9","v":232475.38067066029},{"$f":"$G92*AL$62*AL$9","v":233236.44457274367},{"$f":"$G92*AM$62*AM$9","v":234000.00000000012},{"$f":"$G92*AN$62*AN$9","v":234766.05510903467},{"$f":"$G92*AO$62*AO$9","v":235534.61808315502},{"$f":"$G92*AP$62*AP$9","v":236305.69713245888},{"$f":"$G92*AQ$62*AQ$9","v":237079.30049392165},{"$f":"$G92*AR$62*AR$9","v":237855.43643148447},{"$f":"$G92*AS$62*AS$9","v":238634.1132361425},{"$f":"$G92*AT$62*AT$9","v":239415.33922603342},{"$f":"$G92*AU$62*AU$9","v":240199.12274652635},{"$f":"$G92*AV$62*AV$9","v":240985.47217031091},{"$f":"$G92*AW$62*AW$9","v":241774.39589748683},{"$f":"$G92*AX$62*AX$9","v":242565.90235565352},{"$f":"$G92*AY$62*AY$9","v":243360.00000000017},{"$f":"$G92*AZ$62*AZ$9","v":244156.69731339611},{"$f":"$G92*BA$62*BA$9","v":244956.00280648129},{"$f":"$G92*BB$62*BB$9","v":245757.92501775728},{"$f":"$G92*BC$62*BC$9","v":246562.47251367854},{"$f":"$G92*BD$62*BD$9","v":247369.65388874392},{"$f":"$G92*BE$62*BE$9","v":248179.47776558826},{"$f":"$G92*BF$62*BF$9","v":248991.95279507485},{"$f":"$G92*BG$62*BG$9","v":249807.08765638745},{"$f":"$G92*BH$62*BH$9","v":250624.8910571234},{"$f":"$G92*BI$62*BI$9","v":251445.37173338636},{"$f":"$G92*BJ$62*BJ$9","v":252268.53844987971},{"$f":"$G92*BK$62*BK$9","v":253094.40000000026},{"$f":"$G92*BL$62*BL$9","v":253922.96520593207},{"$f":"$G92*BM$62*BM$9","v":254754.24291874061},{"$f":"$G92*BN$62*BN$9","v":255588.24201846766},{"$f":"$G92*BO$62*BO$9","v":256424.97141422579},{"$f":"$G92*BP$62*BP$9","v":257264.44004429373},{"$f":"$G92*BQ$62*BQ$9","v":258106.65687621187},{"$f":"$G92*BR$62*BR$9","v":258951.63090687789},{"$f":"$G92*BS$62*BS$9","v":259799.37116264302},{"$f":"$G92*BT$62*BT$9","v":260649.88669940844},{"$f":"$G92*BU$62*BU$9","v":261503.18660272189},{"$f":"$G92*BV$62*BV$9","v":262359.27998787502},{"$f":"$G92*BW$62*BW$9","v":263218.17600000039},{"$f":"$G92*BX$62*BX$9","v":264079.88381416944},{"$f":"$G92*BY$62*BY$9","v":264944.4126354903},{"$f":"$G92*BZ$62*BZ$9","v":265811.77169920644},{"$f":"$G92*CA$62*CA$9","v":266681.97027079493},{"$f":"$G92*CB$62*CB$9","v":267555.01764606562},{"$f":"$G92*CC$62*CC$9","v":268430.92315126047},{"$f":"$G92*CD$62*CD$9","v":269309.69614315312},{"$f":"$G92*CE$62*CE$9","v":270191.34600914887},{"$f":"$G92*CF$62*CF$9","v":271075.8821673849},{"$f":"$G92*CG$62*CG$9","v":271963.31406683091},{"$f":"$G92*CH$62*CH$9","v":272853.65118739015},{"$f":"$G92*CI$62*CI$9","v":273746.90304000053},{"$f":"$G92*CJ$62*CJ$9","v":274643.07916673634},{"$f":"$G92*CK$62*CK$9","v":275542.18914091011},{"$f":"$G92*CL$62*CL$9","v":276444.24256717489},{"$f":"$G92*CM$62*CM$9","v":277349.24908162688},{"$f":"$G92*CN$62*CN$9","v":278257.21835190844},{"$f":"$G92*CO$62*CO$9","v":279168.1600773111},{"$f":"$G92*CP$62*CP$9","v":280082.08398887952},{"$f":"$G92*CQ$62*CQ$9","v":280998.99984951509},{"$f":"$G92*CR$62*CR$9","v":281918.91745408054},{"$f":"$G92*CS$62*CS$9","v":282841.84662950441},{"$f":"$G92*CT$62*CT$9","v":283767.79723488603},{"$f":"$G92*CU$62*CU$9","v":284696.77916160086},{"$f":"$G92*CV$62*CV$9","v":285628.80233340611},{"$f":"$G92*CW$62*CW$9","v":286563.87670654687},{"$f":"$G92*CX$62*CX$9","v":287502.01226986223},{"$f":"$G92*CY$62*CY$9","v":288443.21904489229},{"$f":"$G92*CZ$62*CZ$9","v":289387.50708598504},{"$f":"$G92*DA$62*DA$9","v":290334.88648040377},{"$f":"$G92*DB$62*DB$9","v":291285.36734843493},{"$f":"$G92*DC$62*DC$9","v":292238.95984349592},{"$f":"$G92*DD$62*DD$9","v":293195.674152244},{"$f":"$G92*DE$62*DE$9","v":294155.52049468481},{"$f":"$G92*DF$62*DF$9","v":295118.5091242817},{"$f":"$G92*DG$62*DG$9","v":296084.65032806509},{"$f":"$G92*DH$62*DH$9","v":297053.95442674257},{"$f":"$G92*DI$62*DI$9","v":298026.43177480891},{"$f":"$G92*DJ$62*DJ$9","v":299002.0927606569},{"$f":"$G92*DK$62*DK$9","v":299980.9478066882},{"$f":"$G92*DL$62*DL$9","v":300963.00736942468},{"$f":"$G92*DM$62*DM$9","v":301948.28193962015},{"$f":"$G92*DN$62*DN$9","v":302936.78204237251},{"$f":"$G92*DO$62*DO$9","v":303928.5182372359},{"$f":"$G92*DP$62*DP$9","v":304923.50111833395},{"$f":"$G92*DQ$62*DQ$9","v":305921.7413144724},{"$f":"$G92*DR$62*DR$9","v":306923.24948925315},{"$f":"$G92*DS$62*DS$9","v":307928.03634118789},{"$f":"$G92*DT$62*DT$9","v":308936.11260381242},{"$f":"$G92*DU$62*DU$9","v":309947.48904580146},{"$f":"$G92*DV$62*DV$9","v":310962.17647108337},{"$f":"$G92*DW$62*DW$9","v":311980.18571895588},{"$f":"$G92*DX$62*DX$9","v":313001.52766420186},{"$f":"$G92*DY$62*DY$9","v":314026.21321720519},{"$f":"$G92*DZ$62*DZ$9","v":315054.25332406763},{"$f":"$G92*EA$62*EA$9","v":316085.65896672558},{"$f":"$G92*EB$62*EB$9","v":317120.44116306753},{"$f":"$G92*EC$62*EC$9","v":318158.61096705153},{"$f":"$G92*ED$62*ED$9","v":319200.17946882354},{"$f":"$G92*EE$62*EE$9","v":320245.15779483563},{"$f":"$G92*EF$62*EF$9","v":321293.55710796517},{"$f":"$G92*EG$62*EG$9","v":322345.38860763371},{"$f":"$G92*EH$62*EH$9","v":323400.66352992691},{"$f":"$G92*EI$62*EI$9","v":324459.39314771432},{"$f":"$G92*EJ$62*EJ$9","v":325521.58877077012},{"$f":"$G92*EK$62*EK$9","v":326587.26174589357},{"$f":"$G92*EL$62*EL$9","v":327656.4234570305},{"$f":"$G92*EM$62*EM$9","v":328729.08532539482},{"$f":"$G92*EN$62*EN$9","v":329805.25880959042},{"$f":"$G92*EO$62*EO$9","v":330884.95540573372},{"$f":"$G92*EP$62*EP$9","v":331968.18664757663},{"$f":"$G92*EQ$62*EQ$9","v":333054.96410662925},{"$f":"$G92*ER$62*ER$9","v":334145.29939228389},{"$f":"$G92*ES$62*ES$9","v":335239.20415193919},{"$f":"$G92*ET$62*ET$9","v":336336.69007112412},{"$f":"$G92*EU$62*EU$9","v":337437.76887362305},{"$f":"$G92*EV$62*EV$9","v":338542.45232160104},{"$f":"$G92*EW$62*EW$9","v":339650.75221572944},{"$f":"$G92*EX$62*EX$9","v":340762.68039531185},{"$f":"$G92*EY$62*EY$9","v":341878.24873841071},{"$f":"$G92*EZ$62*EZ$9","v":342997.46916197415},{"$f":"$G92*FA$62*FA$9","v":344120.35362196324},{"$f":"$G92*FB$62*FB$9","v":345246.91411347984},{"$f":"$G92*FC$62*FC$9","v":346377.16267089458},{"$f":"$G92*FD$62*FD$9","v":347511.11136797542},{"$f":"$G92*FE$62*FE$9","v":348648.77231801691},{"$f":"$G92*FF$62*FF$9","v":349790.15767396922},{"$f":"$G92*FG$62*FG$9","v":350935.27962856815},{"$f":"$G92*FH$62*FH$9","v":352084.15041446529},{"$f":"$G92*FI$62*FI$9","v":353236.78230435884},{"$f":"$G92*FJ$62*FJ$9","v":354393.18761112459},{"$f":"$G92*FK$62*FK$9","v":355553.37868794741},{"$f":"$G92*FL$62*FL$9","v":356717.36792845337},{"$f":"$G92*FM$62*FM$9","v":357885.16776684206},{"$f":"$G92*FN$62*FN$9","v":359056.79067801934},{"$f":"$G92*FO$62*FO$9","v":360232.24917773064},{"$f":"$G92*FP$62*FP$9","v":361411.55582269479},{"$f":"$G92*FQ$62*FQ$9","v":362594.72321073798},{"$f":"$G92*FR$62*FR$9","v":363781.7639809284},{"$f":"$G92*FS$62*FS$9","v":364972.69081371126},{"$f":"$G92*FT$62*FT$9","v":366167.51643104426},{"$f":"$G92*FU$62*FU$9","v":367366.25359653361},{"$f":"$G92*FV$62*FV$9","v":368568.91511556989},{"$f":"$G92*FW$62*FW$9","v":369775.51383546565},{"$f":"$G92*FX$62*FX$9","v":370986.06264559185},{"$f":"$G92*FY$62*FY$9","v":372200.57447751606},{"$f":"$G92*FZ$62*FZ$9","v":373419.06230514043},{"$f":"$G92*GA$62*GA$9","v":374641.53914484015},{"$f":"$G92*GB$62*GB$9","v":375868.01805560279},{"$f":"$G92*GC$62*GC$9","v":377098.51213916769},{"$f":"$G92*GD$62*GD$9","v":378333.03454016568},{"$f":"$G92*GE$62*GE$9","v":379571.59844625986},{"$f":"$G92*GF$62*GF$9","v":380814.21708828624},{"$f":"$G92*GG$62*GG$9","v":382060.90374039509},{"$f":"$G92*GH$62*GH$9","v":383311.67172019288},{"$f":"$G92*GI$62*GI$9","v":384566.53438888444},{"$f":"$G92*GJ$62*GJ$9","v":385825.50515141571},{"$f":"$G92*GK$62*GK$9","v":387088.59745661687},{"$f":"$G92*GL$62*GL$9","v":388355.82479734614},{"$f":"$G92*GM$62*GM$9","v":389627.20071063389},{"$f":"$G92*GN$62*GN$9","v":390902.73877782706},{"$f":"$G92*GO$62*GO$9","v":392182.45262473455},{"$f":"$G92*GP$62*GP$9","v":393466.35592177248},{"$f":"$G92*GQ$62*GQ$9","v":394754.46238411043},{"$f":"$G92*GR$62*GR$9","v":396046.78577181784},{"$f":"$G92*GS$62*GS$9","v":397343.33989001106},{"$f":"$G92*GT$62*GT$9","v":398644.13858900074},{"$f":"$G92*GU$62*GU$9","v":399949.19576444},{"$f":"$G92*GV$62*GV$9","v":401258.52535747248},{"$f":"$G92*GW$62*GW$9","v":402572.14135488175},{"$f":"$G92*GX$62*GX$9","v":403890.05778924021},{"$f":"$G92*GY$62*GY$9","v":405212.28873905947},{"$f":"$G92*GZ$62*GZ$9","v":406538.8483289404},{"$f":"$G92*HA$62*HA$9","v":407869.75072972418},{"$f":"$G92*HB$62*HB$9","v":409205.01015864359},{"$f":"$G92*HC$62*HC$9","v":410544.64087947505},{"$f":"$G92*HD$62*HD$9","v":411888.65720269072},{"$f":"$G92*HE$62*HE$9","v":413237.07348561165},{"$f":"$G92*HF$62*HF$9","v":414589.90413256094},{"$f":"$G92*HG$62*HG$9","v":415947.16359501774},{"$f":"$G92*HH$62*HH$9","v":417308.86637177155},{"$f":"$G92*HI$62*HI$9","v":418675.0270090772},{"$f":"$G92*HJ$62*HJ$9","v":420045.66010081},{"$f":"$G92*HK$62*HK$9","v":421420.78028862202},{"$f":"$G92*HL$62*HL$9","v":422800.40226209821},{"$f":"$G92*HM$62*HM$9","v":424184.54075891332},{"$f":"$G92*HN$62*HN$9","v":425573.2105649896},{"$f":"$G92*HO$62*HO$9","v":426966.4265146543},{"$f":"$G92*HP$62*HP$9","v":428364.20349079865},{"$f":"$G92*HQ$62*HQ$9","v":429766.55642503646},{"$f":"$G92*HR$62*HR$9","v":431173.50029786368},{"$f":"$G92*HS$62*HS$9","v":432585.05013881874},{"$f":"$G92*HT$62*HT$9","v":434001.22102664271},{"$f":"$G92*HU$62*HU$9","v":435422.02808944054},{"$f":"$G92*HV$62*HV$9","v":436847.4865048427},{"$f":"$G92*HW$62*HW$9","v":438277.61150016717},{"$f":"$G92*HX$62*HX$9","v":439712.41835258243},{"$f":"$G92*HY$62*HY$9","v":441151.92238927016},{"$f":"$G92*HZ$62*HZ$9","v":442596.13898758945},{"$f":"$G92*IA$62*IA$9","v":444045.08357524074},{"$f":"$G92*IB$62*IB$9","v":445498.77163043083},{"$f":"$G92*IC$62*IC$9","v":446957.21868203813},{"$f":"$G92*ID$62*ID$9","v":448420.4403097785},{"$f":"$G92*IE$62*IE$9","v":449888.45214437175},{"$f":"$G92*IF$62*IF$9","v":451361.26986770873},{"$f":"$G92*IG$62*IG$9","v":452838.90921301849},{"$f":"$G92*IH$62*IH$9","v":454321.38596503664},{"$f":"$G92*II$62*II$9","v":455808.7159601741},{"$f":"$G92*IJ$62*IJ$9","v":457300.91508668597},{"$f":"$G92*IK$62*IK$9","v":458797.99928484124},{"$f":"$G92*IL$62*IL$9","v":460299.98454709328},{"$f":"$G92*IM$62*IM$9","v":461806.88691825065},{"$f":"$G92*IN$62*IN$9","v":463318.72249564831},{"$f":"$G92*IO$62*IO$9","v":464835.5074293199},{"$f":"$G92*IP$62*IP$9","v":466357.25792216987},{"$f":"$G92*IQ$62*IQ$9","v":467883.99023014685},{"$f":"$G92*IR$62*IR$9","v":469415.72066241724},{"$f":"$G92*IS$62*IS$9","v":470952.46558153938},{"$f":"$G92*IT$62*IT$9","v":472494.24140363839},{"$f":"$G92*IU$62*IU$9","v":474041.06459858129},{"$f":"$G92*IV$62*IV$9","v":475592.95169015357},{"$f":"$G92*IW$62*IW$9","v":477149.91925623501},{"$f":"$G92*IX$62*IX$9","v":478711.98392897716},{"$f":"$G92*IY$62*IY$9","v":480279.16239498078},{"$f":"$G92*IZ$62*IZ$9","v":481851.47139547439},{"$f":"$G92*JA$62*JA$9","v":483428.92772649281},{"$f":"$G92*JB$62*JB$9","v":485011.54823905678},{"$f":"$G92*JC$62*JC$9","v":486599.34983935283},{"$f":"$G92*JD$62*JD$9","v":488192.34948891401},{"$f":"$G92*JE$62*JE$9","v":489790.56420480105},{"$f":"$G92*JF$62*JF$9","v":491394.01105978398},{"$f":"$G92*JG$62*JG$9","v":493002.70718252467},{"$f":"$G92*JH$62*JH$9","v":494616.6697577599},{"$f":"$G92*JI$62*JI$9","v":496235.91602648463},{"$f":"$G92*JJ$62*JJ$9","v":497860.46328613645},{"$f":"$G92*JK$62*JK$9","v":499490.32889078028},{"$f":"$G92*JL$62*JL$9","v":501125.53025129368},{"$f":"$G92*JM$62*JM$9","v":502766.08483555284},{"$f":"$G92*JN$62*JN$9","v":504412.0101686194},{"$f":"$G92*JO$62*JO$9","v":506063.32383292733},{"$f":"$G92*JP$62*JP$9","v":507720.04346847103},{"$f":"$G92*JQ$62*JQ$9","v":509382.18677299359},{"$f":"$G92*JR$62*JR$9","v":511049.77150217583},{"$f":"$G92*JS$62*JS$9","v":512722.81546982611},{"$f":"$G92*JT$62*JT$9","v":514401.33654807066},{"$f":"$G92*JU$62*JU$9","v":516085.35266754433},{"$f":"$G92*JV$62*JV$9","v":517774.88181758224},{"$f":"$G92*JW$62*JW$9","v":519469.94204641174},{"$f":"$G92*JX$62*JX$9","v":521170.55146134563},{"$f":"$G92*JY$62*JY$9","v":522876.72822897515},{"$f":"$G92*JZ$62*JZ$9","v":524588.49057536433},{"$f":"$G92*KA$62*KA$9","v":526305.85678624467},{"$f":"$G92*KB$62*KB$9","v":528028.84520721005},{"$f":"$G92*KC$62*KC$9","v":529757.47424391331},{"$f":"$G92*KD$62*KD$9","v":531491.76236226293},{"$f":"$G92*KE$62*KE$9","v":533231.7280886193},{"$f":"$G92*KF$62*KF$9","v":534977.39000999369},{"$f":"$G92*KG$62*KG$9","v":536728.76677424635},{"$f":"$G92*KH$62*KH$9","v":538485.87709028577},{"$f":"$G92*KI$62*KI$9","v":540248.73972826847},{"$f":"$G92*KJ$62*KJ$9","v":542017.37351979967},{"$f":"$G92*KK$62*KK$9","v":543791.79735813441},{"$f":"$G92*KL$62*KL$9","v":545572.03019837919},{"$f":"$G92*KM$62*KM$9","v":547358.09105769475},{"$f":"$G92*KN$62*KN$9","v":549149.99901549867},{"$f":"$G92*KO$62*KO$9","v":550947.77321367024},{"$f":"$G92*KP$62*KP$9","v":552751.4328567537},{"$f":"$G92*KQ$62*KQ$9","v":554560.99721216434},{"$f":"$G92*KR$62*KR$9","v":556376.48561039369},{"$f":"$G92*KS$62*KS$9","v":558197.91744521633},{"$f":"$G92*KT$62*KT$9","v":560025.3121738974},{"$f":"$G92*KU$62*KU$9","v":561858.6893173994},{"$f":"$G92*KV$62*KV$9","v":563698.06846059195},{"$f":"$G92*KW$62*KW$9","v":565543.46925246005},{"$f":"$G92*KX$62*KX$9","v":567394.91140631458},{"$f":"$G92*KY$62*KY$9","v":569252.41470000276},{"$f":"$G92*KZ$62*KZ$9","v":571115.99897611886},{"$f":"$G92*LA$62*LA$9","v":572985.68414221727},{"$f":"$G92*LB$62*LB$9","v":574861.49017102411},{"$f":"$G92*LC$62*LC$9","v":576743.43710065121},{"$f":"$G92*LD$62*LD$9","v":578631.54503480962},{"$f":"$G92*LE$62*LE$9","v":580525.83414302533},{"$f":"$G92*LF$62*LF$9","v":582426.3246608536},{"$f":"$G92*LG$62*LG$9","v":584333.03689009568},{"$f":"$G92*LH$62*LH$9","v":586245.99119901599},{"$f":"$G92*LI$62*LI$9","v":588165.20802255883},{"$f":"$G92*LJ$62*LJ$9","v":590090.70786256751},{"$f":"$G92*LK$62*LK$9","v":592022.51128800318},{"$f":"$G92*LL$62*LL$9","v":593960.63893516408},{"$f":"$G92*LM$62*LM$9","v":595905.11150790635},{"$f":"$G92*LN$62*LN$9","v":597855.94977786543},{"$f":"$G92*LO$62*LO$9","v":599813.17458467756},{"$f":"$G92*LP$62*LP$9","v":601776.80683620251},{"$f":"$G92*LQ$62*LQ$9","v":603746.8675087468},{"$f":"$G92*LR$62*LR$9","v":605723.37764728814},{"$f":"$G92*LS$62*LS$9","v":607706.35836569988},{"$f":"$G92*LT$62*LT$9","v":609695.83084697695},{"$f":"$G92*LU$62*LU$9","v":611691.81634346151},{"$f":"$G92*LV$62*LV$9","v":613694.33617707063},{"$f":"$G92*LW$62*LW$9","v":615703.41173952376},{"$f":"$G92*LX$62*LX$9","v":617719.06449257105},{"$f":"$G92*LY$62*LY$9","v":619741.31596822303},{"$f":"$G92*LZ$62*LZ$9","v":621770.18776898051},{"$f":"$G92*MA$62*MA$9","v":623805.70156806521},{"$f":"$G92*MB$62*MB$9","v":625847.87910965108},{"$f":"$G92*MC$62*MC$9","v":627896.74220909714},{"$f":"$G92*MD$62*MD$9","v":629952.31275318016},{"$f":"$G92*ME$62*ME$9","v":632014.61270032858},{"$f":"$G92*MF$62*MF$9","v":634083.6640808566},{"$f":"$G92*MG$62*MG$9","v":636159.48899720062},{"$f":"$G92*MH$62*MH$9","v":638242.10962415405},{"$f":"$G92*MI$62*MI$9","v":640331.54820910515},{"$f":"$G92*MJ$62*MJ$9","v":642427.82707227441},{"$f":"$G92*MK$62*MK$9","v":644530.96860695246},{"$f":"$G92*ML$62*ML$9","v":646640.99527974031},{"$f":"$G92*MM$62*MM$9","v":648757.92963078828},{"$f":"$G92*MN$62*MN$9","v":650881.79427403759},{"$f":"$G92*MO$62*MO$9","v":653012.61189746158},{"$f":"$G92*MP$62*MP$9","v":655150.40526330785},{"$f":"$G92*MQ$62*MQ$9","v":657295.19720834203},{"$f":"$G92*MR$62*MR$9","v":659447.01064409129},{"$f":"$G92*MS$62*MS$9","v":661605.86855708901},{"$f":"$G92*MT$62*MT$9","v":663771.79400912067},{"$f":"$G92*MU$62*MU$9","v":665944.81013746979},{"$f":"$G92*MV$62*MV$9","v":668124.94015516574},{"$f":"$G92*MW$62*MW$9","v":670312.2073512309},{"$f":"$G92*MX$62*MX$9","v":672506.63509093015},{"$f":"$G92*MY$62*MY$9","v":674708.24681602011},{"$f":"$G92*MZ$62*MZ$9","v":676917.0660449994},{"$f":"$G92*NA$62*NA$9","v":679133.11637336039},{"$f":"$G92*NB$62*NB$9","v":681356.42147384048},{"$f":"$G92*NC$62*NC$9","v":683587.00509667606},{"$f":"$G92*ND$62*ND$9","v":685824.89106985531},{"$f":"$G92*NE$62*NE$9","v":688070.10329937283},{"$f":"$G92*NF$62*NF$9","v":690322.66576948576},{"$f":"$G92*NG$62*NG$9","v":692582.60254296893},{"$f":"$G92*NH$62*NH$9","v":694849.93776137265},{"$f":"$G92*NI$62*NI$9","v":697124.69564528053},{"$f":"$G92*NJ$62*NJ$9","v":699406.90049456782},{"$f":"$G92*NK$62*NK$9","v":701696.57668866136},{"$f":"$G92*NL$62*NL$9","v":703993.7486867999},{"$f":"$G92*NM$62*NM$9","v":706298.4410282952},{"$f":"$G92*NN$62*NN$9","v":708610.67833279457},{"$f":"$G92*NO$62*NO$9","v":710930.4853005436},{"$f":"$G92*NP$62*NP$9","v":713257.88671265007},{"$f":"$G92*NQ$62*NQ$9","v":715592.90743134846},{"$f":"$G92*NR$62*NR$9","v":717935.57240026584},{"$f":"$G92*NS$62*NS$9","v":720285.90664468834},{"$f":"$G92*NT$62*NT$9","v":722643.9352718282},{"$f":"$G92*NU$62*NU$9","v":725009.68347109237},{"$f":"$G92*NV$62*NV$9","v":727383.17651435116},{"$f":"$G92*NW$62*NW$9","v":729764.43975620845},{"$f":"$G92*NX$62*NX$9","v":732153.49863427237},{"$f":"$G92*NY$62*NY$9","v":734550.37866942759},{"$f":"$G92*NZ$62*NZ$9","v":736955.10546610691},{"$f":"$G92*OA$62*OA$9","v":739367.70471256587},{"$f":"$G92*OB$62*OB$9","v":741788.20218115649},{"$f":"$G92*OC$62*OC$9","v":744216.62372860278},{"$f":"$G92*OD$62*OD$9","v":746652.99529627687},{"$f":"$G92*OE$62*OE$9","v":749097.34291047638},{"$f":"$G92*OF$62*OF$9","v":751549.69268270186},{"$f":"$G92*OG$62*OG$9","v":754010.07080993662},{"$f":"$G92*OH$62*OH$9","v":756478.50357492571},{"$f":"$G92*OI$62*OI$9","v":758955.01734645735},{"$f":"$G92*OJ$62*OJ$9","v":761439.63857964391},{"$f":"$G92*OK$62*OK$9","v":763932.39381620521},{"$f":"$G92*OL$62*OL$9","v":766433.30968475179},{"$f":"$G92*OM$62*OM$9","v":768942.41290106915},{"$f":"$G92*ON$62*ON$9","v":771459.73026840342},{"$f":"$G92*OO$62*OO$9","v":773985.28867774748},{"$f":"$G92*OP$62*OP$9","v":776519.11510812852},{"$f":"$G92*OQ$62*OQ$9","v":779061.23662689596},{"$f":"$G92*OR$62*OR$9","v":781611.68039001047},{"$f":"$G92*OS$62*OS$9","v":784170.47364233457},{"$f":"$G92*OT$62*OT$9","v":786737.64371792332},{"$f":"$G92*OU$62*OU$9","v":789313.21804031613},{"$f":"$G92*OV$62*OV$9","v":791897.22412283008},{"$f":"$G92*OW$62*OW$9","v":794489.68956885394},{"$f":"$G92*OX$62*OX$9","v":797090.64207214233},{"$f":"$G92*OY$62*OY$9","v":799700.10941711231},{"$f":"$G92*OZ$62*OZ$9","v":802318.11947913992},{"$f":"$G92*PA$62*PA$9","v":804944.70022485778},{"$f":"$G92*PB$62*PB$9","v":807579.87971245404},{"$f":"$G92*PC$62*PC$9","v":810223.68609197217},{"$f":"$G92*PD$62*PD$9","v":812876.14760561124},{"$f":"$G92*PE$62*PE$9","v":815537.29258802836},{"$f":"$G92*PF$62*PF$9","v":818207.14946664055},{"$f":"$G92*PG$62*PG$9","v":820885.74676192913},{"$f":"$G92*PH$62*PH$9","v":823573.11308774364},{"$f":"$G92*PI$62*PI$9","v":826269.27715160849},{"$f":"$G92*PJ$62*PJ$9","v":828974.26775502833},{"$f":"$G92*PK$62*PK$9","v":831688.11379379721},{"$f":"$G92*PL$62*PL$9","v":834410.84425830597},{"$f":"$G92*PM$62*PM$9","v":837142.48823385255},{"$f":"$G92*PN$62*PN$9","v":839883.07490095263},{"$f":"$G92*PO$62*PO$9","v":842632.63353565149},{"$f":"$G92*PP$62*PP$9","v":845391.19350983622},{"$f":"$G92*PQ$62*PQ$9","v":848158.78429155005},{"$f":"$G92*PR$62*PR$9","v":850935.43544530671},{"$f":"$G92*PS$62*PS$9","v":853721.17663240677},{"$f":"$G92*PT$62*PT$9","v":856516.03761125391},{"$f":"$G92*PU$62*PU$9","v":859320.04823767324},{"$f":"$G92*PV$62*PV$9","v":862133.23846522998},{"$f":"$G92*PW$62*PW$9","v":864955.63834554958},{"$f":"$G92*PX$62*PX$9","v":867787.27802863857},{"$f":"$G92*PY$62*PY$9","v":870628.18776320713},{"$f":"$G92*PZ$62*PZ$9","v":873478.39789699123},{"$f":"$G92*QA$62*QA$9","v":876337.93887707801},{"$f":"$G92*QB$62*QB$9","v":879206.84125023009},{"$f":"$G92*QC$62*QC$9","v":882085.13566321251},{"$f":"$G92*QD$62*QD$9","v":884972.85286311945},{"$f":"$G92*QE$62*QE$9","v":887870.02369770361},{"$f":"$G92*QF$62*QF$9","v":0},{"$f":"$G92*QG$62*QG$9","v":0},{"$f":"$G92*QH$62*QH$9","v":0},{"$f":"$G92*QI$62*QI$9","v":0},{"$f":"$G92*QJ$62*QJ$9","v":0},{"$f":"$G92*QK$62*QK$9","v":0},{"$f":"$G92*QL$62*QL$9","v":0},{"$f":"$G92*QM$62*QM$9","v":0},{"$f":"$G92*QN$62*QN$9","v":0},{"$f":"$G92*QO$62*QO$9","v":0},{"$f":"$G92*QP$62*QP$9","v":0},{"$f":"$G92*QQ$62*QQ$9","v":0},{"$f":"$G92*QR$62*QR$9","v":0},{"$f":"$G92*QS$62*QS$9","v":0},{"$f":"$G92*QT$62*QT$9","v":0},{"$f":"$G92*QU$62*QU$9","v":0},{"$f":"$G92*QV$62*QV$9","v":0},{"$f":"$G92*QW$62*QW$9","v":0},{"$f":"$G92*QX$62*QX$9","v":0},{"$f":"$G92*QY$62*QY$9","v":0},{"$f":"$G92*QZ$62*QZ$9","v":0},{"$f":"$G92*RA$62*RA$9","v":0},{"$f":"$G92*RB$62*RB$9","v":0},{"$f":"$G92*RC$62*RC$9","v":0},{"$f":"$G92*RD$62*RD$9","v":0},{"$f":"$G92*RE$62*RE$9","v":0},{"$f":"$G92*RF$62*RF$9","v":0},{"$f":"$G92*RG$62*RG$9","v":0},{"$f":"$G92*RH$62*RH$9","v":0},{"$f":"$G92*RI$62*RI$9","v":0},{"$f":"$G92*RJ$62*RJ$9","v":0},{"$f":"$G92*RK$62*RK$9","v":0},{"$f":"$G92*RL$62*RL$9","v":0},{"$f":"$G92*RM$62*RM$9","v":0},{"$f":"$G92*RN$62*RN$9","v":0},{"$f":"$G92*RO$62*RO$9","v":0},{"$f":"$G92*RP$62*RP$9","v":0},{"$f":"$G92*RQ$62*RQ$9","v":0},{"$f":"$G92*RR$62*RR$9","v":0},{"$f":"$G92*RS$62*RS$9","v":0},{"$f":"$G92*RT$62*RT$9","v":0},{"$f":"$G92*RU$62*RU$9","v":0},{"$f":"$G92*RV$62*RV$9","v":0},{"$f":"$G92*RW$62*RW$9","v":0},{"$f":"$G92*RX$62*RX$9","v":0},{"$f":"$G92*RY$62*RY$9","v":0},{"$f":"$G92*RZ$62*RZ$9","v":0},{"$f":"$G92*SA$62*SA$9","v":0},{"$f":"$G92*SB$62*SB$9","v":0},{"$f":"$G92*SC$62*SC$9","v":0},{"$f":"$G92*SD$62*SD$9","v":0},{"$f":"$G92*SE$62*SE$9","v":0},{"$f":"$G92*SF$62*SF$9","v":0},{"$f":"$G92*SG$62*SG$9","v":0},{"$f":"$G92*SH$62*SH$9","v":0},{"$f":"$G92*SI$62*SI$9","v":0},{"$f":"$G92*SJ$62*SJ$9","v":0},{"$f":"$G92*SK$62*SK$9","v":0},{"$f":"$G92*SL$62*SL$9","v":0},{"$f":"$G92*SM$62*SM$9","v":0},{"$f":"$G92*SN$62*SN$9","v":0},{"$f":"$G92*SO$62*SO$9","v":0}]
[null,null,null,"Other Expense","INR Cr.",{"$f":"InputC!F80","v":90},{"$f":"F93/Months*$F$25","v":112500},null,null,{"$f":"$G93*J$62*J$9","v":0},{"$f":"$G93*K$62*K$9","v":0},{"$f":"$G93*L$62*L$9","v":0},{"$f":"$G93*M$62*M$9","v":0},{"$f":"$G93*N$62*N$9","v":0},{"$f":"$G93*O$62*O$9","v":0},{"$f":"$G93*P$62*P$9","v":0},{"$f":"$G93*Q$62*Q$9","v":0},{"$f":"$G93*R$62*R$9","v":0},{"$f":"$G93*S$62*S$9","v":0},{"$f":"$G93*T$62*T$9","v":0},{"$f":"$G93*U$62*U$9","v":0},{"$f":"$G93*V$62*V$9","v":0},{"$f":"$G93*W$62*W$9","v":0},{"$f":"$G93*X$62*X$9","v":0},{"$f":"$G93*Y$62*Y$9","v":0},{"$f":"$G93*Z$62*Z$9","v":0},{"$f":"$G93*AA$62*AA$9","v":0},{"$f":"$G93*AB$62*AB$9","v":112868.29572549737},{"$f":"$G93*AC$62*AC$9","v":113237.79715536293},{"$f":"$G93*AD$62*AD$9","v":113608.50823675902},{"$f":"$G93*AE$62*AE$9","v":113980.43292976996},{"$f":"$G93*AF$62*AF$9","v":114353.5752074444},{"$f":"$G93*AG$62*AG$9","v":114727.93905583769},{"$f":"$G93*AH$62*AH$9","v":115103.52847405449},{"$f":"$G93*AI$62*AI$9","v":115480.34747429146},{"$f":"$G93*AJ$62*AJ$9","v":115858.40008188019},{"$f":"$G93*AK$62*AK$9","v":116237.69033533015},{"$f":"$G93*AL$62*AL$9","v":116618.22228637183},{"$f":"$G93*AM$62*AM$9","v":117000.00000000006},{"$f":"$G93*AN$62*AN$9","v":117383.02755451734},{"$f":"$G93*AO$62*AO$9","v":117767.30904157751},{"$f":"$G93*AP$62*AP$9","v":118152.84856622944},{"$f":"$G93*AQ$62*AQ$9","v":118539.65024696082},{"$f":"$G93*AR$62*AR$9","v":118927.71821574224},{"$f":"$G93*AS$62*AS$9","v":119317.05661807125},{"$f":"$G93*AT$62*AT$9","v":119707.66961301671},{"$f":"$G93*AU$62*AU$9","v":120099.56137326318},{"$f":"$G93*AV$62*AV$9","v":120492.73608515545},{"$f":"$G93*AW$62*AW$9","v":120887.19794874341},{"$f":"$G93*AX$62*AX$9","v":121282.95117782676},{"$f":"$G93*AY$62*AY$9","v":121680.00000000009},{"$f":"$G93*AZ$62*AZ$9","v":122078.34865669806},{"$f":"$G93*BA$62*BA$9","v":122478.00140324065},{"$f":"$G93*BB$62*BB$9","v":122878.96250887864},{"$f":"$G93*BC$62*BC$9","v":123281.23625683927},{"$f":"$G93*BD$62*BD$9","v":123684.82694437196},{"$f":"$G93*BE$62*BE$9","v":124089.73888279413},{"$f":"$G93*BF$62*BF$9","v":124495.97639753742},{"$f":"$G93*BG$62*BG$9","v":124903.54382819372},{"$f":"$G93*BH$62*BH$9","v":125312.4455285617},{"$f":"$G93*BI$62*BI$9","v":125722.68586669318},{"$f":"$G93*BJ$62*BJ$9","v":126134.26922493985},{"$f":"$G93*BK$62*BK$9","v":126547.20000000013},{"$f":"$G93*BL$62*BL$9","v":126961.48260296603},{"$f":"$G93*BM$62*BM$9","v":127377.1214593703},{"$f":"$G93*BN$62*BN$9","v":127794.12100923383},{"$f":"$G93*BO$62*BO$9","v":128212.48570711289},{"$f":"$G93*BP$62*BP$9","v":128632.22002214687},{"$f":"$G93*BQ$62*BQ$9","v":129053.32843810593},{"$f":"$G93*BR$62*BR$9","v":129475.81545343895},{"$f":"$G93*BS$62*BS$9","v":129899.68558132151},{"$f":"$G93*BT$62*BT$9","v":130324.94334970422},{"$f":"$G93*BU$62*BU$9","v":130751.59330136095},{"$f":"$G93*BV$62*BV$9","v":131179.63999393751},{"$f":"$G93*BW$62*BW$9","v":131609.08800000019},{"$f":"$G93*BX$62*BX$9","v":132039.94190708472},{"$f":"$G93*BY$62*BY$9","v":132472.20631774515},{"$f":"$G93*BZ$62*BZ$9","v":132905.88584960322},{"$f":"$G93*CA$62*CA$9","v":133340.98513539747},{"$f":"$G93*CB$62*CB$9","v":133777.50882303281},{"$f":"$G93*CC$62*CC$9","v":134215.46157563024},{"$f":"$G93*CD$62*CD$9","v":134654.84807157656},{"$f":"$G93*CE$62*CE$9","v":135095.67300457443},{"$f":"$G93*CF$62*CF$9","v":135537.94108369245},{"$f":"$G93*CG$62*CG$9","v":135981.65703341545},{"$f":"$G93*CH$62*CH$9","v":136426.82559369507},{"$f":"$G93*CI$62*CI$9","v":136873.45152000026},{"$f":"$G93*CJ$62*CJ$9","v":137321.53958336817},{"$f":"$G93*CK$62*CK$9","v":137771.09457045505},{"$f":"$G93*CL$62*CL$9","v":138222.12128358745},{"$f":"$G93*CM$62*CM$9","v":138674.62454081344},{"$f":"$G93*CN$62*CN$9","v":139128.60917595422},{"$f":"$G93*CO$62*CO$9","v":139584.08003865555},{"$f":"$G93*CP$62*CP$9","v":140041.04199443976},{"$f":"$G93*CQ$62*CQ$9","v":140499.49992475755},{"$f":"$G93*CR$62*CR$9","v":140959.45872704027},{"$f":"$G93*CS$62*CS$9","v":141420.9233147522},{"$f":"$G93*CT$62*CT$9","v":141883.89861744302},{"$f":"$G93*CU$62*CU$9","v":142348.38958080043},{"$f":"$G93*CV$62*CV$9","v":142814.40116670306},{"$f":"$G93*CW$62*CW$9","v":143281.93835327344},{"$f":"$G93*CX$62*CX$9","v":143751.00613493111},{"$f":"$G93*CY$62*CY$9","v":144221.60952244615},{"$f":"$G93*CZ$62*CZ$9","v":144693.75354299252},{"$f":"$G93*DA$62*DA$9","v":145167.44324020189},{"$f":"$G93*DB$62*DB$9","v":145642.68367421746},{"$f":"$G93*DC$62*DC$9","v":146119.47992174796},{"$f":"$G93*DD$62*DD$9","v":146597.837076122},{"$f":"$G93*DE$62*DE$9","v":147077.7602473424},{"$f":"$G93*DF$62*DF$9","v":147559.25456214085},{"$f":"$G93*DG$62*DG$9","v":148042.32516403255},{"$f":"$G93*DH$62*DH$9","v":148526.97721337128},{"$f":"$G93*DI$62*DI$9","v":149013.21588740445},{"$f":"$G93*DJ$62*DJ$9","v":149501.04638032845},{"$f":"$G93*DK$62*DK$9","v":149990.4739033441},{"$f":"$G93*DL$62*DL$9","v":150481.50368471234},{"$f":"$G93*DM$62*DM$9","v":150974.14096981008},{"$f":"$G93*DN$62*DN$9","v":151468.39102118625},{"$f":"$G93*DO$62*DO$9","v":151964.25911861795},{"$f":"$G93*DP$62*DP$9","v":152461.75055916698},{"$f":"$G93*DQ$62*DQ$9","v":152960.8706572362},{"$f":"$G93*DR$62*DR$9","v":153461.62474462658},{"$f":"$G93*DS$62*DS$9","v":153964.01817059395},{"$f":"$G93*DT$62*DT$9","v":154468.05630190621},{"$f":"$G93*DU$62*DU$9","v":154973.74452290073},{"$f":"$G93*DV$62*DV$9","v":155481.08823554168},{"$f":"$G93*DW$62*DW$9","v":155990.09285947794},{"$f":"$G93*DX$62*DX$9","v":156500.76383210093},{"$f":"$G93*DY$62*DY$9","v":157013.1066086026},{"$f":"$G93*DZ$62*DZ$9","v":157527.12666203381},{"$f":"$G93*EA$62*EA$9","v":158042.82948336279},{"$f":"$G93*EB$62*EB$9","v":158560.22058153377},{"$f":"$G93*EC$62*EC$9","v":159079.30548352576},{"$f":"$G93*ED$62*ED$9","v":159600.08973441177},{"$f":"$G93*EE$62*EE$9","v":160122.57889741781},{"$f":"$G93*EF$62*EF$9","v":160646.77855398259},{"$f":"$G93*EG$62*EG$9","v":161172.69430381685},{"$f":"$G93*EH$62*EH$9","v":161700.33176496346},{"$f":"$G93*EI$62*EI$9","v":162229.69657385716},{"$f":"$G93*EJ$62*EJ$9","v":162760.79438538506},{"$f":"$G93*EK$62*EK$9","v":163293.63087294679},{"$f":"$G93*EL$62*EL$9","v":163828.21172851525},{"$f":"$G93*EM$62*EM$9","v":164364.54266269741},{"$f":"$G93*EN$62*EN$9","v":164902.62940479521},{"$f":"$G93*EO$62*EO$9","v":165442.47770286686},{"$f":"$G93*EP$62*EP$9","v":165984.09332378831},{"$f":"$G93*EQ$62*EQ$9","v":166527.48205331463},{"$f":"$G93*ER$62*ER$9","v":167072.64969614195},{"$f":"$G93*ES$62*ES$9","v":167619.6020759696},{"$f":"$G93*ET$62*ET$9","v":168168.34503556206},{"$f":"$G93*EU$62*EU$9","v":168718.88443681152},{"$f":"$G93*EV$62*EV$9","v":169271.22616080052},{"$f":"$G93*EW$62*EW$9","v":169825.37610786472},{"$f":"$G93*EX$62*EX$9","v":170381.34019765593},{"$f":"$G93*EY$62*EY$9","v":170939.12436920535},{"$f":"$G93*EZ$62*EZ$9","v":171498.73458098707},{"$f":"$G93*FA$62*FA$9","v":172060.17681098162},{"$f":"$G93*FB$62*FB$9","v":172623.45705673992},{"$f":"$G93*FC$62*FC$9","v":173188.58133544729},{"$f":"$G93*FD$62*FD$9","v":173755.55568398771},{"$f":"$G93*FE$62*FE$9","v":174324.38615900846},{"$f":"$G93*FF$62*FF$9","v":174895.07883698461},{"$f":"$G93*FG$62*FG$9","v":175467.63981428408},{"$f":"$G93*FH$62*FH$9","v":176042.07520723264},{"$f":"$G93*FI$62*FI$9","v":176618.39115217942},{"$f":"$G93*FJ$62*FJ$9","v":177196.5938055623},{"$f":"$G93*FK$62*FK$9","v":177776.6893439737},{"$f":"$G93*FL$62*FL$9","v":178358.68396422669},{"$f":"$G93*FM$62*FM$9","v":178942.58388342103},{"$f":"$G93*FN$62*FN$9","v":179528.39533900967},{"$f":"$G93*FO$62*FO$9","v":180116.12458886532},{"$f":"$G93*FP$62*FP$9","v":180705.7779113474},{"$f":"$G93*FQ$62*FQ$9","v":181297.36160536899},{"$f":"$G93*FR$62*FR$9","v":181890.8819904642},{"$f":"$G93*FS$62*FS$9","v":182486.34540685563},{"$f":"$G93*FT$62*FT$9","v":183083.75821552213},{"$f":"$G93*FU$62*FU$9","v":183683.12679826681},{"$f":"$G93*FV$62*FV$9","v":184284.45755778495},{"$f":"$G93*FW$62*FW$9","v":184887.75691773283},{"$f":"$G93*FX$62*FX$9","v":185493.03132279593},{"$f":"$G93*FY$62*FY$9","v":186100.28723875803},{"$f":"$G93*FZ$62*FZ$9","v":186709.53115257021},{"$f":"$G93*GA$62*GA$9","v":187320.76957242007},{"$f":"$G93*GB$62*GB$9","v":187934.0090278014},{"$f":"$G93*GC$62*GC$9","v":188549.25606958385},{"$f":"$G93*GD$62*GD$9","v":189166.51727008284},{"$f":"$G93*GE$62*GE$9","v":189785.79922312993},{"$f":"$G93*GF$62*GF$9","v":190407.10854414312},{"$f":"$G93*GG$62*GG$9","v":191030.45187019755},{"$f":"$G93*GH$62*GH$9","v":191655.83586009644},{"$f":"$G93*GI$62*GI$9","v":192283.26719444222},{"$f":"$G93*GJ$62*GJ$9","v":192912.75257570785},{"$f":"$G93*GK$62*GK$9","v":193544.29872830844},{"$f":"$G93*GL$62*GL$9","v":194177.91239867307},{"$f":"$G93*GM$62*GM$9","v":194813.60035531694},{"$f":"$G93*GN$62*GN$9","v":195451.36938891353},{"$f":"$G93*GO$62*GO$9","v":196091.22631236727},{"$f":"$G93*GP$62*GP$9","v":196733.17796088624},{"$f":"$G93*GQ$62*GQ$9","v":197377.23119205522},{"$f":"$G93*GR$62*GR$9","v":198023.39288590892},{"$f":"$G93*GS$62*GS$9","v":198671.66994500553},{"$f":"$G93*GT$62*GT$9","v":199322.06929450037},{"$f":"$G93*GU$62*GU$9","v":199974.59788222},{"$f":"$G93*GV$62*GV$9","v":200629.26267873624},{"$f":"$G93*GW$62*GW$9","v":201286.07067744088},{"$f":"$G93*GX$62*GX$9","v":201945.0288946201},{"$f":"$G93*GY$62*GY$9","v":202606.14436952973},{"$f":"$G93*GZ$62*GZ$9","v":203269.4241644702},{"$f":"$G93*HA$62*HA$9","v":203934.87536486209},{"$f":"$G93*HB$62*HB$9","v":204602.5050793218},{"$f":"$G93*HC$62*HC$9","v":205272.32043973752},{"$f":"$G93*HD$62*HD$9","v":205944.32860134536},{"$f":"$G93*HE$62*HE$9","v":206618.53674280582},{"$f":"$G93*HF$62*HF$9","v":207294.95206628047},{"$f":"$G93*HG$62*HG$9","v":207973.58179750887},{"$f":"$G93*HH$62*HH$9","v":208654.43318588578},{"$f":"$G93*HI$62*HI$9","v":209337.5135045386},{"$f":"$G93*HJ$62*HJ$9","v":210022.830050405},{"$f":"$G93*HK$62*HK$9","v":210710.39014431101},{"$f":"$G93*HL$62*HL$9","v":211400.20113104911},{"$f":"$G93*HM$62*HM$9","v":212092.27037945666},{"$f":"$G93*HN$62*HN$9","v":212786.6052824948},{"$f":"$G93*HO$62*HO$9","v":213483.21325732715},{"$f":"$G93*HP$62*HP$9","v":214182.10174539933},{"$f":"$G93*HQ$62*HQ$9","v":214883.27821251823},{"$f":"$G93*HR$62*HR$9","v":215586.75014893184},{"$f":"$G93*HS$62*HS$9","v":216292.52506940937},{"$f":"$G93*HT$62*HT$9","v":217000.61051332136},{"$f":"$G93*HU$62*HU$9","v":217711.01404472027},{"$f":"$G93*HV$62*HV$9","v":218423.74325242135},{"$f":"$G93*HW$62*HW$9","v":219138.80575008359},{"$f":"$G93*HX$62*HX$9","v":219856.20917629122},{"$f":"$G93*HY$62*HY$9","v":220575.96119463508},{"$f":"$G93*HZ$62*HZ$9","v":221298.06949379473},{"$f":"$G93*IA$62*IA$9","v":222022.54178762037},{"$f":"$G93*IB$62*IB$9","v":222749.38581521541},{"$f":"$G93*IC$62*IC$9","v":223478.60934101907},{"$f":"$G93*ID$62*ID$9","v":224210.22015488925},{"$f":"$G93*IE$62*IE$9","v":224944.22607218588},{"$f":"$G93*IF$62*IF$9","v":225680.63493385437},{"$f":"$G93*IG$62*IG$9","v":226419.45460650924},{"$f":"$G93*IH$62*IH$9","v":227160.69298251832},{"$f":"$G93*II$62*II$9","v":227904.35798008705},{"$f":"$G93*IJ$62*IJ$9","v":228650.45754334299},{"$f":"$G93*IK$62*IK$9","v":229398.99964242062},{"$f":"$G93*IL$62*IL$9","v":230149.99227354664},{"$f":"$G93*IM$62*IM$9","v":230903.44345912532},{"$f":"$G93*IN$62*IN$9","v":231659.36124782416},{"$f":"$G93*IO$62*IO$9","v":232417.75371465995},{"$f":"$G93*IP$62*IP$9","v":233178.62896108493},{"$f":"$G93*IQ$62*IQ$9","v":233941.99511507343},{"$f":"$G93*IR$62*IR$9","v":234707.86033120862},{"$f":"$G93*IS$62*IS$9","v":235476.23279076969},{"$f":"$G93*IT$62*IT$9","v":236247.12070181919},{"$f":"$G93*IU$62*IU$9","v":237020.53229929064},{"$f":"$G93*IV$62*IV$9","v":237796.47584507678},{"$f":"$G93*IW$62*IW$9","v":238574.9596281175},{"$f":"$G93*IX$62*IX$9","v":239355.99196448858},{"$f":"$G93*IY$62*IY$9","v":240139.58119749039},{"$f":"$G93*IZ$62*IZ$9","v":240925.7356977372},{"$f":"$G93*JA$62*JA$9","v":241714.4638632464},{"$f":"$G93*JB$62*JB$9","v":242505.77411952839},{"$f":"$G93*JC$62*JC$9","v":243299.67491967641},{"$f":"$G93*JD$62*JD$9","v":244096.17474445701},{"$f":"$G93*JE$62*JE$9","v":244895.28210240052},{"$f":"$G93*JF$62*JF$9","v":245697.00552989199},{"$f":"$G93*JG$62*JG$9","v":246501.35359126233},{"$f":"$G93*JH$62*JH$9","v":247308.33487887995},{"$f":"$G93*JI$62*JI$9","v":248117.95801324231},{"$f":"$G93*JJ$62*JJ$9","v":248930.23164306823},{"$f":"$G93*JK$62*JK$9","v":249745.16444539014},{"$f":"$G93*JL$62*JL$9","v":250562.76512564684},{"$f":"$G93*JM$62*JM$9","v":251383.04241777642},{"$f":"$G93*JN$62*JN$9","v":252206.0050843097},{"$f":"$G93*JO$62*JO$9","v":253031.66191646366},{"$f":"$G93*JP$62*JP$9","v":253860.02173423552},{"$f":"$G93*JQ$62*JQ$9","v":254691.0933864968},{"$f":"$G93*JR$62*JR$9","v":255524.88575108792},{"$f":"$G93*JS$62*JS$9","v":256361.40773491305},{"$f":"$G93*JT$62*JT$9","v":257200.66827403533},{"$f":"$G93*JU$62*JU$9","v":258042.67633377216},{"$f":"$G93*JV$62*JV$9","v":258887.44090879112},{"$f":"$G93*JW$62*JW$9","v":259734.97102320587},{"$f":"$G93*JX$62*JX$9","v":260585.27573067282},{"$f":"$G93*JY$62*JY$9","v":261438.36411448757},{"$f":"$G93*JZ$62*JZ$9","v":262294.24528768216},{"$f":"$G93*KA$62*KA$9","v":263152.92839312233},{"$f":"$G93*KB$62*KB$9","v":264014.42260360502},{"$f":"$G93*KC$62*KC$9","v":264878.73712195666},{"$f":"$G93*KD$62*KD$9","v":265745.88118113147},{"$f":"$G93*KE$62*KE$9","v":266615.86404430965},{"$f":"$G93*KF$62*KF$9","v":267488.69500499684},{"$f":"$G93*KG$62*KG$9","v":268364.38338712318},{"$f":"$G93*KH$62*KH$9","v":269242.93854514288},{"$f":"$G93*KI$62*KI$9","v":270124.36986413423},{"$f":"$G93*KJ$62*KJ$9","v":271008.68675989984},{"$f":"$G93*KK$62*KK$9","v":271895.89867906721},{"$f":"$G93*KL$62*KL$9","v":272786.01509918959},{"$f":"$G93*KM$62*KM$9","v":273679.04552884737},{"$f":"$G93*KN$62*KN$9","v":274574.99950774934},{"$f":"$G93*KO$62*KO$9","v":275473.88660683512},{"$f":"$G93*KP$62*KP$9","v":276375.71642837685},{"$f":"$G93*KQ$62*KQ$9","v":277280.49860608217},{"$f":"$G93*KR$62*KR$9","v":278188.24280519685},{"$f":"$G93*KS$62*KS$9","v":279098.95872260816},{"$f":"$G93*KT$62*KT$9","v":280012.6560869487},{"$f":"$G93*KU$62*KU$9","v":280929.3446586997},{"$f":"$G93*KV$62*KV$9","v":281849.03423029598},{"$f":"$G93*KW$62*KW$9","v":282771.73462623003},{"$f":"$G93*KX$62*KX$9","v":283697.45570315729},{"$f":"$G93*KY$62*KY$9","v":284626.20735000138},{"$f":"$G93*KZ$62*KZ$9","v":285557.99948805943},{"$f":"$G93*LA$62*LA$9","v":286492.84207110864},{"$f":"$G93*LB$62*LB$9","v":287430.74508551206},{"$f":"$G93*LC$62*LC$9","v":288371.7185503256},{"$f":"$G93*LD$62*LD$9","v":289315.77251740481},{"$f":"$G93*LE$62*LE$9","v":290262.91707151267},{"$f":"$G93*LF$62*LF$9","v":291213.1623304268},{"$f":"$G93*LG$62*LG$9","v":292166.51844504784},{"$f":"$G93*LH$62*LH$9","v":293122.99559950799},{"$f":"$G93*LI$62*LI$9","v":294082.60401127941},{"$f":"$G93*LJ$62*LJ$9","v":295045.35393128375},{"$f":"$G93*LK$62*LK$9","v":296011.25564400159},{"$f":"$G93*LL$62*LL$9","v":296980.31946758204},{"$f":"$G93*LM$62*LM$9","v":297952.55575395317},{"$f":"$G93*LN$62*LN$9","v":298927.97488893272},{"$f":"$G93*LO$62*LO$9","v":299906.58729233878},{"$f":"$G93*LP$62*LP$9","v":300888.40341810125},{"$f":"$G93*LQ$62*LQ$9","v":301873.4337543734},{"$f":"$G93*LR$62*LR$9","v":302861.68882364407},{"$f":"$G93*LS$62*LS$9","v":303853.17918284994},{"$f":"$G93*LT$62*LT$9","v":304847.91542348848},{"$f":"$G93*LU$62*LU$9","v":305845.90817173076},{"$f":"$G93*LV$62*LV$9","v":306847.16808853531},{"$f":"$G93*LW$62*LW$9","v":307851.70586976188},{"$f":"$G93*LX$62*LX$9","v":308859.53224628553},{"$f":"$G93*LY$62*LY$9","v":309870.65798411152},{"$f":"$G93*LZ$62*LZ$9","v":310885.09388449026},{"$f":"$G93*MA$62*MA$9","v":311902.85078403261},{"$f":"$G93*MB$62*MB$9","v":312923.93955482554},{"$f":"$G93*MC$62*MC$9","v":313948.37110454857},{"$f":"$G93*MD$62*MD$9","v":314976.15637659008},{"$f":"$G93*ME$62*ME$9","v":316007.30635016429},{"$f":"$G93*MF$62*MF$9","v":317041.8320404283},{"$f":"$G93*MG$62*MG$9","v":318079.74449860031},{"$f":"$G93*MH$62*MH$9","v":319121.05481207703},{"$f":"$G93*MI$62*MI$9","v":320165.77410455258},{"$f":"$G93*MJ$62*MJ$9","v":321213.9135361372},{"$f":"$G93*MK$62*MK$9","v":322265.48430347623},{"$f":"$G93*ML$62*ML$9","v":323320.49763987015},{"$f":"$G93*MM$62*MM$9","v":324378.96481539414},{"$f":"$G93*MN$62*MN$9","v":325440.89713701879},{"$f":"$G93*MO$62*MO$9","v":326506.30594873079},{"$f":"$G93*MP$62*MP$9","v":327575.20263165393},{"$f":"$G93*MQ$62*MQ$9","v":328647.59860417101},{"$f":"$G93*MR$62*MR$9","v":329723.50532204565},{"$f":"$G93*MS$62*MS$9","v":330802.9342785445},{"$f":"$G93*MT$62*MT$9","v":331885.89700456033},{"$f":"$G93*MU$62*MU$9","v":332972.40506873489},{"$f":"$G93*MV$62*MV$9","v":334062.47007758287},{"$f":"$G93*MW$62*MW$9","v":335156.10367561545},{"$f":"$G93*MX$62*MX$9","v":336253.31754546508},{"$f":"$G93*MY$62*MY$9","v":337354.12340801005},{"$f":"$G93*MZ$62*MZ$9","v":338458.5330224997},{"$f":"$G93*NA$62*NA$9","v":339566.55818668019},{"$f":"$G93*NB$62*NB$9","v":340678.21073692024},{"$f":"$G93*NC$62*NC$9","v":341793.50254833803},{"$f":"$G93*ND$62*ND$9","v":342912.44553492765},{"$f":"$G93*NE$62*NE$9","v":344035.05164968641},{"$f":"$G93*NF$62*NF$9","v":345161.33288474288},{"$f":"$G93*NG$62*NG$9","v":346291.30127148447},{"$f":"$G93*NH$62*NH$9","v":347424.96888068633},{"$f":"$G93*NI$62*NI$9","v":348562.34782264027},{"$f":"$G93*NJ$62*NJ$9","v":349703.45024728391},{"$f":"$G93*NK$62*NK$9","v":350848.28834433068},{"$f":"$G93*NL$62*NL$9","v":351996.87434339995},{"$f":"$G93*NM$62*NM$9","v":353149.2205141476},{"$f":"$G93*NN$62*NN$9","v":354305.33916639729},{"$f":"$G93*NO$62*NO$9","v":355465.2426502718},{"$f":"$G93*NP$62*NP$9","v":356628.94335632503},{"$f":"$G93*NQ$62*NQ$9","v":357796.45371567423},{"$f":"$G93*NR$62*NR$9","v":358967.78620013292},{"$f":"$G93*NS$62*NS$9","v":360142.95332234417},{"$f":"$G93*NT$62*NT$9","v":361321.9676359141},{"$f":"$G93*NU$62*NU$9","v":362504.84173554619},{"$f":"$G93*NV$62*NV$9","v":363691.58825717558},{"$f":"$G93*NW$62*NW$9","v":364882.21987810422},{"$f":"$G93*NX$62*NX$9","v":366076.74931713619},{"$f":"$G93*NY$62*NY$9","v":367275.1893347138},{"$f":"$G93*NZ$62*NZ$9","v":368477.55273305345},{"$f":"$G93*OA$62*OA$9","v":369683.85235628294},{"$f":"$G93*OB$62*OB$9","v":370894.10109057825},{"$f":"$G93*OC$62*OC$9","v":372108.31186430139},{"$f":"$G93*OD$62*OD$9","v":373326.49764813844},{"$f":"$G93*OE$62*OE$9","v":374548.67145523819},{"$f":"$G93*OF$62*OF$9","v":375774.84634135093},{"$f":"$G93*OG$62*OG$9","v":377005.03540496831},{"$f":"$G93*OH$62*OH$9","v":378239.25178746285},{"$f":"$G93*OI$62*OI$9","v":379477.50867322867},{"$f":"$G93*OJ$62*OJ$9","v":380719.81928982196},{"$f":"$G93*OK$62*OK$9","v":381966.1969081026},{"$f":"$G93*OL$62*OL$9","v":383216.65484237589},{"$f":"$G93*OM$62*OM$9","v":384471.20645053458},{"$f":"$G93*ON$62*ON$9","v":385729.86513420171},{"$f":"$G93*OO$62*OO$9","v":386992.64433887374},{"$f":"$G93*OP$62*OP$9","v":388259.55755406426},{"$f":"$G93*OQ$62*OQ$9","v":389530.61831344798},{"$f":"$G93*OR$62*OR$9","v":390805.84019500524},{"$f":"$G93*OS$62*OS$9","v":392085.23682116729},{"$f":"$G93*OT$62*OT$9","v":393368.82185896166},{"$f":"$G93*OU$62*OU$9","v":394656.60902015807},{"$f":"$G93*OV$62*OV$9","v":395948.61206141504},{"$f":"$G93*OW$62*OW$9","v":397244.84478442697},{"$f":"$G93*OX$62*OX$9","v":398545.32103607117},{"$f":"$G93*OY$62*OY$9","v":399850.05470855616},{"$f":"$G93*OZ$62*OZ$9","v":401159.05973956996},{"$f":"$G93*PA$62*PA$9","v":402472.35011242889},{"$f":"$G93*PB$62*PB$9","v":403789.93985622702},{"$f":"$G93*PC$62*PC$9","v":405111.84304598608},{"$f":"$G93*PD$62*PD$9","v":406438.07380280562},{"$f":"$G93*PE$62*PE$9","v":407768.64629401418},{"$f":"$G93*PF$62*PF$9","v":409103.57473332027},{"$f":"$G93*PG$62*PG$9","v":410442.87338096456},{"$f":"$G93*PH$62*PH$9","v":411786.55654387182},{"$f":"$G93*PI$62*PI$9","v":413134.63857580425},{"$f":"$G93*PJ$62*PJ$9","v":414487.13387751416},{"$f":"$G93*PK$62*PK$9","v":415844.0568968986},{"$f":"$G93*PL$62*PL$9","v":417205.42212915298},{"$f":"$G93*PM$62*PM$9","v":418571.24411692627},{"$f":"$G93*PN$62*PN$9","v":419941.53745047632},{"$f":"$G93*PO$62*PO$9","v":421316.31676782575},{"$f":"$G93*PP$62*PP$9","v":422695.59675491811},{"$f":"$G93*PQ$62*PQ$9","v":424079.39214577503},{"$f":"$G93*PR$62*PR$9","v":425467.71772265335},{"$f":"$G93*PS$62*PS$9","v":426860.58831620339},{"$f":"$G93*PT$62*PT$9","v":428258.01880562695},{"$f":"$G93*PU$62*PU$9","v":429660.02411883662},{"$f":"$G93*PV$62*PV$9","v":431066.61923261499},{"$f":"$G93*PW$62*PW$9","v":432477.81917277479},{"$f":"$G93*PX$62*PX$9","v":433893.63901431928},{"$f":"$G93*PY$62*PY$9","v":435314.09388160356},{"$f":"$G93*PZ$62*PZ$9","v":436739.19894849561},{"$f":"$G93*QA$62*QA$9","v":438168.969438539},{"$f":"$G93*QB$62*QB$9","v":439603.42062511505},{"$f":"$G93*QC$62*QC$9","v":441042.56783160625},{"$f":"$G93*QD$62*QD$9","v":442486.42643155972},{"$f":"$G93*QE$62*QE$9","v":443935.01184885181},{"$f":"$G93*QF$62*QF$9","v":0},{"$f":"$G93*QG$62*QG$9","v":0},{"$f":"$G93*QH$62*QH$9","v":0},{"$f":"$G93*QI$62*QI$9","v":0},{"$f":"$G93*QJ$62*QJ$9","v":0},{"$f":"$G93*QK$62*QK$9","v":0},{"$f":"$G93*QL$62*QL$9","v":0},{"$f":"$G93*QM$62*QM$9","v":0},{"$f":"$G93*QN$62*QN$9","v":0},{"$f":"$G93*QO$62*QO$9","v":0},{"$f":"$G93*QP$62*QP$9","v":0},{"$f":"$G93*QQ$62*QQ$9","v":0},{"$f":"$G93*QR$62*QR$9","v":0},{"$f":"$G93*QS$62*QS$9","v":0},{"$f":"$G93*QT$62*QT$9","v":0},{"$f":"$G93*QU$62*QU$9","v":0},{"$f":"$G93*QV$62*QV$9","v":0},{"$f":"$G93*QW$62*QW$9","v":0},{"$f":"$G93*QX$62*QX$9","v":0},{"$f":"$G93*QY$62*QY$9","v":0},{"$f":"$G93*QZ$62*QZ$9","v":0},{"$f":"$G93*RA$62*RA$9","v":0},{"$f":"$G93*RB$62*RB$9","v":0},{"$f":"$G93*RC$62*RC$9","v":0},{"$f":"$G93*RD$62*RD$9","v":0},{"$f":"$G93*RE$62*RE$9","v":0},{"$f":"$G93*RF$62*RF$9","v":0},{"$f":"$G93*RG$62*RG$9","v":0},{"$f":"$G93*RH$62*RH$9","v":0},{"$f":"$G93*RI$62*RI$9","v":0},{"$f":"$G93*RJ$62*RJ$9","v":0},{"$f":"$G93*RK$62*RK$9","v":0},{"$f":"$G93*RL$62*RL$9","v":0},{"$f":"$G93*RM$62*RM$9","v":0},{"$f":"$G93*RN$62*RN$9","v":0},{"$f":"$G93*RO$62*RO$9","v":0},{"$f":"$G93*RP$62*RP$9","v":0},{"$f":"$G93*RQ$62*RQ$9","v":0},{"$f":"$G93*RR$62*RR$9","v":0},{"$f":"$G93*RS$62*RS$9","v":0},{"$f":"$G93*RT$62*RT$9","v":0},{"$f":"$G93*RU$62*RU$9","v":0},{"$f":"$G93*RV$62*RV$9","v":0},{"$f":"$G93*RW$62*RW$9","v":0},{"$f":"$G93*RX$62*RX$9","v":0},{"$f":"$G93*RY$62*RY$9","v":0},{"$f":"$G93*RZ$62*RZ$9","v":0},{"$f":"$G93*SA$62*SA$9","v":0},{"$f":"$G93*SB$62*SB$9","v":0},{"$f":"$G93*SC$62*SC$9","v":0},{"$f":"$G93*SD$62*SD$9","v":0},{"$f":"$G93*SE$62*SE$9","v":0},{"$f":"$G93*SF$62*SF$9","v":0},{"$f":"$G93*SG$62*SG$9","v":0},{"$f":"$G93*SH$62*SH$9","v":0},{"$f":"$G93*SI$62*SI$9","v":0},{"$f":"$G93*SJ$62*SJ$9","v":0},{"$f":"$G93*SK$62*SK$9","v":0},{"$f":"$G93*SL$62*SL$9","v":0},{"$f":"$G93*SM$62*SM$9","v":0},{"$f":"$G93*SN$62*SN$9","v":0},{"$f":"$G93*SO$62*SO$9","v":0}]
[null,null,null,"Inverter Relacement Cost","INR Cr.",null,{"$f":"SUM(J94:XFD94)","v":71755944.946020141},null,null,{"$f":"J75","v":0},{"$f":"K75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,71755944.946020141,{"$f":"GU75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Deposits and Withdrawls from MRA","INR Cr.",null,{"$f":"SUM(J95:XFD95)","v":-2.2351741790771484E-7},null,null,{"$f":"J86-J87","v":0},{"$f":"K86-K87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,{"$f":"BW86-BW87","v":410033.97112011508},410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,{"$f":"EI86-EI87","v":410033.97112011508},410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,410033.97112011508,-71345910.974900022,{"$f":"GU86-GU87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG86-JG87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS86-LS87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE86-OE87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ86-QQ87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total O&M Expense","INR Cr.",{"$f":"InputC!F81","v":630},{"$f":"F96/Months*$F$25","v":787500},{"$f":"SUM(J96:XFD96)","v":782759403.27924478},null,{"$f":"SUM(J91:J95)","v":0},{"$f":"SUM(K91:K95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200112.0411985968,1202698.5512076556,1205293.5287774282,1207897.0016285048,1210508.997572226,1213129.544510979,1215758.6704384966,1218396.4034401553,1221042.7716932765,1223697.8034674262,1226361.5271247178,1229033.9711201156,1231715.1640017366,1234405.1344111576,1237103.9110837211,1239811.5228488408,1242527.9986303106,1245253.3674466137,1247987.6584112321,1250730.9007329573,1253483.1237162033,1256244.3567613191,1259014.6293649024,1261793.9711201156,1264582.4117170013,1267379.9809427995,1270186.7086822656,1273002.6249179901,1275827.7597307188,1278662.1432996739,1281505.8059028771,1284358.777917471,1287221.0898200469,1290092.7721869673,1292973.855694694,1295864.371120116,1298764.3493408773,1301673.8213357073,1304592.818184752,1307521.3710699053,1310459.5112751431,1313407.2701868566,1316364.6792941876,1319331.7701893656,1322308.5745680446,1325295.1242296416,1328291.4510776778,{"$f":"SUM(BW91:BW95)","v":1331297.5871201165},1334313.5644697081,1337339.4153443312,1340375.1720673377,1343420.8670678975,1346476.5328813447,1349542.2021495267,1352617.9076211511,1355703.6821521362,1358799.5587059623,1361905.5703540232,1365021.7502759807,1368148.1317601169,1371284.7482036923,1374431.6331133004,1377588.8201052272,1380756.3429058092,1383934.2353517946,1387122.531390704,1390321.2650811933,1393530.470593418,1396750.182209397,1399980.4343233805,1403221.2614422161,1406472.6981857182,1409734.7792870365,1413007.5395930291,1416291.0140646328,1419585.237777238,1422890.2459210628,1426206.0738015282,1429532.7568396374,1432870.3305723509,1436218.8306529692,1439578.2928515119,1442948.753055101,1446330.2472683429,1449722.8116137141,1453126.4823319463,1456541.2957824143,1459967.2884435237,1463404.4969131015,1466852.9579087857,1470312.7082684189,1473783.7849504407,1477266.2250342839,1480760.0657207684,1484265.3443325011,1487782.0983142727,1491310.3652334586,1494850.1827804202,1498401.5887689069,1501964.6211364607,1505539.3179448217,1509125.7173803335,1512723.8577543518,1516333.7775036546,1519955.5151908516,1523589.1095047956,1527234.5992609975,1530892.0234020399,1534561.4209979931,1538242.8312468331,1541936.2934748593,{"$f":"SUM(EI91:EI95)","v":1545641.8471371152},1549359.5318178106,1553089.3872307425,1556831.453219722,1560585.769758997,1564352.3769536815,1568131.315040183,1571922.6243866333,1575726.3454933176,1579542.5189931088,1583371.1856519023,1587212.3863690495,1591066.1621777958,1594932.5542457188,1598811.6038751681,1602703.3525037065,1606607.8417045528,1610525.1131870246,1614455.2087969866,1618398.1705172944,1622354.0404682462,1626322.8609080291,1630304.6742331742,1634299.5229790076,1638307.4498201038,1642328.4975707438,1646362.7091853709,1650410.1277590513,1654470.796527931,1658544.758869702,1662632.0583040623,1666732.7384931827,1670846.8432421724,1674974.416499547,1679115.502357698,1683270.1450533646,1687438.3889681045,1691620.27862877,1695815.8587079828,1700025.1740246096,1704248.269544245,1708485.1903796867,1712735.9817914213,1717000.6891881067,1721279.3581270557,1725572.0343147248,1729878.7636072021,1734199.592010695,1738534.5656820247,1742883.730929117,1747247.1342114981,1751624.8221407903,1756016.8414812107,1760423.2391500701,1764844.0622182742,1769279.3579108266,1773729.1736073338,1778193.5568425099,1782672.5553066861,1787166.2168463187,1791674.5894645017,1796197.7213214776,1800735.6607351538,1805288.4561816156,{"$f":"SUM(GU91:GU95)","v":1399822.1851755399},1404404.8387511536,1409002.4947420862,1413615.2022623406,1418243.0105867081,1422885.9691512915,1427544.1275540346,1432217.5355552526,1436906.2430781627,1441610.3002094175,1446329.7571996406,1451064.6644639634,1455815.072582562,1460581.0323012006,1465362.5945317703,1470159.8103528349,1474972.7310101772,1479801.4079173438,1484645.8926561966,1489506.2369774636,1494382.49280129,1499274.7122177954,1504182.9474876276,1509107.2510425227,1514047.6754858654,1519004.2735932495,1523977.098313042,1528966.2027669493,1533971.640250585,1538993.4642340385,1544031.7283624455,1549086.4864565632,1554157.7925133426,1559245.700706508,1564350.2653871335,1569471.5410842246,1574609.5825053011,1579764.4445369807,1584936.1822455646,1590124.8508776282,1595330.5058606095,1600553.202803401,1605792.9974969444,1611049.9459148264,1616324.1042138771,1621615.5287347692,1626924.2760026196,1632250.4027275946,1637593.965805514,1642955.0223184603,1648333.629535388,1653729.8449127343,1659143.7260950345,1664575.3309155374,1670024.7173968225,1675491.9437514201,1680977.0683824327,1686480.1498841604,1692001.2470427249,1697540.4188366989,1703097.724437735,1708673.223211199,1714266.9747168035,1719879.038709244,{"$f":"SUM(JG91:JG95)","v":1725509.4751388363},1731158.3441521595,1736825.7060926962,1742511.6215014774,1748216.1511177311,1753939.355879528,1759681.2969244351,1765442.0355901679,1771221.6334152457,1777020.1521396486,1782837.6537054777,1788674.2002576154,1794529.8541443914,1800404.6779182474,1806298.7343364053,1812212.0863615377,1818144.7971624411,1824096.9301147098,1830068.548801413,1836059.7170137751,1842070.4987518564,1848100.9582252351,1854151.1598536966,1860221.1682679201,1866311.0483101676,1872420.8650349779,1878550.6837098622,1884700.5698160003,1890870.5890489398,1897060.8073192989,1903271.2907534705,1909502.105694327,1915753.3187019317,1922024.9965542452,1928317.2062478459,1934630.0149986381,1940963.4902425753,1947317.6996363779,1953692.7110582571,1960088.5926086409,1966505.4126108978,1972943.2396120718,1979402.1423836101,1985882.1899221011,1992383.4514500096,1998905.996416416,2005449.8944977606,2012015.2155985844,2018602.0298522792,2025210.4076218337,2031840.4195005887,2038492.1363129877,2045165.6291153349,2051860.9691965559,2058578.2280789558,2065317.4775189862,2072078.7895080112,2078862.2362730743,2085667.8902776721,2092495.8242225291,2099346.1110463715,2106218.8239267087,2113114.0362806139,2120031.8217655085,{"$f":"SUM(LS91:LS95)","v":2126972.2542799497},2133935.4079644196,2140921.357202115,2147930.1766197472,2154961.9410883333,2162016.7257239986,2169094.6058887807,2176195.6571914321,2183319.9554882282,2190467.5768837789,2197638.5977318399,2204833.0946361306,2212051.1444511497,2219292.8242829982,2226558.2114902022,2233847.3836845392,2241160.4187318683,2248497.3947529607,2255858.3901243336,2263243.483479091,2270652.7537077591,2278086.2799591315,2285544.1416411158,2293026.4184215772,2300533.190229197,2308064.5372543195,2315620.5399498115,2323201.2790319221,2330806.8354811445,2338437.2905430803,2346092.7257293081,2353773.2228182554,2361478.8638560707,2369209.731157498,2376965.9073067615,2384747.4751584418,2392554.5178383663,2400387.1187444935,2408245.3615478049,2416129.3301932001,2424039.1089003915,2431974.7821648042,2439936.4347584816,2447924.1517309872,2455938.0184103148,2463978.1204037997,2472044.5435990333,2480137.3741647811,2488256.6985519025,2496402.6034942754,2504575.1760097197,2512774.5034009302,2521000.6732564089,2529253.7734513986,2537533.892148823,2545841.1178002288,2554175.5391467293,2562537.2452199534,2570926.3253429965,2579342.8691313742,2587786.9664939805,2596258.7076340476,2604758.18305011,2613285.4835369689,{"$f":"SUM(OE91:OE95)","v":2621840.700186667},2630423.9243894564,2639035.2478347784,2647674.7625122401,2656342.5607126006,2665038.735028754,2673763.3783567185,2682516.5838966314,2691298.4451537421,2700109.0559394117,2708948.5103721162,2717816.9028784498,2726714.3281941358,2735640.8813650366,2744596.6577481711,2753581.7530127317,2762596.2631411063,2771640.284429905,2780713.9134909888,2789817.2472524983,2798950.382959893,2808113.41817699,2817306.4507870022,2826529.5789935892,2835782.9013219029,2845066.5166196395,2854380.5240580994,2863725.023133242,2873100.1136667519,2882505.8958071028,2891942.47003063,2901409.9371425994,2910908.3982782899,2920437.9549040706,2929998.7088184836,2939590.762153334,2949214.2173747802,2958869.177284427,2968555.7450204249,2978274.0240585734,2988024.118213424,2997806.1316393884,3007620.1688318565,3017466.3346283049,3027344.7342094234,3037255.4731002348,3047198.6571712252,3057174.3926394694,3067182.7860697731,3077223.9443758056,3087297.9748212439,3097404.9850209178,3107545.0829419624,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ91:QQ95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Revenues"]
[null,null,null,"PPA Output - P50","kWh",null,null,{"$f":"SUM(J99:XFD99)","v":616310674.00838256},null,{"$f":"J32*J8","v":0},{"$f":"K32*K8","v":0},{"$f":"L32*L8","v":0},{"$f":"M32*M8","v":0},{"$f":"N32*N8","v":0},{"$f":"O32*O8","v":0},{"$f":"P32*P8","v":0},{"$f":"Q32*Q8","v":0},{"$f":"R32*R8","v":0},{"$f":"S32*S8","v":0},{"$f":"T32*T8","v":0},{"$f":"U32*U8","v":0},{"$f":"V32*V8","v":0},{"$f":"W32*W8","v":0},{"$f":"X32*X8","v":0},{"$f":"Y32*Y8","v":0},{"$f":"Z32*Z8","v":0},{"$f":"AA32*AA8","v":0},{"$f":"AB32*AB8","v":1572951.1008773325},{"$f":"AC32*AC8","v":1834347.0523901579},{"$f":"AD32*AD8","v":2226495.8333898094},{"$f":"AE32*AE8","v":2225570.630640659},{"$f":"AF32*AF8","v":2617230.3674731767},{"$f":"AG32*AG8","v":2616142.7980760857},{"$f":"AH32*AH8","v":2615055.6806098633},{"$f":"AI32*AI8","v":2483270.5641423776},{"$f":"AJ32*AJ8","v":2482238.6606829711},{"$f":"AK32*AK8","v":2089437.6303350679},{"$f":"AL32*AL8","v":1827498.208409233},{"$f":"AM32*AM8","v":1565776.1194029846},{"$f":"AN32*AN8","v":1565125.4735097829},{"$f":"AO32*AO8","v":1825220.9476518978},{"$f":"AP32*AP8","v":2215418.739691352},{"$f":"AQ32*AQ8","v":2214498.1399409538},{"$f":"AR32*AR8","v":2604209.3208688321},{"$f":"AS32*AS8","v":2603127.1622647615},{"$f":"AT32*AT8","v":2602045.4533431469},{"$f":"AU32*AU8","v":2470915.9842212708},{"$f":"AV32*AV8","v":2469889.2146099214},{"$f":"AW32*AW8","v":2079042.4182438485},{"$f":"AX32*AX8","v":1818406.1775216248},{"$f":"AY32*AY8","v":1557986.1884606811},{"$f":"AZ32*AZ8","v":1557338.7796117242},{"$f":"BA32*BA8","v":1816140.2464197983},{"$f":"BB32*BB8","v":2204396.7559117926},{"$f":"BC32*BC8","v":2203480.7362596551},{"$f":"BD32*BD8","v":2591253.0555908768},{"$f":"BE32*BE8","v":2590176.2808604585},{"$f":"BF32*BF8","v":2589099.9535752698},{"$f":"BG32*BG8","v":2458622.8698719102},{"$f":"BH32*BH8","v":2457601.2085670852},{"$f":"BI32*BI8","v":2068698.923625719},{"$f":"BJ32*BJ8","v":1809359.3806185315},{"$f":"BK32*BK8","v":1550235.013393712},{"$f":"BL32*BL8","v":1549590.8254843024},{"$f":"BM32*BM8","v":1807104.7228057694},{"$f":"BN32*BN8","v":2193429.6078724302},{"$f":"BO32*BO8","v":2192518.1455319948},{"$f":"BP32*BP8","v":2578361.2493441561},{"$f":"BQ32*BQ8","v":2577289.8317019483},{"$f":"BR32*BR8","v":2576218.8592788749},{"$f":"BS32*BS8","v":2446390.9152954328},{"$f":"BT32*BT8","v":2445374.3368826713},{"$f":"BU32*BU8","v":2058406.8891798195},{"$f":"BV32*BV8","v":1800357.5926552552},{"$f":"BW32*BW8","v":1542522.4013867779},{"$f":"BX32*BX8","v":1541881.4183923404},{"$f":"BY32*BY8","v":1798114.1520455414},{"$f":"BZ32*BZ8","v":2182517.0227586366},{"$f":"CA32*CA8","v":2181610.0950567112},{"$f":"CB32*CB8","v":2565533.5814369703},{"$f":"CC32*CC8","v":2564467.4942307938},{"$f":"CD32*CD8","v":2563401.8500287309},{"$f":"CE32*CE8","v":2434219.8162143608},{"$f":"CF32*CF8","v":2433208.2954056426},{"$f":"CG32*CG8","v":2048166.0588853925},{"$f":"CH32*CH8","v":1791400.5897067212},{"$f":"CI32*CI8","v":1534848.1605838581},{"$f":"CJ32*CJ8","v":1534210.3665595422},{"$f":"CK32*CK8","v":1789168.3104930755},{"$f":"CL32*CL8","v":2171658.7291130708},{"$f":"CM32*CM8","v":2170756.3134892639},{"$f":"CN32*CN8","v":2552769.7327731042},{"$f":"CO32*CO8","v":2551708.949483376},{"$f":"CP32*CP8","v":2550648.6069937609},{"$f":"CQ32*CQ8","v":2422109.2698650346},{"$f":"CR32*CR8","v":2421102.7814981509},{"$f":"CS32*CS8","v":2037976.1779954145},{"$f":"CT32*CT8","v":1782488.1489619112},{"$f":"CU32*CU8","v":1527212.1000834405},{"$f":"CV32*CV8","v":1526577.4791637233},{"$f":"CW32*CW8","v":1780266.9756149999},{"$f":"CX32*CX8","v":2160854.4568289258},{"$f":"CY32*CY8","v":2159956.5308350883},{"$f":"CZ32*CZ8","v":2540069.3858438842},{"$f":"DA32*DA8","v":2539013.8800829607},{"$f":"DB32*DB8","v":2537958.8129291153},{"$f":"DC32*DC8","v":2410058.9749900838},{"$f":"DD32*DD8","v":2409057.4940280104},{"$f":"DE32*DE8","v":2027836.9930302629},{"$f":"DF32*DF8","v":1773620.0487183193},{"$f":"DG32*DG8","v":1519614.0299337716},{"$f":"DH32*DH8","v":1518982.5663320629},{"$f":"DI32*DI8","v":1771409.9259850746},{"$f":"DJ32*DJ8","v":2150103.9371432094},{"$f":"DK32*DK8","v":2149210.4784428738},{"$f":"DL32*DL8","v":2527432.2247202829},{"$f":"DM32*DM8","v":2526381.9702318022},{"$f":"DN32*DN8","v":2525332.1521682739},{"$f":"DO32*DO8","v":2398068.6318309288},{"$f":"DP32*DP8","v":2397072.133361205},{"$f":"DQ32*DQ8","v":2017748.251771406},{"$f":"DR32*DR8","v":1764796.0683764368},{"$f":"DS32*DS8","v":1512053.7611281308},{"$f":"DT32*DT8","v":1511425.4391363806},{"$f":"DU32*DU8","v":1762596.9412786807},{"$f":"DV32*DV8","v":2139406.9026300586},{"$f":"DW32*DW8","v":2138517.8889978835},{"$f":"DX32*DX8","v":2514857.935045057},{"$f":"DY32*DY8","v":2513812.9057032848},{"$f":"DZ32*DZ8","v":2512768.3106151973},{"$f":"EA32*EA8","v":2386137.9421203267},{"$f":"EB32*EB8","v":2385146.4013544316},{"$f":"EC32*EC8","v":2007709.7032551293},{"$f":"ED32*ED8","v":1756015.9884342647},{"$f":"EE32*EE8","v":1504531.1056001293},{"$f":"EF32*EF8","v":1503905.9095884375},{"$f":"EG32*EG8","v":1753827.802267343},{"$f":"EH32*EH8","v":2128763.087194087},{"$f":"EI32*EI8","v":2127878.4965153062},{"$f":"EJ32*EJ8","v":2502346.2040249305},{"$f":"EK32*EK8","v":2501306.3738341127},{"$f":"EL32*EL8","v":2500266.9757365133},{"$f":"EM32*EM8","v":2374266.6090749507},{"$f":"EN32*EN8","v":2373280.0013476922},{"$f":"EO32*EO8","v":1997721.0977662972},{"$f":"EP32*EP8","v":1747279.5904818547},{"$f":"EQ32*EQ8","v":1497045.8762190335},{"$f":"ER32*ER8","v":1496423.7906352605},{"$f":"ES32*ES8","v":1745102.2908132758},{"$f":"ET32*ET8","v":2118172.226063767},{"$f":"EU32*EU8","v":2117292.0363336368},{"$f":"EV32*EV8","v":2489896.7204228151},{"$f":"EW32*EW8","v":2488862.0635165288},{"$f":"EX32*EX8","v":2487827.8365537436},{"$f":"EY32*EY8","v":2362454.3373880093},{"$f":"EZ32*EZ8","v":2361472.6381569062},{"$f":"FA32*FA8","v":1987782.1868321353},{"$f":"FB32*FB8","v":1738586.6571958745},{"$f":"FC32*FC8","v":1489597.8867851074},{"$f":"FD32*FD8","v":1488978.8961544877},{"$f":"FE32*FE8","v":1736420.1898639556},{"$f":"FF32*FF8","v":2107634.0557848425},{"$f":"FG32*FG8","v":2106758.2451080959},{"$f":"FH32*FH8","v":2477509.1745500644},{"$f":"FI32*FI8","v":2476479.6651905756},{"$f":"FJ32*FJ8","v":2475450.5836355654},{"$f":"FK32*FK8","v":2350700.8332218998},{"$f":"FL32*FL8","v":2349724.0180665739},{"$f":"FM32*FM8","v":1977892.7232160554},{"$f":"FN32*FN8","v":1729936.972334204},{"$f":"FO32*FO8","v":1482186.9520249828},{"$f":"FP32*FP8","v":1481571.0409497393},{"$f":"FQ32*FQ8","v":1727781.2834467222},{"$f":"FR32*FR8","v":2097148.3142137739},{"$f":"FS32*FS8","v":2096276.8608040758},{"$f":"FT32*FT8","v":2465183.2582587712},{"$f":"FU32*FU8","v":2464158.8708363939},{"$f":"FV32*FV8","v":2463134.9090901148},{"$f":"FW32*FW8","v":2339005.8042008956},{"$f":"FX32*FX8","v":2338033.848822461},{"$f":"FY32*FY8","v":1968052.4609114975},{"$f":"FZ32*FZ8","v":1721330.3207305507},{"$f":"GA32*GA8","v":1474812.8875870469},{"$f":"GB32*GB8","v":1474200.0407460087},{"$f":"GC32*GC8","v":1719185.3566634047},{"$f":"GD32*GD8","v":2086714.7405112172},{"$f":"GE32*GE8","v":2085847.622690622},{"$f":"GF32*GF8","v":2452918.6649340997},{"$f":"GG32*GG8","v":2451899.3739665602},{"$f":"GH32*GH8","v":2450880.5065573272},{"$f":"GI32*GI8","v":2327368.9594038753},{"$f":"GJ32*GJ8","v":2326401.8396243388},{"$f":"GK32*GK8","v":1958261.1551358181},{"$f":"GL32*GL8","v":1712766.4882891048},{"$f":"GM32*GM8","v":1467475.5100368625},{"$f":"GN32*GN8","v":1466865.7121850832},{"$f":"GO32*GO8","v":1710632.1956849797},{"$f":"GP32*GP8","v":2076333.0751355395},{"$f":"GQ32*GQ8","v":2075470.2713339522},{"$f":"GR32*GR8","v":2440715.089486667},{"$f":"GS32*GS8","v":2439700.869618468},{"$f":"GT32*GT8","v":2438687.0712013203},{"$f":"GU32*GU8","v":2315790.0093570896},{"$f":"GV32*GV8","v":2314827.7011187444},{"$f":"GW32*GW8","v":1948518.5623241968},{"$f":"GX32*GX8","v":1704245.2619792083},{"$f":"GY32*GY8","v":1460174.6368525992},{"$f":"GZ32*GZ8","v":1459567.8728209778},{"$f":"HA32*HA8","v":1702121.5877462479},{"$f":"HB32*HB8","v":2066003.0598363569},{"$f":"HC32*HC8","v":2065144.5485909963},{"$f":"HD32*HD8","v":2428572.2283449406},{"$f":"HE32*HE8","v":2427563.0543467333},{"$f":"HF32*HF8","v":2426554.2997028055},{"$f":"HG32*HG8","v":2304268.6660269541},{"$f":"HH32*HH8","v":2303311.1453917846},{"$f":"HI32*HI8","v":1938824.4401235776},{"$f":"HJ32*HJ8","v":1695766.4298300573},{"$f":"HK32*HK8","v":1452910.086420496},{"$f":"HL32*HL8","v":1452306.3411154002},{"$f":"HM32*HM8","v":1693653.3211405447},{"$f":"HN32*HN8","v":2055724.4376481157},{"$f":"HO32*HO8","v":2054870.1976029808},{"$f":"HP32*HP8","v":2416489.7794477013},{"$f":"HQ32*HQ8","v":2415485.626215654},{"$f":"HR32*HR8","v":2414481.8902515471},{"$f":"HS32*HS8","v":2292804.6428128891},{"$f":"HT32*HT8","v":2291851.8859619745},{"$f":"HU32*HU8","v":1929178.5473866446},{"$f":"HV32*HV8","v":1687329.7809254301},{"$f":"HW32*HW8","v":1445681.6780303444},{"$f":"HX32*HX8","v":1445080.9364332343},{"$f":"HY32*HY8","v":1685227.1852144722},{"$f":"HZ32*HZ8","v":2045496.9528836971},{"$f":"IA32*IA8","v":2044646.9627890356},{"$f":"IB32*IB8","v":2404467.442236519},{"$f":"IC32*IC8","v":2403468.2847916959},{"$f":"ID32*ID8","v":2402469.5425388534},{"$f":"IE32*IE8","v":2281397.6545401881},{"$f":"IF32*IF8","v":2280449.6377731096},{"$f":"IG32*IG8","v":1919580.6441658156},{"$f":"IH32*IH8","v":1678935.1053984379},{"$f":"II32*II8","v":1438489.2318709893},{"$f":"IJ32*IJ8","v":1437891.4790380436},{"$f":"IK32*IK8","v":1676842.9703626584},{"$f":"IL32*IL8","v":2035320.3511280564},{"$f":"IM32*IM8","v":2034474.5898398359},{"$f":"IN32*IN8","v":2392504.9176482768},{"$f":"IO32*IO8","v":2391510.7311360147},{"$f":"IP32*IP8","v":2390516.9577501011},{"$f":"IQ32*IQ8","v":2270047.4174529226},{"$f":"IR32*IR8","v":2269104.1171871717},{"$f":"IS32*IS8","v":1910030.4917072779},{"$f":"IT32*IT8","v":1670582.1944263056},{"$f":"IU32*IU8","v":1431332.5690258595},{"$f":"IV32*IV8","v":1430737.7900876054},{"$f":"IW32*IW8","v":1668500.4680225456},{"$f":"IX32*IX8","v":2025194.3792318965},{"$f":"IY32*IY8","v":2024352.8257112792},{"$f":"IZ32*IZ8","v":2380601.908107738},{"$f":"JA32*JA8","v":2379612.6677970295},{"$f":"JB32*JB8","v":2378623.8385573151},{"$f":"JC32*JC8","v":2258753.6492068879},{"$f":"JD32*JD8","v":2257815.0419772854},{"$f":"JE32*JE8","v":1900527.8524450529},{"$f":"JF32*JF8","v":1662270.8402251799},{"$f":"JG32*JG8","v":1424211.5114685167},{"$f":"JH32*JH8","v":1423619.6916294578},{"$f":"JI32*JI8","v":1660199.4706691992},{"$f":"JJ32*JJ8","v":2015118.7853053692},{"$f":"JK32*JK8","v":2014281.4186181875},{"$f":"JL32*JL8","v":2368758.1175201363},{"$f":"JM32*JM8","v":2367773.7988030133},{"$f":"JN32*JN8","v":2366789.889111755},{"$f":"JO32*JO8","v":2247516.0688625742},{"$f":"JP32*JP8","v":2246582.131320681},{"$f":"JQ32*JQ8","v":1891072.4899950763},{"$f":"JR32*JR8","v":1654000.8360449537},{"$f":"JS32*JS8","v":1417125.8820582246},{"$f":"JT32*JT8","v":1416537.0065964742},{"$f":"JU32*JU8","v":1651939.7718101472},{"$f":"JV32*JV8","v":2005093.3187118086},{"$f":"JW32*JW8","v":2004260.1180280461},{"$f":"JX32*JX8","v":2356973.2512638159},{"$f":"JY32*JY8","v":2355993.8296547383},{"$f":"JZ32*JZ8","v":2355014.8150365711},{"$f":"KA32*KA8","v":2236334.396878182},{"$f":"KB32*KB8","v":2235405.105791721},{"$f":"KC32*KC8","v":1881664.169149329},{"$f":"KD32*KD8","v":1645771.9761641326},{"$f":"KE32*KE8","v":1410075.5045355465},{"$f":"KF32*KF8","v":1409489.5588024617},{"$f":"KG32*KG8","v":1643721.1659802457},{"$f":"KH32*KH8","v":1995117.7300615008},{"$f":"KI32*KI8","v":1994288.6746547718},{"$f":"KJ32*KJ8","v":2345247.0161829009},{"$f":"KK32*KK8","v":2344272.4673181474},{"$f":"KL32*KL8","v":2343298.3234194731},{"$f":"KM32*KM8","v":2225208.3551026681},{"$f":"KN32*KN8","v":2224283.6873549456},{"$f":"KO32*KO8","v":1872302.6558699782},{"$f":"KP32*KP8","v":1637584.0558847082},{"$f":"KQ32*KQ8","v":1403060.203517956},{"$f":"KR32*KR8","v":1402477.1729377722},{"$f":"KS32*KS8","v":1635543.4487365619},{"$f":"KT32*KT8","v":1985191.7712054725},{"$f":"KU32*KU8","v":1984366.8404525083},{"$f":"KV32*KV8","v":2333579.1205799999},{"$f":"KW32*KW8","v":2332609.4202170609},{"$f":"KX32*KX8","v":2331640.122805445},{"$f":"KY32*KY8","v":2214137.6667688233},{"$f":"KZ32*KZ8","v":2213217.5993581545},{"$f":"LA32*LA8","v":1862987.7172835604},{"$f":"LB32*LB8","v":1629436.871527073},{"$f":"LC32*LC8","v":1396079.8044954787},{"$f":"LD32*LD8","v":1395499.6745649478},{"$f":"LE32*LE8","v":1627406.416653296},{"$f":"LF32*LF8","v":1975315.1952293264},{"$f":"LG32*LG8","v":1974494.3686094617},{"$f":"LH32*LH8","v":2321969.2742089559},{"$f":"LI32*LI8","v":2321004.3982259319},{"$f":"LJ32*LJ8","v":2320039.9231894985},{"$f":"LK32*LK8","v":2203122.0564863924},{"$f":"LL32*LL8","v":2202206.5665255282},{"$f":"LM32*LM8","v":1853719.1216751852},{"$f":"LN32*LN8","v":1621330.220424949},{"$f":"LO32*LO8","v":1389134.1338263475},{"$f":"LP32*LP8","v":0},{"$f":"LQ32*LQ8","v":0},{"$f":"LR32*LR8","v":0},{"$f":"LS32*LS8","v":0},{"$f":"LT32*LT8","v":0},{"$f":"LU32*LU8","v":0},{"$f":"LV32*LV8","v":0},{"$f":"LW32*LW8","v":0},{"$f":"LX32*LX8","v":0},{"$f":"LY32*LY8","v":0},{"$f":"LZ32*LZ8","v":0},{"$f":"MA32*MA8","v":0},{"$f":"MB32*MB8","v":0},{"$f":"MC32*MC8","v":0},{"$f":"MD32*MD8","v":0},{"$f":"ME32*ME8","v":0},{"$f":"MF32*MF8","v":0},{"$f":"MG32*MG8","v":0},{"$f":"MH32*MH8","v":0},{"$f":"MI32*MI8","v":0},{"$f":"MJ32*MJ8","v":0},{"$f":"MK32*MK8","v":0},{"$f":"ML32*ML8","v":0},{"$f":"MM32*MM8","v":0},{"$f":"MN32*MN8","v":0},{"$f":"MO32*MO8","v":0},{"$f":"MP32*MP8","v":0},{"$f":"MQ32*MQ8","v":0},{"$f":"MR32*MR8","v":0},{"$f":"MS32*MS8","v":0},{"$f":"MT32*MT8","v":0},{"$f":"MU32*MU8","v":0},{"$f":"MV32*MV8","v":0},{"$f":"MW32*MW8","v":0},{"$f":"MX32*MX8","v":0},{"$f":"MY32*MY8","v":0},{"$f":"MZ32*MZ8","v":0},{"$f":"NA32*NA8","v":0},{"$f":"NB32*NB8","v":0},{"$f":"NC32*NC8","v":0},{"$f":"ND32*ND8","v":0},{"$f":"NE32*NE8","v":0},{"$f":"NF32*NF8","v":0},{"$f":"NG32*NG8","v":0},{"$f":"NH32*NH8","v":0},{"$f":"NI32*NI8","v":0},{"$f":"NJ32*NJ8","v":0},{"$f":"NK32*NK8","v":0},{"$f":"NL32*NL8","v":0},{"$f":"NM32*NM8","v":0},{"$f":"NN32*NN8","v":0},{"$f":"NO32*NO8","v":0},{"$f":"NP32*NP8","v":0},{"$f":"NQ32*NQ8","v":0},{"$f":"NR32*NR8","v":0},{"$f":"NS32*NS8","v":0},{"$f":"NT32*NT8","v":0},{"$f":"NU32*NU8","v":0},{"$f":"NV32*NV8","v":0},{"$f":"NW32*NW8","v":0},{"$f":"NX32*NX8","v":0},{"$f":"NY32*NY8","v":0},{"$f":"NZ32*NZ8","v":0},{"$f":"OA32*OA8","v":0},{"$f":"OB32*OB8","v":0},{"$f":"OC32*OC8","v":0},{"$f":"OD32*OD8","v":0},{"$f":"OE32*OE8","v":0},{"$f":"OF32*OF8","v":0},{"$f":"OG32*OG8","v":0},{"$f":"OH32*OH8","v":0},{"$f":"OI32*OI8","v":0},{"$f":"OJ32*OJ8","v":0},{"$f":"OK32*OK8","v":0},{"$f":"OL32*OL8","v":0},{"$f":"OM32*OM8","v":0},{"$f":"ON32*ON8","v":0},{"$f":"OO32*OO8","v":0},{"$f":"OP32*OP8","v":0},{"$f":"OQ32*OQ8","v":0},{"$f":"OR32*OR8","v":0},{"$f":"OS32*OS8","v":0},{"$f":"OT32*OT8","v":0},{"$f":"OU32*OU8","v":0},{"$f":"OV32*OV8","v":0},{"$f":"OW32*OW8","v":0},{"$f":"OX32*OX8","v":0},{"$f":"OY32*OY8","v":0},{"$f":"OZ32*OZ8","v":0},{"$f":"PA32*PA8","v":0},{"$f":"PB32*PB8","v":0},{"$f":"PC32*PC8","v":0},{"$f":"PD32*PD8","v":0},{"$f":"PE32*PE8","v":0},{"$f":"PF32*PF8","v":0},{"$f":"PG32*PG8","v":0},{"$f":"PH32*PH8","v":0},{"$f":"PI32*PI8","v":0},{"$f":"PJ32*PJ8","v":0},{"$f":"PK32*PK8","v":0},{"$f":"PL32*PL8","v":0},{"$f":"PM32*PM8","v":0},{"$f":"PN32*PN8","v":0},{"$f":"PO32*PO8","v":0},{"$f":"PP32*PP8","v":0},{"$f":"PQ32*PQ8","v":0},{"$f":"PR32*PR8","v":0},{"$f":"PS32*PS8","v":0},{"$f":"PT32*PT8","v":0},{"$f":"PU32*PU8","v":0},{"$f":"PV32*PV8","v":0},{"$f":"PW32*PW8","v":0},{"$f":"PX32*PX8","v":0},{"$f":"PY32*PY8","v":0},{"$f":"PZ32*PZ8","v":0},{"$f":"QA32*QA8","v":0},{"$f":"QB32*QB8","v":0},{"$f":"QC32*QC8","v":0},{"$f":"QD32*QD8","v":0},{"$f":"QE32*QE8","v":0},{"$f":"QF32*QF8","v":0},{"$f":"QG32*QG8","v":0},{"$f":"QH32*QH8","v":0},{"$f":"QI32*QI8","v":0},{"$f":"QJ32*QJ8","v":0},{"$f":"QK32*QK8","v":0},{"$f":"QL32*QL8","v":0},{"$f":"QM32*QM8","v":0},{"$f":"QN32*QN8","v":0},{"$f":"QO32*QO8","v":0},{"$f":"QP32*QP8","v":0},{"$f":"QQ32*QQ8","v":0},{"$f":"QR32*QR8","v":0},{"$f":"QS32*QS8","v":0},{"$f":"QT32*QT8","v":0},{"$f":"QU32*QU8","v":0},{"$f":"QV32*QV8","v":0},{"$f":"QW32*QW8","v":0},{"$f":"QX32*QX8","v":0},{"$f":"QY32*QY8","v":0},{"$f":"QZ32*QZ8","v":0},{"$f":"RA32*RA8","v":0},{"$f":"RB32*RB8","v":0},{"$f":"RC32*RC8","v":0},{"$f":"RD32*RD8","v":0},{"$f":"RE32*RE8","v":0},{"$f":"RF32*RF8","v":0},{"$f":"RG32*RG8","v":0},{"$f":"RH32*RH8","v":0},{"$f":"RI32*RI8","v":0},{"$f":"RJ32*RJ8","v":0},{"$f":"RK32*RK8","v":0},{"$f":"RL32*RL8","v":0},{"$f":"RM32*RM8","v":0},{"$f":"RN32*RN8","v":0},{"$f":"RO32*RO8","v":0},{"$f":"RP32*RP8","v":0},{"$f":"RQ32*RQ8","v":0},{"$f":"RR32*RR8","v":0},{"$f":"RS32*RS8","v":0},{"$f":"RT32*RT8","v":0},{"$f":"RU32*RU8","v":0},{"$f":"RV32*RV8","v":0},{"$f":"RW32*RW8","v":0},{"$f":"RX32*RX8","v":0},{"$f":"RY32*RY8","v":0},{"$f":"RZ32*RZ8","v":0},{"$f":"SA32*SA8","v":0},{"$f":"SB32*SB8","v":0},{"$f":"SC32*SC8","v":0},{"$f":"SD32*SD8","v":0},{"$f":"SE32*SE8","v":0},{"$f":"SF32*SF8","v":0},{"$f":"SG32*SG8","v":0},{"$f":"SH32*SH8","v":0},{"$f":"SI32*SI8","v":0},{"$f":"SJ32*SJ8","v":0},{"$f":"SK32*SK8","v":0},{"$f":"SL32*SL8","v":0},{"$f":"SM32*SM8","v":0},{"$f":"SN32*SN8","v":0},{"$f":"SO32*SO8","v":0}]
[null,null,null,"Post PPA Output - P50","kWh",null,null,{"$f":"SUM(J100:XFD100)","v":225796555.66074783},null,{"$f":"J32*(J9-J8)","v":0},{"$f":"K32*(K9-K8)","v":0},{"$f":"L32*(L9-L8)","v":0},{"$f":"M32*(M9-M8)","v":0},{"$f":"N32*(N9-N8)","v":0},{"$f":"O32*(O9-O8)","v":0},{"$f":"P32*(P9-P8)","v":0},{"$f":"Q32*(Q9-Q8)","v":0},{"$f":"R32*(R9-R8)","v":0},{"$f":"S32*(S9-S8)","v":0},{"$f":"T32*(T9-T8)","v":0},{"$f":"U32*(U9-U8)","v":0},{"$f":"V32*(V9-V8)","v":0},{"$f":"W32*(W9-W8)","v":0},{"$f":"X32*(X9-X8)","v":0},{"$f":"Y32*(Y9-Y8)","v":0},{"$f":"Z32*(Z9-Z8)","v":0},{"$f":"AA32*(AA9-AA8)","v":0},{"$f":"AB32*(AB9-AB8)","v":0},{"$f":"AC32*(AC9-AC8)","v":0},{"$f":"AD32*(AD9-AD8)","v":0},{"$f":"AE32*(AE9-AE8)","v":0},{"$f":"AF32*(AF9-AF8)","v":0},{"$f":"AG32*(AG9-AG8)","v":0},{"$f":"AH32*(AH9-AH8)","v":0},{"$f":"AI32*(AI9-AI8)","v":0},{"$f":"AJ32*(AJ9-AJ8)","v":0},{"$f":"AK32*(AK9-AK8)","v":0},{"$f":"AL32*(AL9-AL8)","v":0},{"$f":"AM32*(AM9-AM8)","v":0},{"$f":"AN32*(AN9-AN8)","v":0},{"$f":"AO32*(AO9-AO8)","v":0},{"$f":"AP32*(AP9-AP8)","v":0},{"$f":"AQ32*(AQ9-AQ8)","v":0},{"$f":"AR32*(AR9-AR8)","v":0},{"$f":"AS32*(AS9-AS8)","v":0},{"$f":"AT32*(AT9-AT8)","v":0},{"$f":"AU32*(AU9-AU8)","v":0},{"$f":"AV32*(AV9-AV8)","v":0},{"$f":"AW32*(AW9-AW8)","v":0},{"$f":"AX32*(AX9-AX8)","v":0},{"$f":"AY32*(AY9-AY8)","v":0},{"$f":"AZ32*(AZ9-AZ8)","v":0},{"$f":"BA32*(BA9-BA8)","v":0},{"$f":"BB32*(BB9-BB8)","v":0},{"$f":"BC32*(BC9-BC8)","v":0},{"$f":"BD32*(BD9-BD8)","v":0},{"$f":"BE32*(BE9-BE8)","v":0},{"$f":"BF32*(BF9-BF8)","v":0},{"$f":"BG32*(BG9-BG8)","v":0},{"$f":"BH32*(BH9-BH8)","v":0},{"$f":"BI32*(BI9-BI8)","v":0},{"$f":"BJ32*(BJ9-BJ8)","v":0},{"$f":"BK32*(BK9-BK8)","v":0},{"$f":"BL32*(BL9-BL8)","v":0},{"$f":"BM32*(BM9-BM8)","v":0},{"$f":"BN32*(BN9-BN8)","v":0},{"$f":"BO32*(BO9-BO8)","v":0},{"$f":"BP32*(BP9-BP8)","v":0},{"$f":"BQ32*(BQ9-BQ8)","v":0},{"$f":"BR32*(BR9-BR8)","v":0},{"$f":"BS32*(BS9-BS8)","v":0},{"$f":"BT32*(BT9-BT8)","v":0},{"$f":"BU32*(BU9-BU8)","v":0},{"$f":"BV32*(BV9-BV8)","v":0},{"$f":"BW32*(BW9-BW8)","v":0},{"$f":"BX32*(BX9-BX8)","v":0},{"$f":"BY32*(BY9-BY8)","v":0},{"$f":"BZ32*(BZ9-BZ8)","v":0},{"$f":"CA32*(CA9-CA8)","v":0},{"$f":"CB32*(CB9-CB8)","v":0},{"$f":"CC32*(CC9-CC8)","v":0},{"$f":"CD32*(CD9-CD8)","v":0},{"$f":"CE32*(CE9-CE8)","v":0},{"$f":"CF32*(CF9-CF8)","v":0},{"$f":"CG32*(CG9-CG8)","v":0},{"$f":"CH32*(CH9-CH8)","v":0},{"$f":"CI32*(CI9-CI8)","v":0},{"$f":"CJ32*(CJ9-CJ8)","v":0},{"$f":"CK32*(CK9-CK8)","v":0},{"$f":"CL32*(CL9-CL8)","v":0},{"$f":"CM32*(CM9-CM8)","v":0},{"$f":"CN32*(CN9-CN8)","v":0},{"$f":"CO32*(CO9-CO8)","v":0},{"$f":"CP32*(CP9-CP8)","v":0},{"$f":"CQ32*(CQ9-CQ8)","v":0},{"$f":"CR32*(CR9-CR8)","v":0},{"$f":"CS32*(CS9-CS8)","v":0},{"$f":"CT32*(CT9-CT8)","v":0},{"$f":"CU32*(CU9-CU8)","v":0},{"$f":"CV32*(CV9-CV8)","v":0},{"$f":"CW32*(CW9-CW8)","v":0},{"$f":"CX32*(CX9-CX8)","v":0},{"$f":"CY32*(CY9-CY8)","v":0},{"$f":"CZ32*(CZ9-CZ8)","v":0},{"$f":"DA32*(DA9-DA8)","v":0},{"$f":"DB32*(DB9-DB8)","v":0},{"$f":"DC32*(DC9-DC8)","v":0},{"$f":"DD32*(DD9-DD8)","v":0},{"$f":"DE32*(DE9-DE8)","v":0},{"$f":"DF32*(DF9-DF8)","v":0},{"$f":"DG32*(DG9-DG8)","v":0},{"$f":"DH32*(DH9-DH8)","v":0},{"$f":"DI32*(DI9-DI8)","v":0},{"$f":"DJ32*(DJ9-DJ8)","v":0},{"$f":"DK32*(DK9-DK8)","v":0},{"$f":"DL32*(DL9-DL8)","v":0},{"$f":"DM32*(DM9-DM8)","v":0},{"$f":"DN32*(DN9-DN8)","v":0},{"$f":"DO32*(DO9-DO8)","v":0},{"$f":"DP32*(DP9-DP8)","v":0},{"$f":"DQ32*(DQ9-DQ8)","v":0},{"$f":"DR32*(DR9-DR8)","v":0},{"$f":"DS32*(DS9-DS8)","v":0},{"$f":"DT32*(DT9-DT8)","v":0},{"$f":"DU32*(DU9-DU8)","v":0},{"$f":"DV32*(DV9-DV8)","v":0},{"$f":"DW32*(DW9-DW8)","v":0},{"$f":"DX32*(DX9-DX8)","v":0},{"$f":"DY32*(DY9-DY8)","v":0},{"$f":"DZ32*(DZ9-DZ8)","v":0},{"$f":"EA32*(EA9-EA8)","v":0},{"$f":"EB32*(EB9-EB8)","v":0},{"$f":"EC32*(EC9-EC8)","v":0},{"$f":"ED32*(ED9-ED8)","v":0},{"$f":"EE32*(EE9-EE8)","v":0},{"$f":"EF32*(EF9-EF8)","v":0},{"$f":"EG32*(EG9-EG8)","v":0},{"$f":"EH32*(EH9-EH8)","v":0},{"$f":"EI32*(EI9-EI8)","v":0},{"$f":"EJ32*(EJ9-EJ8)","v":0},{"$f":"EK32*(EK9-EK8)","v":0},{"$f":"EL32*(EL9-EL8)","v":0},{"$f":"EM32*(EM9-EM8)","v":0},{"$f":"EN32*(EN9-EN8)","v":0},{"$f":"EO32*(EO9-EO8)","v":0},{"$f":"EP32*(EP9-EP8)","v":0},{"$f":"EQ32*(EQ9-EQ8)","v":0},{"$f":"ER32*(ER9-ER8)","v":0},{"$f":"ES32*(ES9-ES8)","v":0},{"$f":"ET32*(ET9-ET8)","v":0},{"$f":"EU32*(EU9-EU8)","v":0},{"$f":"EV32*(EV9-EV8)","v":0},{"$f":"EW32*(EW9-EW8)","v":0},{"$f":"EX32*(EX9-EX8)","v":0},{"$f":"EY32*(EY9-EY8)","v":0},{"$f":"EZ32*(EZ9-EZ8)","v":0},{"$f":"FA32*(FA9-FA8)","v":0},{"$f":"FB32*(FB9-FB8)","v":0},{"$f":"FC32*(FC9-FC8)","v":0},{"$f":"FD32*(FD9-FD8)","v":0},{"$f":"FE32*(FE9-FE8)","v":0},{"$f":"FF32*(FF9-FF8)","v":0},{"$f":"FG32*(FG9-FG8)","v":0},{"$f":"FH32*(FH9-FH8)","v":0},{"$f":"FI32*(FI9-FI8)","v":0},{"$f":"FJ32*(FJ9-FJ8)","v":0},{"$f":"FK32*(FK9-FK8)","v":0},{"$f":"FL32*(FL9-FL8)","v":0},{"$f":"FM32*(FM9-FM8)","v":0},{"$f":"FN32*(FN9-FN8)","v":0},{"$f":"FO32*(FO9-FO8)","v":0},{"$f":"FP32*(FP9-FP8)","v":0},{"$f":"FQ32*(FQ9-FQ8)","v":0},{"$f":"FR32*(FR9-FR8)","v":0},{"$f":"FS32*(FS9-FS8)","v":0},{"$f":"FT32*(FT9-FT8)","v":0},{"$f":"FU32*(FU9-FU8)","v":0},{"$f":"FV32*(FV9-FV8)","v":0},{"$f":"FW32*(FW9-FW8)","v":0},{"$f":"FX32*(FX9-FX8)","v":0},{"$f":"FY32*(FY9-FY8)","v":0},{"$f":"FZ32*(FZ9-FZ8)","v":0},{"$f":"GA32*(GA9-GA8)","v":0},{"$f":"GB32*(GB9-GB8)","v":0},{"$f":"GC32*(GC9-GC8)","v":0},{"$f":"GD32*(GD9-GD8)","v":0},{"$f":"GE32*(GE9-GE8)","v":0},{"$f":"GF32*(GF9-GF8)","v":0},{"$f":"GG32*(GG9-GG8)","v":0},{"$f":"GH32*(GH9-GH8)","v":0},{"$f":"GI32*(GI9-GI8)","v":0},{"$f":"GJ32*(GJ9-GJ8)","v":0},{"$f":"GK32*(GK9-GK8)","v":0},{"$f":"GL32*(GL9-GL8)","v":0},{"$f":"GM32*(GM9-GM8)","v":0},{"$f":"GN32*(GN9-GN8)","v":0},{"$f":"GO32*(GO9-GO8)","v":0},{"$f":"GP32*(GP9-GP8)","v":0},{"$f":"GQ32*(GQ9-GQ8)","v":0},{"$f":"GR32*(GR9-GR8)","v":0},{"$f":"GS32*(GS9-GS8)","v":0},{"$f":"GT32*(GT9-GT8)","v":0},{"$f":"GU32*(GU9-GU8)","v":0},{"$f":"GV32*(GV9-GV8)","v":0},{"$f":"GW32*(GW9-GW8)","v":0},{"$f":"GX32*(GX9-GX8)","v":0},{"$f":"GY32*(GY9-GY8)","v":0},{"$f":"GZ32*(GZ9-GZ8)","v":0},{"$f":"HA32*(HA9-HA8)","v":0},{"$f":"HB32*(HB9-HB8)","v":0},{"$f":"HC32*(HC9-HC8)","v":0},{"$f":"HD32*(HD9-HD8)","v":0},{"$f":"HE32*(HE9-HE8)","v":0},{"$f":"HF32*(HF9-HF8)","v":0},{"$f":"HG32*(HG9-HG8)","v":0},{"$f":"HH32*(HH9-HH8)","v":0},{"$f":"HI32*(HI9-HI8)","v":0},{"$f":"HJ32*(HJ9-HJ8)","v":0},{"$f":"HK32*(HK9-HK8)","v":0},{"$f":"HL32*(HL9-HL8)","v":0},{"$f":"HM32*(HM9-HM8)","v":0},{"$f":"HN32*(HN9-HN8)","v":0},{"$f":"HO32*(HO9-HO8)","v":0},{"$f":"HP32*(HP9-HP8)","v":0},{"$f":"HQ32*(HQ9-HQ8)","v":0},{"$f":"HR32*(HR9-HR8)","v":0},{"$f":"HS32*(HS9-HS8)","v":0},{"$f":"HT32*(HT9-HT8)","v":0},{"$f":"HU32*(HU9-HU8)","v":0},{"$f":"HV32*(HV9-HV8)","v":0},{"$f":"HW32*(HW9-HW8)","v":0},{"$f":"HX32*(HX9-HX8)","v":0},{"$f":"HY32*(HY9-HY8)","v":0},{"$f":"HZ32*(HZ9-HZ8)","v":0},{"$f":"IA32*(IA9-IA8)","v":0},{"$f":"IB32*(IB9-IB8)","v":0},{"$f":"IC32*(IC9-IC8)","v":0},{"$f":"ID32*(ID9-ID8)","v":0},{"$f":"IE32*(IE9-IE8)","v":0},{"$f":"IF32*(IF9-IF8)","v":0},{"$f":"IG32*(IG9-IG8)","v":0},{"$f":"IH32*(IH9-IH8)","v":0},{"$f":"II32*(II9-II8)","v":0},{"$f":"IJ32*(IJ9-IJ8)","v":0},{"$f":"IK32*(IK9-IK8)","v":0},{"$f":"IL32*(IL9-IL8)","v":0},{"$f":"IM32*(IM9-IM8)","v":0},{"$f":"IN32*(IN9-IN8)","v":0},{"$f":"IO32*(IO9-IO8)","v":0},{"$f":"IP32*(IP9-IP8)","v":0},{"$f":"IQ32*(IQ9-IQ8)","v":0},{"$f":"IR32*(IR9-IR8)","v":0},{"$f":"IS32*(IS9-IS8)","v":0},{"$f":"IT32*(IT9-IT8)","v":0},{"$f":"IU32*(IU9-IU8)","v":0},{"$f":"IV32*(IV9-IV8)","v":0},{"$f":"IW32*(IW9-IW8)","v":0},{"$f":"IX32*(IX9-IX8)","v":0},{"$f":"IY32*(IY9-IY8)","v":0},{"$f":"IZ32*(IZ9-IZ8)","v":0},{"$f":"JA32*(JA9-JA8)","v":0},{"$f":"JB32*(JB9-JB8)","v":0},{"$f":"JC32*(JC9-JC8)","v":0},{"$f":"JD32*(JD9-JD8)","v":0},{"$f":"JE32*(JE9-JE8)","v":0},{"$f":"JF32*(JF9-JF8)","v":0},{"$f":"JG32*(JG9-JG8)","v":0},{"$f":"JH32*(JH9-JH8)","v":0},{"$f":"JI32*(JI9-JI8)","v":0},{"$f":"JJ32*(JJ9-JJ8)","v":0},{"$f":"JK32*(JK9-JK8)","v":0},{"$f":"JL32*(JL9-JL8)","v":0},{"$f":"JM32*(JM9-JM8)","v":0},{"$f":"JN32*(JN9-JN8)","v":0},{"$f":"JO32*(JO9-JO8)","v":0},{"$f":"JP32*(JP9-JP8)","v":0},{"$f":"JQ32*(JQ9-JQ8)","v":0},{"$f":"JR32*(JR9-JR8)","v":0},{"$f":"JS32*(JS9-JS8)","v":0},{"$f":"JT32*(JT9-JT8)","v":0},{"$f":"JU32*(JU9-JU8)","v":0},{"$f":"JV32*(JV9-JV8)","v":0},{"$f":"JW32*(JW9-JW8)","v":0},{"$f":"JX32*(JX9-JX8)","v":0},{"$f":"JY32*(JY9-JY8)","v":0},{"$f":"JZ32*(JZ9-JZ8)","v":0},{"$f":"KA32*(KA9-KA8)","v":0},{"$f":"KB32*(KB9-KB8)","v":0},{"$f":"KC32*(KC9-KC8)","v":0},{"$f":"KD32*(KD9-KD8)","v":0},{"$f":"KE32*(KE9-KE8)","v":0},{"$f":"KF32*(KF9-KF8)","v":0},{"$f":"KG32*(KG9-KG8)","v":0},{"$f":"KH32*(KH9-KH8)","v":0},{"$f":"KI32*(KI9-KI8)","v":0},{"$f":"KJ32*(KJ9-KJ8)","v":0},{"$f":"KK32*(KK9-KK8)","v":0},{"$f":"KL32*(KL9-KL8)","v":0},{"$f":"KM32*(KM9-KM8)","v":0},{"$f":"KN32*(KN9-KN8)","v":0},{"$f":"KO32*(KO9-KO8)","v":0},{"$f":"KP32*(KP9-KP8)","v":0},{"$f":"KQ32*(KQ9-KQ8)","v":0},{"$f":"KR32*(KR9-KR8)","v":0},{"$f":"KS32*(KS9-KS8)","v":0},{"$f":"KT32*(KT9-KT8)","v":0},{"$f":"KU32*(KU9-KU8)","v":0},{"$f":"KV32*(KV9-KV8)","v":0},{"$f":"KW32*(KW9-KW8)","v":0},{"$f":"KX32*(KX9-KX8)","v":0},{"$f":"KY32*(KY9-KY8)","v":0},{"$f":"KZ32*(KZ9-KZ8)","v":0},{"$f":"LA32*(LA9-LA8)","v":0},{"$f":"LB32*(LB9-LB8)","v":0},{"$f":"LC32*(LC9-LC8)","v":0},{"$f":"LD32*(LD9-LD8)","v":0},{"$f":"LE32*(LE9-LE8)","v":0},{"$f":"LF32*(LF9-LF8)","v":0},{"$f":"LG32*(LG9-LG8)","v":0},{"$f":"LH32*(LH9-LH8)","v":0},{"$f":"LI32*(LI9-LI8)","v":0},{"$f":"LJ32*(LJ9-LJ8)","v":0},{"$f":"LK32*(LK9-LK8)","v":0},{"$f":"LL32*(LL9-LL8)","v":0},{"$f":"LM32*(LM9-LM8)","v":0},{"$f":"LN32*(LN9-LN8)","v":0},{"$f":"LO32*(LO9-LO8)","v":0},{"$f":"LP32*(LP9-LP8)","v":1388556.8901143761},{"$f":"LQ32*(LQ9-LQ8)","v":1619309.8673167126},{"$f":"LR32*(LR9-LR8)","v":1965487.7564470912},{"$f":"LS32*(LS9-LS8)","v":1964671.0135417532},{"$f":"LT32*(LT9-LT8)","v":2310417.1882676175},{"$f":"LU32*(LU9-LU8)","v":2309457.1126626185},{"$f":"LV32*(LV9-LV8)","v":2308497.4360094503},{"$f":"LW32*(LW9-LW8)","v":2192161.2502352158},{"$f":"LX32*(LX9-LX8)","v":2191250.3149507735},{"$f":"LY32*(LY9-LY8)","v":1844496.6384827706},{"$f":"LZ32*(LZ9-LZ8)","v":1613263.9009203464},{"$f":"MA32*(MA9-MA8)","v":1382223.0187326835},{"$f":"MB32*(MB9-MB8)","v":1381648.6468799757},{"$f":"MC32*(MC9-MC8)","v":1611253.5993201113},{"$f":"MD32*(MD9-MD8)","v":1955709.210395115},{"$f":"ME32*(ME9-ME8)","v":1954896.5308873155},{"$f":"MF32*(MF9-MF8)","v":2298922.5753906635},{"$f":"MG32*(MG9-MG8)","v":2297967.2762812115},{"$f":"MH32*(MH9-MH8)","v":2297012.3741387557},{"$f":"MI32*(MI9-MI8)","v":2181254.9753584228},{"$f":"MJ32*(MJ9-MJ8)","v":2180348.5720903212},{"$f":"MK32*(MK9-MK8)","v":1835320.0382913135},{"$f":"ML32*(ML9-ML8)","v":1605237.7123585532},{"$f":"MM32*(MM9-MM8)","v":1375346.2872962023},{"$f":"MN32*(MN9-MN8)","v":1374774.773014901},{"$f":"MO32*(MO9-MO8)","v":1603237.4122588169},{"$f":"MP32*(MP9-MP8)","v":1945979.3138259845},{"$f":"MQ32*(MQ9-MQ8)","v":1945170.6774998161},{"$f":"MR32*(MR9-MR8)","v":2287485.1496424507},{"$f":"MS32*(MS9-MS8)","v":2286534.6032648869},{"$f":"MT32*(MT9-MT8)","v":2285584.4518793589},{"$f":"MU32*(MU9-MU8)","v":2170402.9605556442},{"$f":"MV32*(MV9-MV8)","v":2169501.0667565381},{"$f":"MW32*(MW9-MW8)","v":1826189.0928271774},{"$f":"MX32*(MX9-MX8)","v":1597251.4550831374},{"$f":"MY32*(MY9-MY8)","v":1368503.7684539324},{"$f":"MZ32*(MZ9-MZ8)","v":1367935.0975272644},{"$f":"NA32*(NA9-NA8)","v":1595261.1067251908},{"$f":"NB32*(NB9-NB8)","v":1936297.824702472},{"$f":"NC32*(NC9-NC8)","v":1935493.211442603},{"$f":"ND32*(ND9-ND8)","v":2276104.6265099011},{"$f":"NE32*(NE9-NE8)","v":2275158.8092187927},{"$f":"NF32*(NF9-NF8)","v":2274213.3849545857},{"$f":"NG32*(NG9-NG8)","v":2159604.9358762624},{"$f":"NH32*(NH9-NH8)","v":2158707.529110983},{"$f":"NI32*(NI9-NI8)","v":1817103.5749524152},{"$f":"NJ32*(NJ9-NJ8)","v":1589304.9304309823},{"$f":"NK32*(NK9-NK8)","v":1361695.2919939624},{"$f":"NL32*(NL9-NL8)","v":1361129.4502758847},{"$f":"NM32*(NM9-NM8)","v":1587324.4843036721},{"$f":"NN32*(NN9-NN8)","v":1926664.5021915138},{"$f":"NO32*(NO9-NO8)","v":1925863.8919826888},{"$f":"NP32*(NP9-NP8)","v":2264780.722895423},{"$f":"NQ32*(NQ9-NQ8)","v":2263839.6111629768},{"$f":"NR32*(NR9-NR8)","v":2262898.8905020743},{"$f":"NS32*(NS9-NS8)","v":2148860.6327126981},{"$f":"NT32*(NT9-NT8)","v":2147967.690657693},{"$f":"NU32*(NU9-NU8)","v":1808063.2586591183},{"$f":"NV32*(NV9-NV8)","v":1581397.9407273445},{"$f":"NW32*(NW9-NW8)","v":1354920.6885512054},{"$f":"NX32*(NX9-NX8)","v":1354357.6619660535},{"$f":"NY32*(NY9-NY8)","v":1579427.3475658421},{"$f":"NZ32*(NZ9-NZ8)","v":1917079.1066582217},{"$f":"OA32*(OA9-OA8)","v":1916282.4795847645},{"$f":"OB32*(OB9-OB8)","v":2253513.1571098729},{"$f":"OC32*(OC9-OC8)","v":2252576.7275253492},{"$f":"OD32*(OD9-OD8)","v":2251640.6870667399},{"$f":"OE32*(OE9-OE8)","v":2138169.7837937288},{"$f":"OF32*(OF9-OF8)","v":2137281.2842365103},{"$f":"OG32*(OG9-OG8)","v":1799067.9190637993},{"$f":"OH32*(OH9-OH8)","v":1573530.2892809396},{"$f":"OI32*(OI9-OI8)","v":1348179.7896031893},{"$f":"OJ32*(OJ9-OJ8)","v":1347619.5641453268},{"$f":"OK32*(OK9-OK8)","v":1571569.5000655141},{"$f":"OL32*(OL9-OL8)","v":1907541.3996599216},{"$f":"OM32*(OM9-OM8)","v":1906748.7359052373},{"$f":"ON32*(ON9-ON8)","v":2242301.6488655442},{"$f":"OO32*(OO9-OO8)","v":2241369.8781346753},{"$f":"OP32*(OP9-OP8)","v":2240438.4945937702},{"$f":"OQ32*(OQ9-OQ8)","v":2127532.123177839},{"$f":"OR32*(OR9-OR8)","v":2126648.0440164274},{"$f":"OS32*(OS9-OS8)","v":1790117.3324017895},{"$f":"OT32*(OT9-OT8)","v":1565701.7803790439},{"$f":"OU32*(OU9-OU8)","v":1341472.4274658596},{"$f":"OV32*(OV9-OV8)","v":1340914.9891993299},{"$f":"OW32*(OW9-OW8)","v":1563750.7463338447},{"$f":"OX32*(OX9-OX8)","v":1898051.1439402206},{"$f":"OY32*(OY9-OY8)","v":1897262.4237863061},{"$f":"OZ32*(OZ9-OZ8)","v":2231145.9192691986},{"$f":"PA32*(PA9-PA8)","v":2230218.7842136077},{"$f":"PB32*(PB9-PB8)","v":2229292.0344216623},{"$f":"PC32*(PC9-PC8)","v":2116947.3862466062},{"$f":"PD32*(PD9-PD8)","v":2116067.7054889826},{"$f":"PE32*(PE9-PE8)","v":1781211.276021681},{"$f":"PF32*(PF9-PF8)","v":1557912.2192826306},{"$f":"PG32*(PG9-PG8)","v":1334798.4352894123},{"$f":"PH32*(PH9-PH8)","v":1334243.7703475917},{"$f":"PI32*(PI9-PI8)","v":1555970.8918744719},{"$f":"PJ32*(PJ9-PJ8)","v":1888608.1034231044},{"$f":"PK32*(PK9-PK8)","v":1887823.3072500553},{"$f":"PL32*(PL9-PL8)","v":2220045.6908151223},{"$f":"PM32*(PM9-PM8)","v":2219123.1683717482},{"$f":"PN32*(PN9-PN8)","v":2218201.0292752851},{"$f":"PO32*(PO9-PO8)","v":2106415.3096981151},{"$f":"PP32*(PP9-PP8)","v":2105540.0054616737},{"$f":"PQ32*(PQ9-PQ8)","v":1772349.5283797819},{"$f":"PR32*(PR9-PR8)","v":1550161.4122215228},{"$f":"PS32*(PS9-PS8)","v":1328157.6470541414},{"$f":"PT32*(PT9-PT8)","v":1327605.7416393945},{"$f":"PU32*(PU9-PU8)","v":1548229.7431586785},{"$f":"PV32*(PV9-PV8)","v":1879212.0432070687},{"$f":"PW32*(PW9-PW8)","v":1878431.1514925919},{"$f":"PX32*(PX9-PX8)","v":2209000.6873782305},{"$f":"PY32*(PY9-PY8)","v":2208082.7545987535},{"$f":"PZ32*(PZ9-PZ8)","v":2207165.2032589894},{"$f":"QA32*(QA9-QA8)","v":2095935.6315404121},{"$f":"QB32*(QB9-QB8)","v":2095064.6820514158},{"$f":"QC32*(QC9-QC8)","v":1763531.8690346079},{"$f":"QD32*(QD9-QD8)","v":1542449.1663895741},{"$f":"QE32*(QE9-QE8)","v":1321549.897566309},{"$f":"QF32*(QF9-QF8)","v":0},{"$f":"QG32*(QG9-QG8)","v":0},{"$f":"QH32*(QH9-QH8)","v":0},{"$f":"QI32*(QI9-QI8)","v":0},{"$f":"QJ32*(QJ9-QJ8)","v":0},{"$f":"QK32*(QK9-QK8)","v":0},{"$f":"QL32*(QL9-QL8)","v":0},{"$f":"QM32*(QM9-QM8)","v":0},{"$f":"QN32*(QN9-QN8)","v":0},{"$f":"QO32*(QO9-QO8)","v":0},{"$f":"QP32*(QP9-QP8)","v":0},{"$f":"QQ32*(QQ9-QQ8)","v":0},{"$f":"QR32*(QR9-QR8)","v":0},{"$f":"QS32*(QS9-QS8)","v":0},{"$f":"QT32*(QT9-QT8)","v":0},{"$f":"QU32*(QU9-QU8)","v":0},{"$f":"QV32*(QV9-QV8)","v":0},{"$f":"QW32*(QW9-QW8)","v":0},{"$f":"QX32*(QX9-QX8)","v":0},{"$f":"QY32*(QY9-QY8)","v":0},{"$f":"QZ32*(QZ9-QZ8)","v":0},{"$f":"RA32*(RA9-RA8)","v":0},{"$f":"RB32*(RB9-RB8)","v":0},{"$f":"RC32*(RC9-RC8)","v":0},{"$f":"RD32*(RD9-RD8)","v":0},{"$f":"RE32*(RE9-RE8)","v":0},{"$f":"RF32*(RF9-RF8)","v":0},{"$f":"RG32*(RG9-RG8)","v":0},{"$f":"RH32*(RH9-RH8)","v":0},{"$f":"RI32*(RI9-RI8)","v":0},{"$f":"RJ32*(RJ9-RJ8)","v":0},{"$f":"RK32*(RK9-RK8)","v":0},{"$f":"RL32*(RL9-RL8)","v":0},{"$f":"RM32*(RM9-RM8)","v":0},{"$f":"RN32*(RN9-RN8)","v":0},{"$f":"RO32*(RO9-RO8)","v":0},{"$f":"RP32*(RP9-RP8)","v":0},{"$f":"RQ32*(RQ9-RQ8)","v":0},{"$f":"RR32*(RR9-RR8)","v":0},{"$f":"RS32*(RS9-RS8)","v":0},{"$f":"RT32*(RT9-RT8)","v":0},{"$f":"RU32*(RU9-RU8)","v":0},{"$f":"RV32*(RV9-RV8)","v":0},{"$f":"RW32*(RW9-RW8)","v":0},{"$f":"RX32*(RX9-RX8)","v":0},{"$f":"RY32*(RY9-RY8)","v":0},{"$f":"RZ32*(RZ9-RZ8)","v":0},{"$f":"SA32*(SA9-SA8)","v":0},{"$f":"SB32*(SB9-SB8)","v":0},{"$f":"SC32*(SC9-SC8)","v":0},{"$f":"SD32*(SD9-SD8)","v":0},{"$f":"SE32*(SE9-SE8)","v":0},{"$f":"SF32*(SF9-SF8)","v":0},{"$f":"SG32*(SG9-SG8)","v":0},{"$f":"SH32*(SH9-SH8)","v":0},{"$f":"SI32*(SI9-SI8)","v":0},{"$f":"SJ32*(SJ9-SJ8)","v":0},{"$f":"SK32*(SK9-SK8)","v":0},{"$f":"SL32*(SL9-SL8)","v":0},{"$f":"SM32*(SM9-SM8)","v":0},{"$f":"SN32*(SN9-SN8)","v":0},{"$f":"SO32*(SO9-SO8)","v":0}]
[]
[null,null,null,"Base PPA Price","INR Cr./kWh",{"$f":"InputC!F89","v":2.5},null,null,null,{"$f":"$F$102","v":2.5},{"$f":"$F$102","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$102","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$102","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$102","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$102","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$102","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$102","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$102","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[null,null,null,"Post PPA Price","INR Cr./kWh",{"$f":"InputC!F93","v":2.5},null,null,null,{"$f":"$F$103","v":2.5},{"$f":"$F$103","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$103","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$103","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$103","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$103","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$103","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$103","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,{"$f":"$F$103","v":2.5},2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5,2.5]
[]
[null,null,null,"Inflated PPA Price","INR Cr./kWh",{"$f":"InputC!F92","v":false},null,null,null,{"$f":"IF($F$105,J102*J62,J102)","v":2.5},{"$f":"IF($F$105,K102*K62,K102)","v":2.5},{"$f":"IF($F$105,L102*L62,L102)","v":2.5},{"$f":"IF($F$105,M102*M62,M102)","v":2.5},{"$f":"IF($F$105,N102*N62,N102)","v":2.5},{"$f":"IF($F$105,O102*O62,O102)","v":2.5},{"$f":"IF($F$105,P102*P62,P102)","v":2.5},{"$f":"IF($F$105,Q102*Q62,Q102)","v":2.5},{"$f":"IF($F$105,R102*R62,R102)","v":2.5},{"$f":"IF($F$105,S102*S62,S102)","v":2.5},{"$f":"IF($F$105,T102*T62,T102)","v":2.5},{"$f":"IF($F$105,U102*U62,U102)","v":2.5},{"$f":"IF($F$105,V102*V62,V102)","v":2.5},{"$f":"IF($F$105,W102*W62,W102)","v":2.5},{"$f":"IF($F$105,X102*X62,X102)","v":2.5},{"$f":"IF($F$105,Y102*Y62,Y102)","v":2.5},{"$f":"IF($F$105,Z102*Z62,Z102)","v":2.5},{"$f":"IF($F$105,AA102*AA62,AA102)","v":2.5},{"$f":"IF($F$105,AB102*AB62,AB102)","v":2.5},{"$f":"IF($F$105,AC102*AC62,AC102)","v":2.5},{"$f":"IF($F$105,AD102*AD62,AD102)","v":2.5},{"$f":"IF($F$105,AE102*AE62,AE102)","v":2.5},{"$f":"IF($F$105,AF102*AF62,AF102)","v":2.5},{"$f":"IF($F$105,AG102*AG62,AG102)","v":2.5},{"$f":"IF($F$105,AH102*AH62,AH102)","v":2.5},{"$f":"IF($F$105,AI102*AI62,AI102)","v":2.5},{"$f":"IF($F$105,AJ102*AJ62,AJ102)","v":2.5},{"$f":"IF($F$105,AK102*AK62,AK102)","v":2.5},{"$f":"IF($F$105,AL102*AL62,AL102)","v":2.5},{"$f":"IF($F$105,AM102*AM62,AM102)","v":2.5},{"$f":"IF($F$105,AN102*AN62,AN102)","v":2.5},{"$f":"IF($F$105,AO102*AO62,AO102)","v":2.5},{"$f":"IF($F$105,AP102*AP62,AP102)","v":2.5},{"$f":"IF($F$105,AQ102*AQ62,AQ102)","v":2.5},{"$f":"IF($F$105,AR102*AR62,AR102)","v":2.5},{"$f":"IF($F$105,AS102*AS62,AS102)","v":2.5},{"$f":"IF($F$105,AT102*AT62,AT102)","v":2.5},{"$f":"IF($F$105,AU102*AU62,AU102)","v":2.5},{"$f":"IF($F$105,AV102*AV62,AV102)","v":2.5},{"$f":"IF($F$105,AW102*AW62,AW102)","v":2.5},{"$f":"IF($F$105,AX102*AX62,AX102)","v":2.5},{"$f":"IF($F$105,AY102*AY62,AY102)","v":2.5},{"$f":"IF($F$105,AZ102*AZ62,AZ102)","v":2.5},{"$f":"IF($F$105,BA102*BA62,BA102)","v":2.5},{"$f":"IF($F$105,BB102*BB62,BB102)","v":2.5},{"$f":"IF($F$105,BC102*BC62,BC102)","v":2.5},{"$f":"IF($F$105,BD102*BD62,BD102)","v":2.5},{"$f":"IF($F$105,BE102*BE62,BE102)","v":2.5},{"$f":"IF($F$105,BF102*BF62,BF102)","v":2.5},{"$f":"IF($F$105,BG102*BG62,BG102)","v":2.5},{"$f":"IF($F$105,BH102*BH62,BH102)","v":2.5},{"$f":"IF($F$105,BI102*BI62,BI102)","v":2.5},{"$f":"IF($F$105,BJ102*BJ62,BJ102)","v":2.5},{"$f":"IF($F$105,BK102*BK62,BK102)","v":2.5},{"$f":"IF($F$105,BL102*BL62,BL102)","v":2.5},{"$f":"IF($F$105,BM102*BM62,BM102)","v":2.5},{"$f":"IF($F$105,BN102*BN62,BN102)","v":2.5},{"$f":"IF($F$105,BO102*BO62,BO102)","v":2.5},{"$f":"IF($F$105,BP102*BP62,BP102)","v":2.5},{"$f":"IF($F$105,BQ102*BQ62,BQ102)","v":2.5},{"$f":"IF($F$105,BR102*BR62,BR102)","v":2.5},{"$f":"IF($F$105,BS102*BS62,BS102)","v":2.5},{"$f":"IF($F$105,BT102*BT62,BT102)","v":2.5},{"$f":"IF($F$105,BU102*BU62,BU102)","v":2.5},{"$f":"IF($F$105,BV102*BV62,BV102)","v":2.5},{"$f":"IF($F$105,BW102*BW62,BW102)","v":2.5},{"$f":"IF($F$105,BX102*BX62,BX102)","v":2.5},{"$f":"IF($F$105,BY102*BY62,BY102)","v":2.5},{"$f":"IF($F$105,BZ102*BZ62,BZ102)","v":2.5},{"$f":"IF($F$105,CA102*CA62,CA102)","v":2.5},{"$f":"IF($F$105,CB102*CB62,CB102)","v":2.5},{"$f":"IF($F$105,CC102*CC62,CC102)","v":2.5},{"$f":"IF($F$105,CD102*CD62,CD102)","v":2.5},{"$f":"IF($F$105,CE102*CE62,CE102)","v":2.5},{"$f":"IF($F$105,CF102*CF62,CF102)","v":2.5},{"$f":"IF($F$105,CG102*CG62,CG102)","v":2.5},{"$f":"IF($F$105,CH102*CH62,CH102)","v":2.5},{"$f":"IF($F$105,CI102*CI62,CI102)","v":2.5},{"$f":"IF($F$105,CJ102*CJ62,CJ102)","v":2.5},{"$f":"IF($F$105,CK102*CK62,CK102)","v":2.5},{"$f":"IF($F$105,CL102*CL62,CL102)","v":2.5},{"$f":"IF($F$105,CM102*CM62,CM102)","v":2.5},{"$f":"IF($F$105,CN102*CN62,CN102)","v":2.5},{"$f":"IF($F$105,CO102*CO62,CO102)","v":2.5},{"$f":"IF($F$105,CP102*CP62,CP102)","v":2.5},{"$f":"IF($F$105,CQ102*CQ62,CQ102)","v":2.5},{"$f":"IF($F$105,CR102*CR62,CR102)","v":2.5},{"$f":"IF($F$105,CS102*CS62,CS102)","v":2.5},{"$f":"IF($F$105,CT102*CT62,CT102)","v":2.5},{"$f":"IF($F$105,CU102*CU62,CU102)","v":2.5},{"$f":"IF($F$105,CV102*CV62,CV102)","v":2.5},{"$f":"IF($F$105,CW102*CW62,CW102)","v":2.5},{"$f":"IF($F$105,CX102*CX62,CX102)","v":2.5},{"$f":"IF($F$105,CY102*CY62,CY102)","v":2.5},{"$f":"IF($F$105,CZ102*CZ62,CZ102)","v":2.5},{"$f":"IF($F$105,DA102*DA62,DA102)","v":2.5},{"$f":"IF($F$105,DB102*DB62,DB102)","v":2.5},{"$f":"IF($F$105,DC102*DC62,DC102)","v":2.5},{"$f":"IF($F$105,DD102*DD62,DD102)","v":2.5},{"$f":"IF($F$105,DE102*DE62,DE102)","v":2.5},{"$f":"IF($F$105,DF102*DF62,DF102)","v":2.5},{"$f":"IF($F$105,DG102*DG62,DG102)","v":2.5},{"$f":"IF($F$105,DH102*DH62,DH102)","v":2.5},{"$f":"IF($F$105,DI102*DI62,DI102)","v":2.5},{"$f":"IF($F$105,DJ102*DJ62,DJ102)","v":2.5},{"$f":"IF($F$105,DK102*DK62,DK102)","v":2.5},{"$f":"IF($F$105,DL102*DL62,DL102)","v":2.5},{"$f":"IF($F$105,DM102*DM62,DM102)","v":2.5},{"$f":"IF($F$105,DN102*DN62,DN102)","v":2.5},{"$f":"IF($F$105,DO102*DO62,DO102)","v":2.5},{"$f":"IF($F$105,DP102*DP62,DP102)","v":2.5},{"$f":"IF($F$105,DQ102*DQ62,DQ102)","v":2.5},{"$f":"IF($F$105,DR102*DR62,DR102)","v":2.5},{"$f":"IF($F$105,DS102*DS62,DS102)","v":2.5},{"$f":"IF($F$105,DT102*DT62,DT102)","v":2.5},{"$f":"IF($F$105,DU102*DU62,DU102)","v":2.5},{"$f":"IF($F$105,DV102*DV62,DV102)","v":2.5},{"$f":"IF($F$105,DW102*DW62,DW102)","v":2.5},{"$f":"IF($F$105,DX102*DX62,DX102)","v":2.5},{"$f":"IF($F$105,DY102*DY62,DY102)","v":2.5},{"$f":"IF($F$105,DZ102*DZ62,DZ102)","v":2.5},{"$f":"IF($F$105,EA102*EA62,EA102)","v":2.5},{"$f":"IF($F$105,EB102*EB62,EB102)","v":2.5},{"$f":"IF($F$105,EC102*EC62,EC102)","v":2.5},{"$f":"IF($F$105,ED102*ED62,ED102)","v":2.5},{"$f":"IF($F$105,EE102*EE62,EE102)","v":2.5},{"$f":"IF($F$105,EF102*EF62,EF102)","v":2.5},{"$f":"IF($F$105,EG102*EG62,EG102)","v":2.5},{"$f":"IF($F$105,EH102*EH62,EH102)","v":2.5},{"$f":"IF($F$105,EI102*EI62,EI102)","v":2.5},{"$f":"IF($F$105,EJ102*EJ62,EJ102)","v":2.5},{"$f":"IF($F$105,EK102*EK62,EK102)","v":2.5},{"$f":"IF($F$105,EL102*EL62,EL102)","v":2.5},{"$f":"IF($F$105,EM102*EM62,EM102)","v":2.5},{"$f":"IF($F$105,EN102*EN62,EN102)","v":2.5},{"$f":"IF($F$105,EO102*EO62,EO102)","v":2.5},{"$f":"IF($F$105,EP102*EP62,EP102)","v":2.5},{"$f":"IF($F$105,EQ102*EQ62,EQ102)","v":2.5},{"$f":"IF($F$105,ER102*ER62,ER102)","v":2.5},{"$f":"IF($F$105,ES102*ES62,ES102)","v":2.5},{"$f":"IF($F$105,ET102*ET62,ET102)","v":2.5},{"$f":"IF($F$105,EU102*EU62,EU102)","v":2.5},{"$f":"IF($F$105,EV102*EV62,EV102)","v":2.5},{"$f":"IF($F$105,EW102*EW62,EW102)","v":2.5},{"$f":"IF($F$105,EX102*EX62,EX102)","v":2.5},{"$f":"IF($F$105,EY102*EY62,EY102)","v":2.5},{"$f":"IF($F$105,EZ102*EZ62,EZ102)","v":2.5},{"$f":"IF($F$105,FA102*FA62,FA102)","v":2.5},{"$f":"IF($F$105,FB102*FB62,FB102)","v":2.5},{"$f":"IF($F$105,FC102*FC62,FC102)","v":2.5},{"$f":"IF($F$105,FD102*FD62,FD102)","v":2.5},{"$f":"IF($F$105,FE102*FE62,FE102)","v":2.5},{"$f":"IF($F$105,FF102*FF62,FF102)","v":2.5},{"$f":"IF($F$105,FG102*FG62,FG102)","v":2.5},{"$f":"IF($F$105,FH102*FH62,FH102)","v":2.5},{"$f":"IF($F$105,FI102*FI62,FI102)","v":2.5},{"$f":"IF($F$105,FJ102*FJ62,FJ102)","v":2.5},{"$f":"IF($F$105,FK102*FK62,FK102)","v":2.5},{"$f":"IF($F$105,FL102*FL62,FL102)","v":2.5},{"$f":"IF($F$105,FM102*FM62,FM102)","v":2.5},{"$f":"IF($F$105,FN102*FN62,FN102)","v":2.5},{"$f":"IF($F$105,FO102*FO62,FO102)","v":2.5},{"$f":"IF($F$105,FP102*FP62,FP102)","v":2.5},{"$f":"IF($F$105,FQ102*FQ62,FQ102)","v":2.5},{"$f":"IF($F$105,FR102*FR62,FR102)","v":2.5},{"$f":"IF($F$105,FS102*FS62,FS102)","v":2.5},{"$f":"IF($F$105,FT102*FT62,FT102)","v":2.5},{"$f":"IF($F$105,FU102*FU62,FU102)","v":2.5},{"$f":"IF($F$105,FV102*FV62,FV102)","v":2.5},{"$f":"IF($F$105,FW102*FW62,FW102)","v":2.5},{"$f":"IF($F$105,FX102*FX62,FX102)","v":2.5},{"$f":"IF($F$105,FY102*FY62,FY102)","v":2.5},{"$f":"IF($F$105,FZ102*FZ62,FZ102)","v":2.5},{"$f":"IF($F$105,GA102*GA62,GA102)","v":2.5},{"$f":"IF($F$105,GB102*GB62,GB102)","v":2.5},{"$f":"IF($F$105,GC102*GC62,GC102)","v":2.5},{"$f":"IF($F$105,GD102*GD62,GD102)","v":2.5},{"$f":"IF($F$105,GE102*GE62,GE102)","v":2.5},{"$f":"IF($F$105,GF102*GF62,GF102)","v":2.5},{"$f":"IF($F$105,GG102*GG62,GG102)","v":2.5},{"$f":"IF($F$105,GH102*GH62,GH102)","v":2.5},{"$f":"IF($F$105,GI102*GI62,GI102)","v":2.5},{"$f":"IF($F$105,GJ102*GJ62,GJ102)","v":2.5},{"$f":"IF($F$105,GK102*GK62,GK102)","v":2.5},{"$f":"IF($F$105,GL102*GL62,GL102)","v":2.5},{"$f":"IF($F$105,GM102*GM62,GM102)","v":2.5},{"$f":"IF($F$105,GN102*GN62,GN102)","v":2.5},{"$f":"IF($F$105,GO102*GO62,GO102)","v":2.5},{"$f":"IF($F$105,GP102*GP62,GP102)","v":2.5},{"$f":"IF($F$105,GQ102*GQ62,GQ102)","v":2.5},{"$f":"IF($F$105,GR102*GR62,GR102)","v":2.5},{"$f":"IF($F$105,GS102*GS62,GS102)","v":2.5},{"$f":"IF($F$105,GT102*GT62,GT102)","v":2.5},{"$f":"IF($F$105,GU102*GU62,GU102)","v":2.5},{"$f":"IF($F$105,GV102*GV62,GV102)","v":2.5},{"$f":"IF($F$105,GW102*GW62,GW102)","v":2.5},{"$f":"IF($F$105,GX102*GX62,GX102)","v":2.5},{"$f":"IF($F$105,GY102*GY62,GY102)","v":2.5},{"$f":"IF($F$105,GZ102*GZ62,GZ102)","v":2.5},{"$f":"IF($F$105,HA102*HA62,HA102)","v":2.5},{"$f":"IF($F$105,HB102*HB62,HB102)","v":2.5},{"$f":"IF($F$105,HC102*HC62,HC102)","v":2.5},{"$f":"IF($F$105,HD102*HD62,HD102)","v":2.5},{"$f":"IF($F$105,HE102*HE62,HE102)","v":2.5},{"$f":"IF($F$105,HF102*HF62,HF102)","v":2.5},{"$f":"IF($F$105,HG102*HG62,HG102)","v":2.5},{"$f":"IF($F$105,HH102*HH62,HH102)","v":2.5},{"$f":"IF($F$105,HI102*HI62,HI102)","v":2.5},{"$f":"IF($F$105,HJ102*HJ62,HJ102)","v":2.5},{"$f":"IF($F$105,HK102*HK62,HK102)","v":2.5},{"$f":"IF($F$105,HL102*HL62,HL102)","v":2.5},{"$f":"IF($F$105,HM102*HM62,HM102)","v":2.5},{"$f":"IF($F$105,HN102*HN62,HN102)","v":2.5},{"$f":"IF($F$105,HO102*HO62,HO102)","v":2.5},{"$f":"IF($F$105,HP102*HP62,HP102)","v":2.5},{"$f":"IF($F$105,HQ102*HQ62,HQ102)","v":2.5},{"$f":"IF($F$105,HR102*HR62,HR102)","v":2.5},{"$f":"IF($F$105,HS102*HS62,HS102)","v":2.5},{"$f":"IF($F$105,HT102*HT62,HT102)","v":2.5},{"$f":"IF($F$105,HU102*HU62,HU102)","v":2.5},{"$f":"IF($F$105,HV102*HV62,HV102)","v":2.5},{"$f":"IF($F$105,HW102*HW62,HW102)","v":2.5},{"$f":"IF($F$105,HX102*HX62,HX102)","v":2.5},{"$f":"IF($F$105,HY102*HY62,HY102)","v":2.5},{"$f":"IF($F$105,HZ102*HZ62,HZ102)","v":2.5},{"$f":"IF($F$105,IA102*IA62,IA102)","v":2.5},{"$f":"IF($F$105,IB102*IB62,IB102)","v":2.5},{"$f":"IF($F$105,IC102*IC62,IC102)","v":2.5},{"$f":"IF($F$105,ID102*ID62,ID102)","v":2.5},{"$f":"IF($F$105,IE102*IE62,IE102)","v":2.5},{"$f":"IF($F$105,IF102*IF62,IF102)","v":2.5},{"$f":"IF($F$105,IG102*IG62,IG102)","v":2.5},{"$f":"IF($F$105,IH102*IH62,IH102)","v":2.5},{"$f":"IF($F$105,II102*II62,II102)","v":2.5},{"$f":"IF($F$105,IJ102*IJ62,IJ102)","v":2.5},{"$f":"IF($F$105,IK102*IK62,IK102)","v":2.5},{"$f":"IF($F$105,IL102*IL62,IL102)","v":2.5},{"$f":"IF($F$105,IM102*IM62,IM102)","v":2.5},{"$f":"IF($F$105,IN102*IN62,IN102)","v":2.5},{"$f":"IF($F$105,IO102*IO62,IO102)","v":2.5},{"$f":"IF($F$105,IP102*IP62,IP102)","v":2.5},{"$f":"IF($F$105,IQ102*IQ62,IQ102)","v":2.5},{"$f":"IF($F$105,IR102*IR62,IR102)","v":2.5},{"$f":"IF($F$105,IS102*IS62,IS102)","v":2.5},{"$f":"IF($F$105,IT102*IT62,IT102)","v":2.5},{"$f":"IF($F$105,IU102*IU62,IU102)","v":2.5},{"$f":"IF($F$105,IV102*IV62,IV102)","v":2.5},{"$f":"IF($F$105,IW102*IW62,IW102)","v":2.5},{"$f":"IF($F$105,IX102*IX62,IX102)","v":2.5},{"$f":"IF($F$105,IY102*IY62,IY102)","v":2.5},{"$f":"IF($F$105,IZ102*IZ62,IZ102)","v":2.5},{"$f":"IF($F$105,JA102*JA62,JA102)","v":2.5},{"$f":"IF($F$105,JB102*JB62,JB102)","v":2.5},{"$f":"IF($F$105,JC102*JC62,JC102)","v":2.5},{"$f":"IF($F$105,JD102*JD62,JD102)","v":2.5},{"$f":"IF($F$105,JE102*JE62,JE102)","v":2.5},{"$f":"IF($F$105,JF102*JF62,JF102)","v":2.5},{"$f":"IF($F$105,JG102*JG62,JG102)","v":2.5},{"$f":"IF($F$105,JH102*JH62,JH102)","v":2.5},{"$f":"IF($F$105,JI102*JI62,JI102)","v":2.5},{"$f":"IF($F$105,JJ102*JJ62,JJ102)","v":2.5},{"$f":"IF($F$105,JK102*JK62,JK102)","v":2.5},{"$f":"IF($F$105,JL102*JL62,JL102)","v":2.5},{"$f":"IF($F$105,JM102*JM62,JM102)","v":2.5},{"$f":"IF($F$105,JN102*JN62,JN102)","v":2.5},{"$f":"IF($F$105,JO102*JO62,JO102)","v":2.5},{"$f":"IF($F$105,JP102*JP62,JP102)","v":2.5},{"$f":"IF($F$105,JQ102*JQ62,JQ102)","v":2.5},{"$f":"IF($F$105,JR102*JR62,JR102)","v":2.5},{"$f":"IF($F$105,JS102*JS62,JS102)","v":2.5},{"$f":"IF($F$105,JT102*JT62,JT102)","v":2.5},{"$f":"IF($F$105,JU102*JU62,JU102)","v":2.5},{"$f":"IF($F$105,JV102*JV62,JV102)","v":2.5},{"$f":"IF($F$105,JW102*JW62,JW102)","v":2.5},{"$f":"IF($F$105,JX102*JX62,JX102)","v":2.5},{"$f":"IF($F$105,JY102*JY62,JY102)","v":2.5},{"$f":"IF($F$105,JZ102*JZ62,JZ102)","v":2.5},{"$f":"IF($F$105,KA102*KA62,KA102)","v":2.5},{"$f":"IF($F$105,KB102*KB62,KB102)","v":2.5},{"$f":"IF($F$105,KC102*KC62,KC102)","v":2.5},{"$f":"IF($F$105,KD102*KD62,KD102)","v":2.5},{"$f":"IF($F$105,KE102*KE62,KE102)","v":2.5},{"$f":"IF($F$105,KF102*KF62,KF102)","v":2.5},{"$f":"IF($F$105,KG102*KG62,KG102)","v":2.5},{"$f":"IF($F$105,KH102*KH62,KH102)","v":2.5},{"$f":"IF($F$105,KI102*KI62,KI102)","v":2.5},{"$f":"IF($F$105,KJ102*KJ62,KJ102)","v":2.5},{"$f":"IF($F$105,KK102*KK62,KK102)","v":2.5},{"$f":"IF($F$105,KL102*KL62,KL102)","v":2.5},{"$f":"IF($F$105,KM102*KM62,KM102)","v":2.5},{"$f":"IF($F$105,KN102*KN62,KN102)","v":2.5},{"$f":"IF($F$105,KO102*KO62,KO102)","v":2.5},{"$f":"IF($F$105,KP102*KP62,KP102)","v":2.5},{"$f":"IF($F$105,KQ102*KQ62,KQ102)","v":2.5},{"$f":"IF($F$105,KR102*KR62,KR102)","v":2.5},{"$f":"IF($F$105,KS102*KS62,KS102)","v":2.5},{"$f":"IF($F$105,KT102*KT62,KT102)","v":2.5},{"$f":"IF($F$105,KU102*KU62,KU102)","v":2.5},{"$f":"IF($F$105,KV102*KV62,KV102)","v":2.5},{"$f":"IF($F$105,KW102*KW62,KW102)","v":2.5},{"$f":"IF($F$105,KX102*KX62,KX102)","v":2.5},{"$f":"IF($F$105,KY102*KY62,KY102)","v":2.5},{"$f":"IF($F$105,KZ102*KZ62,KZ102)","v":2.5},{"$f":"IF($F$105,LA102*LA62,LA102)","v":2.5},{"$f":"IF($F$105,LB102*LB62,LB102)","v":2.5},{"$f":"IF($F$105,LC102*LC62,LC102)","v":2.5},{"$f":"IF($F$105,LD102*LD62,LD102)","v":2.5},{"$f":"IF($F$105,LE102*LE62,LE102)","v":2.5},{"$f":"IF($F$105,LF102*LF62,LF102)","v":2.5},{"$f":"IF($F$105,LG102*LG62,LG102)","v":2.5},{"$f":"IF($F$105,LH102*LH62,LH102)","v":2.5},{"$f":"IF($F$105,LI102*LI62,LI102)","v":2.5},{"$f":"IF($F$105,LJ102*LJ62,LJ102)","v":2.5},{"$f":"IF($F$105,LK102*LK62,LK102)","v":2.5},{"$f":"IF($F$105,LL102*LL62,LL102)","v":2.5},{"$f":"IF($F$105,LM102*LM62,LM102)","v":2.5},{"$f":"IF($F$105,LN102*LN62,LN102)","v":2.5},{"$f":"IF($F$105,LO102*LO62,LO102)","v":2.5},{"$f":"IF($F$105,LP102*LP62,LP102)","v":2.5},{"$f":"IF($F$105,LQ102*LQ62,LQ102)","v":2.5},{"$f":"IF($F$105,LR102*LR62,LR102)","v":2.5},{"$f":"IF($F$105,LS102*LS62,LS102)","v":2.5},{"$f":"IF($F$105,LT102*LT62,LT102)","v":2.5},{"$f":"IF($F$105,LU102*LU62,LU102)","v":2.5},{"$f":"IF($F$105,LV102*LV62,LV102)","v":2.5},{"$f":"IF($F$105,LW102*LW62,LW102)","v":2.5},{"$f":"IF($F$105,LX102*LX62,LX102)","v":2.5},{"$f":"IF($F$105,LY102*LY62,LY102)","v":2.5},{"$f":"IF($F$105,LZ102*LZ62,LZ102)","v":2.5},{"$f":"IF($F$105,MA102*MA62,MA102)","v":2.5},{"$f":"IF($F$105,MB102*MB62,MB102)","v":2.5},{"$f":"IF($F$105,MC102*MC62,MC102)","v":2.5},{"$f":"IF($F$105,MD102*MD62,MD102)","v":2.5},{"$f":"IF($F$105,ME102*ME62,ME102)","v":2.5},{"$f":"IF($F$105,MF102*MF62,MF102)","v":2.5},{"$f":"IF($F$105,MG102*MG62,MG102)","v":2.5},{"$f":"IF($F$105,MH102*MH62,MH102)","v":2.5},{"$f":"IF($F$105,MI102*MI62,MI102)","v":2.5},{"$f":"IF($F$105,MJ102*MJ62,MJ102)","v":2.5},{"$f":"IF($F$105,MK102*MK62,MK102)","v":2.5},{"$f":"IF($F$105,ML102*ML62,ML102)","v":2.5},{"$f":"IF($F$105,MM102*MM62,MM102)","v":2.5},{"$f":"IF($F$105,MN102*MN62,MN102)","v":2.5},{"$f":"IF($F$105,MO102*MO62,MO102)","v":2.5},{"$f":"IF($F$105,MP102*MP62,MP102)","v":2.5},{"$f":"IF($F$105,MQ102*MQ62,MQ102)","v":2.5},{"$f":"IF($F$105,MR102*MR62,MR102)","v":2.5},{"$f":"IF($F$105,MS102*MS62,MS102)","v":2.5},{"$f":"IF($F$105,MT102*MT62,MT102)","v":2.5},{"$f":"IF($F$105,MU102*MU62,MU102)","v":2.5},{"$f":"IF($F$105,MV102*MV62,MV102)","v":2.5},{"$f":"IF($F$105,MW102*MW62,MW102)","v":2.5},{"$f":"IF($F$105,MX102*MX62,MX102)","v":2.5},{"$f":"IF($F$105,MY102*MY62,MY102)","v":2.5},{"$f":"IF($F$105,MZ102*MZ62,MZ102)","v":2.5},{"$f":"IF($F$105,NA102*NA62,NA102)","v":2.5},{"$f":"IF($F$105,NB102*NB62,NB102)","v":2.5},{"$f":"IF($F$105,NC102*NC62,NC102)","v":2.5},{"$f":"IF($F$105,ND102*ND62,ND102)","v":2.5},{"$f":"IF($F$105,NE102*NE62,NE102)","v":2.5},{"$f":"IF($F$105,NF102*NF62,NF102)","v":2.5},{"$f":"IF($F$105,NG102*NG62,NG102)","v":2.5},{"$f":"IF($F$105,NH102*NH62,NH102)","v":2.5},{"$f":"IF($F$105,NI102*NI62,NI102)","v":2.5},{"$f":"IF($F$105,NJ102*NJ62,NJ102)","v":2.5},{"$f":"IF($F$105,NK102*NK62,NK102)","v":2.5},{"$f":"IF($F$105,NL102*NL62,NL102)","v":2.5},{"$f":"IF($F$105,NM102*NM62,NM102)","v":2.5},{"$f":"IF($F$105,NN102*NN62,NN102)","v":2.5},{"$f":"IF($F$105,NO102*NO62,NO102)","v":2.5},{"$f":"IF($F$105,NP102*NP62,NP102)","v":2.5},{"$f":"IF($F$105,NQ102*NQ62,NQ102)","v":2.5},{"$f":"IF($F$105,NR102*NR62,NR102)","v":2.5},{"$f":"IF($F$105,NS102*NS62,NS102)","v":2.5},{"$f":"IF($F$105,NT102*NT62,NT102)","v":2.5},{"$f":"IF($F$105,NU102*NU62,NU102)","v":2.5},{"$f":"IF($F$105,NV102*NV62,NV102)","v":2.5},{"$f":"IF($F$105,NW102*NW62,NW102)","v":2.5},{"$f":"IF($F$105,NX102*NX62,NX102)","v":2.5},{"$f":"IF($F$105,NY102*NY62,NY102)","v":2.5},{"$f":"IF($F$105,NZ102*NZ62,NZ102)","v":2.5},{"$f":"IF($F$105,OA102*OA62,OA102)","v":2.5},{"$f":"IF($F$105,OB102*OB62,OB102)","v":2.5},{"$f":"IF($F$105,OC102*OC62,OC102)","v":2.5},{"$f":"IF($F$105,OD102*OD62,OD102)","v":2.5},{"$f":"IF($F$105,OE102*OE62,OE102)","v":2.5},{"$f":"IF($F$105,OF102*OF62,OF102)","v":2.5},{"$f":"IF($F$105,OG102*OG62,OG102)","v":2.5},{"$f":"IF($F$105,OH102*OH62,OH102)","v":2.5},{"$f":"IF($F$105,OI102*OI62,OI102)","v":2.5},{"$f":"IF($F$105,OJ102*OJ62,OJ102)","v":2.5},{"$f":"IF($F$105,OK102*OK62,OK102)","v":2.5},{"$f":"IF($F$105,OL102*OL62,OL102)","v":2.5},{"$f":"IF($F$105,OM102*OM62,OM102)","v":2.5},{"$f":"IF($F$105,ON102*ON62,ON102)","v":2.5},{"$f":"IF($F$105,OO102*OO62,OO102)","v":2.5},{"$f":"IF($F$105,OP102*OP62,OP102)","v":2.5},{"$f":"IF($F$105,OQ102*OQ62,OQ102)","v":2.5},{"$f":"IF($F$105,OR102*OR62,OR102)","v":2.5},{"$f":"IF($F$105,OS102*OS62,OS102)","v":2.5},{"$f":"IF($F$105,OT102*OT62,OT102)","v":2.5},{"$f":"IF($F$105,OU102*OU62,OU102)","v":2.5},{"$f":"IF($F$105,OV102*OV62,OV102)","v":2.5},{"$f":"IF($F$105,OW102*OW62,OW102)","v":2.5},{"$f":"IF($F$105,OX102*OX62,OX102)","v":2.5},{"$f":"IF($F$105,OY102*OY62,OY102)","v":2.5},{"$f":"IF($F$105,OZ102*OZ62,OZ102)","v":2.5},{"$f":"IF($F$105,PA102*PA62,PA102)","v":2.5},{"$f":"IF($F$105,PB102*PB62,PB102)","v":2.5},{"$f":"IF($F$105,PC102*PC62,PC102)","v":2.5},{"$f":"IF($F$105,PD102*PD62,PD102)","v":2.5},{"$f":"IF($F$105,PE102*PE62,PE102)","v":2.5},{"$f":"IF($F$105,PF102*PF62,PF102)","v":2.5},{"$f":"IF($F$105,PG102*PG62,PG102)","v":2.5},{"$f":"IF($F$105,PH102*PH62,PH102)","v":2.5},{"$f":"IF($F$105,PI102*PI62,PI102)","v":2.5},{"$f":"IF($F$105,PJ102*PJ62,PJ102)","v":2.5},{"$f":"IF($F$105,PK102*PK62,PK102)","v":2.5},{"$f":"IF($F$105,PL102*PL62,PL102)","v":2.5},{"$f":"IF($F$105,PM102*PM62,PM102)","v":2.5},{"$f":"IF($F$105,PN102*PN62,PN102)","v":2.5},{"$f":"IF($F$105,PO102*PO62,PO102)","v":2.5},{"$f":"IF($F$105,PP102*PP62,PP102)","v":2.5},{"$f":"IF($F$105,PQ102*PQ62,PQ102)","v":2.5},{"$f":"IF($F$105,PR102*PR62,PR102)","v":2.5},{"$f":"IF($F$105,PS102*PS62,PS102)","v":2.5},{"$f":"IF($F$105,PT102*PT62,PT102)","v":2.5},{"$f":"IF($F$105,PU102*PU62,PU102)","v":2.5},{"$f":"IF($F$105,PV102*PV62,PV102)","v":2.5},{"$f":"IF($F$105,PW102*PW62,PW102)","v":2.5},{"$f":"IF($F$105,PX102*PX62,PX102)","v":2.5},{"$f":"IF($F$105,PY102*PY62,PY102)","v":2.5},{"$f":"IF($F$105,PZ102*PZ62,PZ102)","v":2.5},{"$f":"IF($F$105,QA102*QA62,QA102)","v":2.5},{"$f":"IF($F$105,QB102*QB62,QB102)","v":2.5},{"$f":"IF($F$105,QC102*QC62,QC102)","v":2.5},{"$f":"IF($F$105,QD102*QD62,QD102)","v":2.5},{"$f":"IF($F$105,QE102*QE62,QE102)","v":2.5},{"$f":"IF($F$105,QF102*QF62,QF102)","v":2.5},{"$f":"IF($F$105,QG102*QG62,QG102)","v":2.5},{"$f":"IF($F$105,QH102*QH62,QH102)","v":2.5},{"$f":"IF($F$105,QI102*QI62,QI102)","v":2.5},{"$f":"IF($F$105,QJ102*QJ62,QJ102)","v":2.5},{"$f":"IF($F$105,QK102*QK62,QK102)","v":2.5},{"$f":"IF($F$105,QL102*QL62,QL102)","v":2.5},{"$f":"IF($F$105,QM102*QM62,QM102)","v":2.5},{"$f":"IF($F$105,QN102*QN62,QN102)","v":2.5},{"$f":"IF($F$105,QO102*QO62,QO102)","v":2.5},{"$f":"IF($F$105,QP102*QP62,QP102)","v":2.5},{"$f":"IF($F$105,QQ102*QQ62,QQ102)","v":2.5},{"$f":"IF($F$105,QR102*QR62,QR102)","v":2.5},{"$f":"IF($F$105,QS102*QS62,QS102)","v":2.5},{"$f":"IF($F$105,QT102*QT62,QT102)","v":2.5},{"$f":"IF($F$105,QU102*QU62,QU102)","v":2.5},{"$f":"IF($F$105,QV102*QV62,QV102)","v":2.5},{"$f":"IF($F$105,QW102*QW62,QW102)","v":2.5},{"$f":"IF($F$105,QX102*QX62,QX102)","v":2.5},{"$f":"IF($F$105,QY102*QY62,QY102)","v":2.5},{"$f":"IF($F$105,QZ102*QZ62,QZ102)","v":2.5},{"$f":"IF($F$105,RA102*RA62,RA102)","v":2.5},{"$f":"IF($F$105,RB102*RB62,RB102)","v":2.5},{"$f":"IF($F$105,RC102*RC62,RC102)","v":2.5},{"$f":"IF($F$105,RD102*RD62,RD102)","v":2.5},{"$f":"IF($F$105,RE102*RE62,RE102)","v":2.5},{"$f":"IF($F$105,RF102*RF62,RF102)","v":2.5},{"$f":"IF($F$105,RG102*RG62,RG102)","v":2.5},{"$f":"IF($F$105,RH102*RH62,RH102)","v":2.5},{"$f":"IF($F$105,RI102*RI62,RI102)","v":2.5},{"$f":"IF($F$105,RJ102*RJ62,RJ102)","v":2.5},{"$f":"IF($F$105,RK102*RK62,RK102)","v":2.5},{"$f":"IF($F$105,RL102*RL62,RL102)","v":2.5},{"$f":"IF($F$105,RM102*RM62,RM102)","v":2.5},{"$f":"IF($F$105,RN102*RN62,RN102)","v":2.5},{"$f":"IF($F$105,RO102*RO62,RO102)","v":2.5},{"$f":"IF($F$105,RP102*RP62,RP102)","v":2.5},{"$f":"IF($F$105,RQ102*RQ62,RQ102)","v":2.5},{"$f":"IF($F$105,RR102*RR62,RR102)","v":2.5},{"$f":"IF($F$105,RS102*RS62,RS102)","v":2.5},{"$f":"IF($F$105,RT102*RT62,RT102)","v":2.5},{"$f":"IF($F$105,RU102*RU62,RU102)","v":2.5},{"$f":"IF($F$105,RV102*RV62,RV102)","v":2.5},{"$f":"IF($F$105,RW102*RW62,RW102)","v":2.5},{"$f":"IF($F$105,RX102*RX62,RX102)","v":2.5},{"$f":"IF($F$105,RY102*RY62,RY102)","v":2.5},{"$f":"IF($F$105,RZ102*RZ62,RZ102)","v":2.5},{"$f":"IF($F$105,SA102*SA62,SA102)","v":2.5},{"$f":"IF($F$105,SB102*SB62,SB102)","v":2.5},{"$f":"IF($F$105,SC102*SC62,SC102)","v":2.5},{"$f":"IF($F$105,SD102*SD62,SD102)","v":2.5},{"$f":"IF($F$105,SE102*SE62,SE102)","v":2.5},{"$f":"IF($F$105,SF102*SF62,SF102)","v":2.5},{"$f":"IF($F$105,SG102*SG62,SG102)","v":2.5},{"$f":"IF($F$105,SH102*SH62,SH102)","v":2.5},{"$f":"IF($F$105,SI102*SI62,SI102)","v":2.5},{"$f":"IF($F$105,SJ102*SJ62,SJ102)","v":2.5},{"$f":"IF($F$105,SK102*SK62,SK102)","v":2.5},{"$f":"IF($F$105,SL102*SL62,SL102)","v":2.5},{"$f":"IF($F$105,SM102*SM62,SM102)","v":2.5},{"$f":"IF($F$105,SN102*SN62,SN102)","v":2.5},{"$f":"IF($F$105,SO102*SO62,SO102)","v":2.5}]
[null,null,null,"Inflated Post PPA Price","INR Cr./kWh",null,null,null,null,{"$f":"J103*J62","v":2.5},{"$f":"K103*K62","v":2.5},{"$f":"L103*L62","v":2.5},{"$f":"M103*M62","v":2.5},{"$f":"N103*N62","v":2.5},{"$f":"O103*O62","v":2.5},{"$f":"P103*P62","v":2.5},{"$f":"Q103*Q62","v":2.5},{"$f":"R103*R62","v":2.5},{"$f":"S103*S62","v":2.5},{"$f":"T103*T62","v":2.5},{"$f":"U103*U62","v":2.5},{"$f":"V103*V62","v":2.5},{"$f":"W103*W62","v":2.5},{"$f":"X103*X62","v":2.5},{"$f":"Y103*Y62","v":2.5},{"$f":"Z103*Z62","v":2.5},{"$f":"AA103*AA62","v":2.5},{"$f":"AB103*AB62","v":2.5081843494554974},{"$f":"AC103*AC62","v":2.5163954923413985},{"$f":"AD103*AD62","v":2.5246335163724227},{"$f":"AE103*AE62","v":2.5328985095504435},{"$f":"AF103*AF62","v":2.5411905601654312},{"$f":"AG103*AG62","v":2.5495097567963931},{"$f":"AH103*AH62","v":2.5578561883123219},{"$f":"AI103*AI62","v":2.5662299438731435},{"$f":"AJ103*AJ62","v":2.5746311129306712},{"$f":"AK103*AK62","v":2.5830597852295591},{"$f":"AL103*AL62","v":2.5915160508082629},{"$f":"AM103*AM62","v":2.6000000000000014},{"$f":"AN103*AN62","v":2.6085117234337183},{"$f":"AO103*AO62","v":2.6170513120350556},{"$f":"AP103*AP62","v":2.6256188570273209},{"$f":"AQ103*AQ62","v":2.6342144499324629},{"$f":"AR103*AR62","v":2.6428381825720497},{"$f":"AS103*AS62","v":2.6514901470682499},{"$f":"AT103*AT62","v":2.6601704358448157},{"$f":"AU103*AU62","v":2.6688791416280706},{"$f":"AV103*AV62","v":2.6776163574478988},{"$f":"AW103*AW62","v":2.6863821766387423},{"$f":"AX103*AX62","v":2.6951766928405947},{"$f":"AY103*AY62","v":2.704000000000002},{"$f":"AZ103*AZ62","v":2.7128521923710682},{"$f":"BA103*BA62","v":2.7217333645164588},{"$f":"BB103*BB62","v":2.7306436113084143},{"$f":"BC103*BC62","v":2.7395830279297617},{"$f":"BD103*BD62","v":2.7485517098749321},{"$f":"BE103*BE62","v":2.7575497529509807},{"$f":"BF103*BF62","v":2.7665772532786095},{"$f":"BG103*BG62","v":2.7756343072931937},{"$f":"BH103*BH62","v":2.7847210117458152},{"$f":"BI103*BI62","v":2.7938374637042926},{"$f":"BJ103*BJ62","v":2.8029837605542189},{"$f":"BK103*BK62","v":2.8121600000000031},{"$f":"BL103*BL62","v":2.8213662800659116},{"$f":"BM103*BM62","v":2.8306026990971178},{"$f":"BN103*BN62","v":2.8398693557607517},{"$f":"BO103*BO62","v":2.8491663490469534},{"$f":"BP103*BP62","v":2.8584937782699305},{"$f":"BQ103*BQ62","v":2.8678517430690209},{"$f":"BR103*BR62","v":2.8772403434097544},{"$f":"BS103*BS62","v":2.8866596795849224},{"$f":"BT103*BT62","v":2.8961098522156492},{"$f":"BU103*BU62","v":2.9055909622524654},{"$f":"BV103*BV62","v":2.9151031109763892},{"$f":"BW103*BW62","v":2.9246464000000043},{"$f":"BX103*BX62","v":2.9342209312685492},{"$f":"BY103*BY62","v":2.9438268070610034},{"$f":"BZ103*BZ62","v":2.953464129991183},{"$f":"CA103*CA62","v":2.9631330030088328},{"$f":"CB103*CB62","v":2.9728335294007291},{"$f":"CC103*CC62","v":2.9825658127917833},{"$f":"CD103*CD62","v":2.9923299571461461},{"$f":"CE103*CE62","v":3.0021260667683207},{"$f":"CF103*CF62","v":3.0119542463042763},{"$f":"CG103*CG62","v":3.0218146007425655},{"$f":"CH103*CH62","v":3.0317072354154462},{"$f":"CI103*CI62","v":3.041632256000006},{"$f":"CJ103*CJ62","v":3.0515897685192925},{"$f":"CK103*CK62","v":3.0615798793434457},{"$f":"CL103*CL62","v":3.071602695190832},{"$f":"CM103*CM62","v":3.0816583231291879},{"$f":"CN103*CN62","v":3.0917468705767606},{"$f":"CO103*CO62","v":3.1018684453034568},{"$f":"CP103*CP62","v":3.1120231554319941},{"$f":"CQ103*CQ62","v":3.1222111094390566},{"$f":"CR103*CR62","v":3.1324324161564503},{"$f":"CS103*CS62","v":3.1426871847722717},{"$f":"CT103*CT62","v":3.1529755248320672},{"$f":"CU103*CU62","v":3.1632975462400097},{"$f":"CV103*CV62","v":3.1736533592600678},{"$f":"CW103*CW62","v":3.184043074517187},{"$f":"CX103*CX62","v":3.1944668029984689},{"$f":"CY103*CY62","v":3.2049246560543585},{"$f":"CZ103*CZ62","v":3.2154167453998337},{"$f":"DA103*DA62","v":3.2259431831155978},{"$f":"DB103*DB62","v":3.2365040816492767},{"$f":"DC103*DC62","v":3.2470995538166214},{"$f":"DD103*DD62","v":3.257729712802711},{"$f":"DE103*DE62","v":3.2683946721631645},{"$f":"DF103*DF62","v":3.2790945458253522},{"$f":"DG103*DG62","v":3.2898294480896122},{"$f":"DH103*DH62","v":3.3005994936304726},{"$f":"DI103*DI62","v":3.3114047974978766},{"$f":"DJ103*DJ62","v":3.3222454751184101},{"$f":"DK103*DK62","v":3.3331216422965353},{"$f":"DL103*DL62","v":3.3440334152158298},{"$f":"DM103*DM62","v":3.354980910440224},{"$f":"DN103*DN62","v":3.3659642449152498},{"$f":"DO103*DO62","v":3.3769835359692877},{"$f":"DP103*DP62","v":3.3880389013148218},{"$f":"DQ103*DQ62","v":3.3991304590496934},{"$f":"DR103*DR62","v":3.4102583276583687},{"$f":"DS103*DS62","v":3.4214226260131992},{"$f":"DT103*DT62","v":3.4326234733756937},{"$f":"DU103*DU62","v":3.4438609893977938},{"$f":"DV103*DV62","v":3.4551352941231483},{"$f":"DW103*DW62","v":3.4664465079883988},{"$f":"DX103*DX62","v":3.4777947518244652},{"$f":"DY103*DY62","v":3.4891801468578354},{"$f":"DZ103*DZ62","v":3.5006028147118622},{"$f":"EA103*EA62","v":3.512062877408062},{"$f":"EB103*EB62","v":3.5235604573674166},{"$f":"EC103*EC62","v":3.5350956774116837},{"$f":"ED103*ED62","v":3.5466686607647055},{"$f":"EE103*EE62","v":3.5582795310537292},{"$f":"EF103*EF62","v":3.5699284123107238},{"$f":"EG103*EG62","v":3.5816154289737079},{"$f":"EH103*EH62","v":3.5933407058880769},{"$f":"EI103*EI62","v":3.6051043683079369},{"$f":"EJ103*EJ62","v":3.6169065418974453},{"$f":"EK103*EK62","v":3.6287473527321508},{"$f":"EL103*EL62","v":3.6406269273003389},{"$f":"EM103*EM62","v":3.6525453925043867},{"$f":"EN103*EN62","v":3.6645028756621159},{"$f":"EO103*EO62","v":3.6764995045081528},{"$f":"EP103*EP62","v":3.688535407195296},{"$f":"EQ103*EQ62","v":3.7006107122958802},{"$f":"ER103*ER62","v":3.7127255488031548},{"$f":"ES103*ES62","v":3.7248800461326574},{"$f":"ET103*ET62","v":3.7370743341236015},{"$f":"EU103*EU62","v":3.7493085430402564},{"$f":"EV103*EV62","v":3.761582803573345},{"$f":"EW103*EW62","v":3.7738972468414382},{"$f":"EX103*EX62","v":3.7862520043923542},{"$f":"EY103*EY62","v":3.7986472082045637},{"$f":"EZ103*EZ62","v":3.8110829906886017},{"$f":"FA103*FA62","v":3.8235594846884808},{"$f":"FB103*FB62","v":3.8360768234831095},{"$f":"FC103*FC62","v":3.8486351407877173},{"$f":"FD103*FD62","v":3.8612345707552826},{"$f":"FE103*FE62","v":3.8738752479779661},{"$f":"FF103*FF62","v":3.8865573074885469},{"$f":"FG103*FG62","v":3.8992808847618683},{"$f":"FH103*FH62","v":3.9120461157162811},{"$f":"FI103*FI62","v":3.9248531367150985},{"$f":"FJ103*FJ62","v":3.937702084568051},{"$f":"FK103*FK62","v":3.9505930965327489},{"$f":"FL103*FL62","v":3.9635263103161487},{"$f":"FM103*FM62","v":3.976501864076023},{"$f":"FN103*FN62","v":3.9895198964224372},{"$f":"FO103*FO62","v":4.002580546419229},{"$f":"FP103*FP62","v":4.0156839535854978},{"$f":"FQ103*FQ62","v":4.0288302578970887},{"$f":"FR103*FR62","v":4.0420195997880928},{"$f":"FS103*FS62","v":4.055252120152347},{"$f":"FT103*FT62","v":4.0685279603449365},{"$f":"FU103*FU62","v":4.0818472621837065},{"$f":"FV103*FV62","v":4.0952101679507766},{"$f":"FW103*FW62","v":4.1086168203940625},{"$f":"FX103*FX62","v":4.1220673627287985},{"$f":"FY103*FY62","v":4.1355619386390678},{"$f":"FZ103*FZ62","v":4.1491006922793376},{"$f":"GA103*GA62","v":4.1626837682760014},{"$f":"GB103*GB62","v":4.1763113117289201},{"$f":"GC103*GC62","v":4.189983468212974},{"$f":"GD103*GD62","v":4.2037003837796192},{"$f":"GE103*GE62","v":4.2174622049584434},{"$f":"GF103*GF62","v":4.2312690787587357},{"$f":"GG103*GG62","v":4.2451211526710564},{"$f":"GH103*GH62","v":4.2590185746688096},{"$f":"GI103*GI62","v":4.2729614932098272},{"$f":"GJ103*GJ62","v":4.2869500572379522},{"$f":"GK103*GK62","v":4.3009844161846313},{"$f":"GL103*GL62","v":4.315064719970513},{"$f":"GM103*GM62","v":4.3291911190070431},{"$f":"GN103*GN62","v":4.3433637641980791},{"$f":"GO103*GO62","v":4.3575828069414948},{"$f":"GP103*GP62","v":4.3718483991308057},{"$f":"GQ103*GQ62","v":4.3861606931567829},{"$f":"GR103*GR62","v":4.4005198419090865},{"$f":"GS103*GS62","v":4.4149259987779006},{"$f":"GT103*GT62","v":4.429379317655564},{"$f":"GU103*GU62","v":4.4438799529382225},{"$f":"GV103*GV62","v":4.4584280595274723},{"$f":"GW103*GW62","v":4.4730237928320191},{"$f":"GX103*GX62","v":4.4876673087693355},{"$f":"GY103*GY62","v":4.5023587637673277},{"$f":"GZ103*GZ62","v":4.5170983147660042},{"$f":"HA103*HA62","v":4.5318861192191573},{"$f":"HB103*HB62","v":4.5467223350960397},{"$f":"HC103*HC62","v":4.561607120883056},{"$f":"HD103*HD62","v":4.5765406355854523},{"$f":"HE103*HE62","v":4.5915230387290187},{"$f":"HF103*HF62","v":4.6065544903617885},{"$f":"HG103*HG62","v":4.6216351510557532},{"$f":"HH103*HH62","v":4.6367651819085731},{"$f":"HI103*HI62","v":4.6519447445453022},{"$f":"HJ103*HJ62","v":4.6671740011201113},{"$f":"HK103*HK62","v":4.6824531143180224},{"$f":"HL103*HL62","v":4.6977822473566464},{"$f":"HM103*HM62","v":4.7131615639879261},{"$f":"HN103*HN62","v":4.7285912284998846},{"$f":"HO103*HO62","v":4.7440714057183815},{"$f":"HP103*HP62","v":4.7596022610088742},{"$f":"HQ103*HQ62","v":4.7751839602781825},{"$f":"HR103*HR62","v":4.7908166699762633},{"$f":"HS103*HS62","v":4.8065005570979862},{"$f":"HT103*HT62","v":4.8222357891849192},{"$f":"HU103*HU62","v":4.8380225343271173},{"$f":"HV103*HV62","v":4.8538609611649184},{"$f":"HW103*HW62","v":4.8697512388907462},{"$f":"HX103*HX62","v":4.8856935372509156},{"$f":"HY103*HY62","v":4.9016880265474461},{"$f":"HZ103*HZ62","v":4.9177348776398828},{"$f":"IA103*IA62","v":4.9338342619471192},{"$f":"IB103*IB62","v":4.9499863514492315},{"$f":"IC103*IC62","v":4.9661913186893125},{"$f":"ID103*ID62","v":4.982449336775316},{"$f":"IE103*IE62","v":4.9987605793819085},{"$f":"IF103*IF62","v":5.0151252207523189},{"$f":"IG103*IG62","v":5.0315434357002058},{"$f":"IH103*IH62","v":5.0480153996115185},{"$f":"II103*II62","v":5.064541288446379},{"$f":"IJ103*IJ62","v":5.0811212787409552},{"$f":"IK103*IK62","v":5.0977555476093475},{"$f":"IL103*IL62","v":5.1144442727454811},{"$f":"IM103*IM62","v":5.1311876324250072},{"$f":"IN103*IN62","v":5.1479858055072034},{"$f":"IO103*IO62","v":5.1648389714368879},{"$f":"IP103*IP62","v":5.1817473102463314},{"$f":"IQ103*IQ62","v":5.1987110025571868},{"$f":"IR103*IR62","v":5.2157302295824142},{"$f":"IS103*IS62","v":5.2328051731282157},{"$f":"IT103*IT62","v":5.2499360155959813},{"$f":"IU103*IU62","v":5.2671229399842368},{"$f":"IV103*IV62","v":5.2843661298905955},{"$f":"IW103*IW62","v":5.3016657695137228},{"$f":"IX103*IX62","v":5.319022043655302},{"$f":"IY103*IY62","v":5.3364351377220087},{"$f":"IZ103*IZ62","v":5.3539052377274929},{"$f":"JA103*JA62","v":5.3714325302943644},{"$f":"JB103*JB62","v":5.3890172026561869},{"$f":"JC103*JC62","v":5.4066594426594765},{"$f":"JD103*JD62","v":5.4243594387657108},{"$f":"JE103*JE62","v":5.4421173800533449},{"$f":"JF103*JF62","v":5.4599334562198223},{"$f":"JG103*JG62","v":5.477807857583608},{"$f":"JH103*JH62","v":5.4957407750862206},{"$f":"JI103*JI62","v":5.5137324002942734},{"$f":"JJ103*JJ62","v":5.5317829254015161},{"$f":"JK103*JK62","v":5.5498925432308921},{"$f":"JL103*JL62","v":5.5680614472365964},{"$f":"JM103*JM62","v":5.5862898315061429},{"$f":"JN103*JN62","v":5.604577890762438},{"$f":"JO103*JO62","v":5.6229258203658592},{"$f":"JP103*JP62","v":5.6413338163163456},{"$f":"JQ103*JQ62","v":5.6598020752554845},{"$f":"JR103*JR62","v":5.6783307944686197},{"$f":"JS103*JS62","v":5.6969201718869567},{"$f":"JT103*JT62","v":5.7155704060896735},{"$f":"JU103*JU62","v":5.7342816963060486},{"$f":"JV103*JV62","v":5.7530542424175799},{"$f":"JW103*JW62","v":5.771888244960131},{"$f":"JX103*JX62","v":5.7907839051260623},{"$f":"JY103*JY62","v":5.8097414247663899},{"$f":"JZ103*JZ62","v":5.8287610063929378},{"$f":"KA103*KA62","v":5.847842853180496},{"$f":"KB103*KB62","v":5.8669871689690005},{"$f":"KC103*KC62","v":5.8861941582657042},{"$f":"KD103*KD62","v":5.9054640262473654},{"$f":"KE103*KE62","v":5.924796978762437},{"$f":"KF103*KF62","v":5.9441932223332632},{"$f":"KG103*KG62","v":5.9636529641582925},{"$f":"KH103*KH62","v":5.9831764121142861},{"$f":"KI103*KI62","v":6.0027637747585381},{"$f":"KJ103*KJ62","v":6.0224152613311075},{"$f":"KK103*KK62","v":6.0421310817570495},{"$f":"KL103*KL62","v":6.0619114466486579},{"$f":"KM103*KM62","v":6.0817565673077194},{"$f":"KN103*KN62","v":6.1016666557277635},{"$f":"KO103*KO62","v":6.1216419245963358},{"$f":"KP103*KP62","v":6.1416825872972636},{"$f":"KQ103*KQ62","v":6.1617888579129367},{"$f":"KR103*KR62","v":6.1819609512265963},{"$f":"KS103*KS62","v":6.2021990827246265},{"$f":"KT103*KT62","v":6.2225034685988598},{"$f":"KU103*KU62","v":6.2428743257488826},{"$f":"KV103*KV62","v":6.2633118717843548},{"$f":"KW103*KW62","v":6.2838163250273338},{"$f":"KX103*KX62","v":6.3043879045146065},{"$f":"KY103*KY62","v":6.3250268300000299},{"$f":"KZ103*KZ62","v":6.3457333219568763},{"$f":"LA103*LA62","v":6.3665076015801922},{"$f":"LB103*LB62","v":6.3873498907891566},{"$f":"LC103*LC62","v":6.4082604122294571},{"$f":"LD103*LD62","v":6.4292393892756632},{"$f":"LE103*LE62","v":6.4502870460336146},{"$f":"LF103*LF62","v":6.4714036073428174},{"$f":"LG103*LG62","v":6.4925892987788414},{"$f":"LH103*LH62","v":6.5138443466557323},{"$f":"LI103*LI62","v":6.5351689780284321},{"$f":"LJ103*LJ62","v":6.5565634206951948},{"$f":"LK103*LK62","v":6.5780279032000353},{"$f":"LL103*LL62","v":6.5995626548351556},{"$f":"LM103*LM62","v":6.6211679056434036},{"$f":"LN103*LN62","v":6.6428438864207271},{"$f":"LO103*LO62","v":6.6645908287186391},{"$f":"LP103*LP62","v":6.6864089648466942},{"$f":"LQ103*LQ62","v":6.7082985278749643},{"$f":"LR103*LR62","v":6.7302597516365346},{"$f":"LS103*LS62","v":6.752292870729999},{"$f":"LT103*LT62","v":6.7743981205219663},{"$f":"LU103*LU62","v":6.7965757371495723},{"$f":"LV103*LV62","v":6.818825957523007},{"$f":"LW103*LW62","v":6.8411490193280411},{"$f":"LX103*LX62","v":6.8635451610285667},{"$f":"LY103*LY62","v":6.8860146218691458},{"$f":"LZ103*LZ62","v":6.9085576418775618},{"$f":"MA103*MA62","v":6.9311744618673909},{"$f":"MB103*MB62","v":6.9538653234405681},{"$f":"MC103*MC62","v":6.9766304689899687},{"$f":"MD103*MD62","v":6.9994701417020018},{"$f":"ME103*ME62","v":7.0223845855592062},{"$f":"MF103*MF62","v":7.0453740453428519},{"$f":"MG103*MG62","v":7.0684387666355617},{"$f":"MH103*MH62","v":7.0915789958239337},{"$f":"MI103*MI62","v":7.114794980101169},{"$f":"MJ103*MJ62","v":7.1380869674697154},{"$f":"MK103*MK62","v":7.1614552067439163},{"$f":"ML103*ML62","v":7.1848999475526698},{"$f":"MM103*MM62","v":7.2084214403420921},{"$f":"MN103*MN62","v":7.2320199363781956},{"$f":"MO103*MO62","v":7.2556956877495722},{"$f":"MP103*MP62","v":7.2794489473700876},{"$f":"MQ103*MQ62","v":7.3032799689815784},{"$f":"MR103*MR62","v":7.3271890071565702},{"$f":"MS103*MS62","v":7.3511763173009896},{"$f":"MT103*MT62","v":7.3752421556568954},{"$f":"MU103*MU62","v":7.3993867793052202},{"$f":"MV103*MV62","v":7.4236104461685084},{"$f":"MW103*MW62","v":7.4479134150136774},{"$f":"MX103*MX62","v":7.4722959454547802},{"$f":"MY103*MY62","v":7.496758297955779},{"$f":"MZ103*MZ62","v":7.5213007338333266},{"$f":"NA103*NA62","v":7.5459235152595596},{"$f":"NB103*NB62","v":7.5706269052648949},{"$f":"NC103*NC62","v":7.5954111677408456},{"$f":"ND103*ND62","v":7.6202765674428363},{"$f":"NE103*NE62","v":7.6452233699930314},{"$f":"NF103*NF62","v":7.6702518418831742},{"$f":"NG103*NG62","v":7.6953622504774319},{"$f":"NH103*NH62","v":7.7205548640152522},{"$f":"NI103*NI62","v":7.7458299516142279},{"$f":"NJ103*NJ62","v":7.7711877832729757},{"$f":"NK103*NK62","v":7.7966286298740153},{"$f":"NL103*NL62","v":7.822152763186665},{"$f":"NM103*NM62","v":7.8477604558699463},{"$f":"NN103*NN62","v":7.8734519814754957},{"$f":"NO103*NO62","v":7.8992276144504849},{"$f":"NP103*NP62","v":7.9250876301405562},{"$f":"NQ103*NQ62","v":7.9510323047927596},{"$f":"NR103*NR62","v":7.977061915558509},{"$f":"NS103*NS62","v":8.0031767404965368},{"$f":"NT103*NT62","v":8.0293770585758697},{"$f":"NU103*NU62","v":8.0556631496788036},{"$f":"NV103*NV62","v":8.0820352946039016},{"$f":"NW103*NW62","v":8.1084937750689825},{"$f":"NX103*NX62","v":8.1350388737141373},{"$f":"NY103*NY62","v":8.1616708741047503},{"$f":"NZ103*NZ62","v":8.1883900607345215},{"$f":"OA103*OA62","v":8.2151967190285102},{"$f":"OB103*OB62","v":8.2420911353461825},{"$f":"OC103*OC62","v":8.2690735969844749},{"$f":"OD103*OD62","v":8.2961443921808549},{"$f":"OE103*OE62","v":8.3233038101164034},{"$f":"OF103*OF62","v":8.3505521409189107},{"$f":"OG103*OG62","v":8.377889675665962},{"$f":"OH103*OH62","v":8.4053167063880636},{"$f":"OI103*OI62","v":8.4328335260717484},{"$f":"OJ103*OJ62","v":8.4604404286627108},{"$f":"OK103*OK62","v":8.4881377090689476},{"$f":"OL103*OL62","v":8.5159256631639089},{"$f":"OM103*OM62","v":8.5438045877896567},{"$f":"ON103*ON62","v":8.5717747807600375},{"$f":"OO103*OO62","v":8.599836540863862},{"$f":"OP103*OP62","v":8.627990167868095},{"$f":"OQ103*OQ62","v":8.6562359625210661},{"$f":"OR103*OR62","v":8.6845742265556716},{"$f":"OS103*OS62","v":8.7130052626926062},{"$f":"OT103*OT62","v":8.7415293746435925},{"$f":"OU103*OU62","v":8.7701468671146223},{"$f":"OV103*OV62","v":8.798858045809224},{"$f":"OW103*OW62","v":8.8276632174317111},{"$f":"OX103*OX62","v":8.8565626896904703},{"$f":"OY103*OY62","v":8.885556771301248},{"$f":"OZ103*OZ62","v":8.9146457719904433},{"$f":"PA103*PA62","v":8.9438300024984194},{"$f":"PB103*PB62","v":8.9731097745828219},{"$f":"PC103*PC62","v":9.0024854010219126},{"$f":"PD103*PD62","v":9.0319571956179026},{"$f":"PE103*PE62","v":9.0615254732003141},{"$f":"PF103*PF62","v":9.0911905496293404},{"$f":"PG103*PG62","v":9.1209527417992113},{"$f":"PH103*PH62","v":9.1508123676415956},{"$f":"PI103*PI62","v":9.1807697461289823},{"$f":"PJ103*PJ62","v":9.2108251972780923},{"$f":"PK103*PK62","v":9.2409790421533025},{"$f":"PL103*PL62","v":9.2712316028700652},{"$f":"PM103*PM62","v":9.301583202598362},{"$f":"PN103*PN62","v":9.3320341655661405},{"$f":"PO103*PO62","v":9.3625848170627943},{"$f":"PP103*PP62","v":9.3932354834426253},{"$f":"PQ103*PQ62","v":9.4239864921283338},{"$f":"PR103*PR62","v":9.4548381716145187},{"$f":"PS103*PS62","v":9.4857908514711866},{"$f":"PT103*PT62","v":9.5168448623472663},{"$f":"PU103*PU62","v":9.5480005359741469},{"$f":"PV103*PV62","v":9.5792582051692214},{"$f":"PW103*PW62","v":9.6106182038394401},{"$f":"PX103*PX62","v":9.6420808669848732},{"$f":"PY103*PY62","v":9.6736465307023014},{"$f":"PZ103*PZ62","v":9.7053155321887914},{"$f":"QA103*QA62","v":9.7370882097453109},{"$f":"QB103*QB62","v":9.7689649027803345},{"$f":"QC103*QC62","v":9.8009459518134729},{"$f":"QD103*QD62","v":9.8330316984791057},{"$f":"QE103*QE62","v":9.8652224855300403},{"$f":"QF103*QF62","v":9.8652224855300403},{"$f":"QG103*QG62","v":9.8652224855300403},{"$f":"QH103*QH62","v":9.8652224855300403},{"$f":"QI103*QI62","v":9.8652224855300403},{"$f":"QJ103*QJ62","v":9.8652224855300403},{"$f":"QK103*QK62","v":9.8652224855300403},{"$f":"QL103*QL62","v":9.8652224855300403},{"$f":"QM103*QM62","v":9.8652224855300403},{"$f":"QN103*QN62","v":9.8652224855300403},{"$f":"QO103*QO62","v":9.8652224855300403},{"$f":"QP103*QP62","v":9.8652224855300403},{"$f":"QQ103*QQ62","v":9.8652224855300403},{"$f":"QR103*QR62","v":9.8652224855300403},{"$f":"QS103*QS62","v":9.8652224855300403},{"$f":"QT103*QT62","v":9.8652224855300403},{"$f":"QU103*QU62","v":9.8652224855300403},{"$f":"QV103*QV62","v":9.8652224855300403},{"$f":"QW103*QW62","v":9.8652224855300403},{"$f":"QX103*QX62","v":9.8652224855300403},{"$f":"QY103*QY62","v":9.8652224855300403},{"$f":"QZ103*QZ62","v":9.8652224855300403},{"$f":"RA103*RA62","v":9.8652224855300403},{"$f":"RB103*RB62","v":9.8652224855300403},{"$f":"RC103*RC62","v":9.8652224855300403},{"$f":"RD103*RD62","v":9.8652224855300403},{"$f":"RE103*RE62","v":9.8652224855300403},{"$f":"RF103*RF62","v":9.8652224855300403},{"$f":"RG103*RG62","v":9.8652224855300403},{"$f":"RH103*RH62","v":9.8652224855300403},{"$f":"RI103*RI62","v":9.8652224855300403},{"$f":"RJ103*RJ62","v":9.8652224855300403},{"$f":"RK103*RK62","v":9.8652224855300403},{"$f":"RL103*RL62","v":9.8652224855300403},{"$f":"RM103*RM62","v":9.8652224855300403},{"$f":"RN103*RN62","v":9.8652224855300403},{"$f":"RO103*RO62","v":9.8652224855300403},{"$f":"RP103*RP62","v":9.8652224855300403},{"$f":"RQ103*RQ62","v":9.8652224855300403},{"$f":"RR103*RR62","v":9.8652224855300403},{"$f":"RS103*RS62","v":9.8652224855300403},{"$f":"RT103*RT62","v":9.8652224855300403},{"$f":"RU103*RU62","v":9.8652224855300403},{"$f":"RV103*RV62","v":9.8652224855300403},{"$f":"RW103*RW62","v":9.8652224855300403},{"$f":"RX103*RX62","v":9.8652224855300403},{"$f":"RY103*RY62","v":9.8652224855300403},{"$f":"RZ103*RZ62","v":9.8652224855300403},{"$f":"SA103*SA62","v":9.8652224855300403},{"$f":"SB103*SB62","v":9.8652224855300403},{"$f":"SC103*SC62","v":9.8652224855300403},{"$f":"SD103*SD62","v":9.8652224855300403},{"$f":"SE103*SE62","v":9.8652224855300403},{"$f":"SF103*SF62","v":9.8652224855300403},{"$f":"SG103*SG62","v":9.8652224855300403},{"$f":"SH103*SH62","v":9.8652224855300403},{"$f":"SI103*SI62","v":9.8652224855300403},{"$f":"SJ103*SJ62","v":9.8652224855300403},{"$f":"SK103*SK62","v":9.8652224855300403},{"$f":"SL103*SL62","v":9.8652224855300403},{"$f":"SM103*SM62","v":9.8652224855300403},{"$f":"SN103*SN62","v":9.8652224855300403},{"$f":"SO103*SO62","v":9.8652224855300403}]
[]
[null,null,null,"Annual Capacity Factor / Utilisation","%",null,null,null,null,{"$f":"J27/Hours","v":0},{"$f":"K27/Hours","v":0},{"$f":"L27/Hours","v":0},{"$f":"M27/Hours","v":0},{"$f":"N27/Hours","v":0},{"$f":"O27/Hours","v":0},{"$f":"P27/Hours","v":0},{"$f":"Q27/Hours","v":0},{"$f":"R27/Hours","v":0},{"$f":"S27/Hours","v":0},{"$f":"T27/Hours","v":0},{"$f":"U27/Hours","v":0},{"$f":"V27/Hours","v":0},{"$f":"W27/Hours","v":0},{"$f":"X27/Hours","v":0},{"$f":"Y27/Hours","v":0},{"$f":"Z27/Hours","v":0},{"$f":"AA27/Hours","v":0},{"$f":"AB27/Hours","v":0.1995947488584475},{"$f":"AC27/Hours","v":0.1995947488584475},{"$f":"AD27/Hours","v":0.1995947488584475},{"$f":"AE27/Hours","v":0.1995947488584475},{"$f":"AF27/Hours","v":0.1995947488584475},{"$f":"AG27/Hours","v":0.1995947488584475},{"$f":"AH27/Hours","v":0.1995947488584475},{"$f":"AI27/Hours","v":0.1995947488584475},{"$f":"AJ27/Hours","v":0.1995947488584475},{"$f":"AK27/Hours","v":0.1995947488584475},{"$f":"AL27/Hours","v":0.1995947488584475},{"$f":"AM27/Hours","v":0.1995947488584475},{"$f":"AN27/Hours","v":0.1995947488584475},{"$f":"AO27/Hours","v":0.1995947488584475},{"$f":"AP27/Hours","v":0.1995947488584475},{"$f":"AQ27/Hours","v":0.1995947488584475},{"$f":"AR27/Hours","v":0.1995947488584475},{"$f":"AS27/Hours","v":0.1995947488584475},{"$f":"AT27/Hours","v":0.1995947488584475},{"$f":"AU27/Hours","v":0.1995947488584475},{"$f":"AV27/Hours","v":0.1995947488584475},{"$f":"AW27/Hours","v":0.1995947488584475},{"$f":"AX27/Hours","v":0.1995947488584475},{"$f":"AY27/Hours","v":0.1995947488584475},{"$f":"AZ27/Hours","v":0.1995947488584475},{"$f":"BA27/Hours","v":0.1995947488584475},{"$f":"BB27/Hours","v":0.1995947488584475},{"$f":"BC27/Hours","v":0.1995947488584475},{"$f":"BD27/Hours","v":0.1995947488584475},{"$f":"BE27/Hours","v":0.1995947488584475},{"$f":"BF27/Hours","v":0.1995947488584475},{"$f":"BG27/Hours","v":0.1995947488584475},{"$f":"BH27/Hours","v":0.1995947488584475},{"$f":"BI27/Hours","v":0.1995947488584475},{"$f":"BJ27/Hours","v":0.1995947488584475},{"$f":"BK27/Hours","v":0.1995947488584475},{"$f":"BL27/Hours","v":0.1995947488584475},{"$f":"BM27/Hours","v":0.1995947488584475},{"$f":"BN27/Hours","v":0.1995947488584475},{"$f":"BO27/Hours","v":0.1995947488584475},{"$f":"BP27/Hours","v":0.1995947488584475},{"$f":"BQ27/Hours","v":0.1995947488584475},{"$f":"BR27/Hours","v":0.1995947488584475},{"$f":"BS27/Hours","v":0.1995947488584475},{"$f":"BT27/Hours","v":0.1995947488584475},{"$f":"BU27/Hours","v":0.1995947488584475},{"$f":"BV27/Hours","v":0.1995947488584475},{"$f":"BW27/Hours","v":0.1995947488584475},{"$f":"BX27/Hours","v":0.1995947488584475},{"$f":"BY27/Hours","v":0.1995947488584475},{"$f":"BZ27/Hours","v":0.1995947488584475},{"$f":"CA27/Hours","v":0.1995947488584475},{"$f":"CB27/Hours","v":0.1995947488584475},{"$f":"CC27/Hours","v":0.1995947488584475},{"$f":"CD27/Hours","v":0.1995947488584475},{"$f":"CE27/Hours","v":0.1995947488584475},{"$f":"CF27/Hours","v":0.1995947488584475},{"$f":"CG27/Hours","v":0.1995947488584475},{"$f":"CH27/Hours","v":0.1995947488584475},{"$f":"CI27/Hours","v":0.1995947488584475},{"$f":"CJ27/Hours","v":0.1995947488584475},{"$f":"CK27/Hours","v":0.1995947488584475},{"$f":"CL27/Hours","v":0.1995947488584475},{"$f":"CM27/Hours","v":0.1995947488584475},{"$f":"CN27/Hours","v":0.1995947488584475},{"$f":"CO27/Hours","v":0.1995947488584475},{"$f":"CP27/Hours","v":0.1995947488584475},{"$f":"CQ27/Hours","v":0.1995947488584475},{"$f":"CR27/Hours","v":0.1995947488584475},{"$f":"CS27/Hours","v":0.1995947488584475},{"$f":"CT27/Hours","v":0.1995947488584475},{"$f":"CU27/Hours","v":0.1995947488584475},{"$f":"CV27/Hours","v":0.1995947488584475},{"$f":"CW27/Hours","v":0.1995947488584475},{"$f":"CX27/Hours","v":0.1995947488584475},{"$f":"CY27/Hours","v":0.1995947488584475},{"$f":"CZ27/Hours","v":0.1995947488584475},{"$f":"DA27/Hours","v":0.1995947488584475},{"$f":"DB27/Hours","v":0.1995947488584475},{"$f":"DC27/Hours","v":0.1995947488584475},{"$f":"DD27/Hours","v":0.1995947488584475},{"$f":"DE27/Hours","v":0.1995947488584475},{"$f":"DF27/Hours","v":0.1995947488584475},{"$f":"DG27/Hours","v":0.1995947488584475},{"$f":"DH27/Hours","v":0.1995947488584475},{"$f":"DI27/Hours","v":0.1995947488584475},{"$f":"DJ27/Hours","v":0.1995947488584475},{"$f":"DK27/Hours","v":0.1995947488584475},{"$f":"DL27/Hours","v":0.1995947488584475},{"$f":"DM27/Hours","v":0.1995947488584475},{"$f":"DN27/Hours","v":0.1995947488584475},{"$f":"DO27/Hours","v":0.1995947488584475},{"$f":"DP27/Hours","v":0.1995947488584475},{"$f":"DQ27/Hours","v":0.1995947488584475},{"$f":"DR27/Hours","v":0.1995947488584475},{"$f":"DS27/Hours","v":0.1995947488584475},{"$f":"DT27/Hours","v":0.1995947488584475},{"$f":"DU27/Hours","v":0.1995947488584475},{"$f":"DV27/Hours","v":0.1995947488584475},{"$f":"DW27/Hours","v":0.1995947488584475},{"$f":"DX27/Hours","v":0.1995947488584475},{"$f":"DY27/Hours","v":0.1995947488584475},{"$f":"DZ27/Hours","v":0.1995947488584475},{"$f":"EA27/Hours","v":0.1995947488584475},{"$f":"EB27/Hours","v":0.1995947488584475},{"$f":"EC27/Hours","v":0.1995947488584475},{"$f":"ED27/Hours","v":0.1995947488584475},{"$f":"EE27/Hours","v":0.1995947488584475},{"$f":"EF27/Hours","v":0.1995947488584475},{"$f":"EG27/Hours","v":0.1995947488584475},{"$f":"EH27/Hours","v":0.1995947488584475},{"$f":"EI27/Hours","v":0.1995947488584475},{"$f":"EJ27/Hours","v":0.1995947488584475},{"$f":"EK27/Hours","v":0.1995947488584475},{"$f":"EL27/Hours","v":0.1995947488584475},{"$f":"EM27/Hours","v":0.1995947488584475},{"$f":"EN27/Hours","v":0.1995947488584475},{"$f":"EO27/Hours","v":0.1995947488584475},{"$f":"EP27/Hours","v":0.1995947488584475},{"$f":"EQ27/Hours","v":0.1995947488584475},{"$f":"ER27/Hours","v":0.1995947488584475},{"$f":"ES27/Hours","v":0.1995947488584475},{"$f":"ET27/Hours","v":0.1995947488584475},{"$f":"EU27/Hours","v":0.1995947488584475},{"$f":"EV27/Hours","v":0.1995947488584475},{"$f":"EW27/Hours","v":0.1995947488584475},{"$f":"EX27/Hours","v":0.1995947488584475},{"$f":"EY27/Hours","v":0.1995947488584475},{"$f":"EZ27/Hours","v":0.1995947488584475},{"$f":"FA27/Hours","v":0.1995947488584475},{"$f":"FB27/Hours","v":0.1995947488584475},{"$f":"FC27/Hours","v":0.1995947488584475},{"$f":"FD27/Hours","v":0.1995947488584475},{"$f":"FE27/Hours","v":0.1995947488584475},{"$f":"FF27/Hours","v":0.1995947488584475},{"$f":"FG27/Hours","v":0.1995947488584475},{"$f":"FH27/Hours","v":0.1995947488584475},{"$f":"FI27/Hours","v":0.1995947488584475},{"$f":"FJ27/Hours","v":0.1995947488584475},{"$f":"FK27/Hours","v":0.1995947488584475},{"$f":"FL27/Hours","v":0.1995947488584475},{"$f":"FM27/Hours","v":0.1995947488584475},{"$f":"FN27/Hours","v":0.1995947488584475},{"$f":"FO27/Hours","v":0.1995947488584475},{"$f":"FP27/Hours","v":0.1995947488584475},{"$f":"FQ27/Hours","v":0.1995947488584475},{"$f":"FR27/Hours","v":0.1995947488584475},{"$f":"FS27/Hours","v":0.1995947488584475},{"$f":"FT27/Hours","v":0.1995947488584475},{"$f":"FU27/Hours","v":0.1995947488584475},{"$f":"FV27/Hours","v":0.1995947488584475},{"$f":"FW27/Hours","v":0.1995947488584475},{"$f":"FX27/Hours","v":0.1995947488584475},{"$f":"FY27/Hours","v":0.1995947488584475},{"$f":"FZ27/Hours","v":0.1995947488584475},{"$f":"GA27/Hours","v":0.1995947488584475},{"$f":"GB27/Hours","v":0.1995947488584475},{"$f":"GC27/Hours","v":0.1995947488584475},{"$f":"GD27/Hours","v":0.1995947488584475},{"$f":"GE27/Hours","v":0.1995947488584475},{"$f":"GF27/Hours","v":0.1995947488584475},{"$f":"GG27/Hours","v":0.1995947488584475},{"$f":"GH27/Hours","v":0.1995947488584475},{"$f":"GI27/Hours","v":0.1995947488584475},{"$f":"GJ27/Hours","v":0.1995947488584475},{"$f":"GK27/Hours","v":0.1995947488584475},{"$f":"GL27/Hours","v":0.1995947488584475},{"$f":"GM27/Hours","v":0.1995947488584475},{"$f":"GN27/Hours","v":0.1995947488584475},{"$f":"GO27/Hours","v":0.1995947488584475},{"$f":"GP27/Hours","v":0.1995947488584475},{"$f":"GQ27/Hours","v":0.1995947488584475},{"$f":"GR27/Hours","v":0.1995947488584475},{"$f":"GS27/Hours","v":0.1995947488584475},{"$f":"GT27/Hours","v":0.1995947488584475},{"$f":"GU27/Hours","v":0.1995947488584475},{"$f":"GV27/Hours","v":0.1995947488584475},{"$f":"GW27/Hours","v":0.1995947488584475},{"$f":"GX27/Hours","v":0.1995947488584475},{"$f":"GY27/Hours","v":0.1995947488584475},{"$f":"GZ27/Hours","v":0.1995947488584475},{"$f":"HA27/Hours","v":0.1995947488584475},{"$f":"HB27/Hours","v":0.1995947488584475},{"$f":"HC27/Hours","v":0.1995947488584475},{"$f":"HD27/Hours","v":0.1995947488584475},{"$f":"HE27/Hours","v":0.1995947488584475},{"$f":"HF27/Hours","v":0.1995947488584475},{"$f":"HG27/Hours","v":0.1995947488584475},{"$f":"HH27/Hours","v":0.1995947488584475},{"$f":"HI27/Hours","v":0.1995947488584475},{"$f":"HJ27/Hours","v":0.1995947488584475},{"$f":"HK27/Hours","v":0.1995947488584475},{"$f":"HL27/Hours","v":0.1995947488584475},{"$f":"HM27/Hours","v":0.1995947488584475},{"$f":"HN27/Hours","v":0.1995947488584475},{"$f":"HO27/Hours","v":0.1995947488584475},{"$f":"HP27/Hours","v":0.1995947488584475},{"$f":"HQ27/Hours","v":0.1995947488584475},{"$f":"HR27/Hours","v":0.1995947488584475},{"$f":"HS27/Hours","v":0.1995947488584475},{"$f":"HT27/Hours","v":0.1995947488584475},{"$f":"HU27/Hours","v":0.1995947488584475},{"$f":"HV27/Hours","v":0.1995947488584475},{"$f":"HW27/Hours","v":0.1995947488584475},{"$f":"HX27/Hours","v":0.1995947488584475},{"$f":"HY27/Hours","v":0.1995947488584475},{"$f":"HZ27/Hours","v":0.1995947488584475},{"$f":"IA27/Hours","v":0.1995947488584475},{"$f":"IB27/Hours","v":0.1995947488584475},{"$f":"IC27/Hours","v":0.1995947488584475},{"$f":"ID27/Hours","v":0.1995947488584475},{"$f":"IE27/Hours","v":0.1995947488584475},{"$f":"IF27/Hours","v":0.1995947488584475},{"$f":"IG27/Hours","v":0.1995947488584475},{"$f":"IH27/Hours","v":0.1995947488584475},{"$f":"II27/Hours","v":0.1995947488584475},{"$f":"IJ27/Hours","v":0.1995947488584475},{"$f":"IK27/Hours","v":0.1995947488584475},{"$f":"IL27/Hours","v":0.1995947488584475},{"$f":"IM27/Hours","v":0.1995947488584475},{"$f":"IN27/Hours","v":0.1995947488584475},{"$f":"IO27/Hours","v":0.1995947488584475},{"$f":"IP27/Hours","v":0.1995947488584475},{"$f":"IQ27/Hours","v":0.1995947488584475},{"$f":"IR27/Hours","v":0.1995947488584475},{"$f":"IS27/Hours","v":0.1995947488584475},{"$f":"IT27/Hours","v":0.1995947488584475},{"$f":"IU27/Hours","v":0.1995947488584475},{"$f":"IV27/Hours","v":0.1995947488584475},{"$f":"IW27/Hours","v":0.1995947488584475},{"$f":"IX27/Hours","v":0.1995947488584475},{"$f":"IY27/Hours","v":0.1995947488584475},{"$f":"IZ27/Hours","v":0.1995947488584475},{"$f":"JA27/Hours","v":0.1995947488584475},{"$f":"JB27/Hours","v":0.1995947488584475},{"$f":"JC27/Hours","v":0.1995947488584475},{"$f":"JD27/Hours","v":0.1995947488584475},{"$f":"JE27/Hours","v":0.1995947488584475},{"$f":"JF27/Hours","v":0.1995947488584475},{"$f":"JG27/Hours","v":0.1995947488584475},{"$f":"JH27/Hours","v":0.1995947488584475},{"$f":"JI27/Hours","v":0.1995947488584475},{"$f":"JJ27/Hours","v":0.1995947488584475},{"$f":"JK27/Hours","v":0.1995947488584475},{"$f":"JL27/Hours","v":0.1995947488584475},{"$f":"JM27/Hours","v":0.1995947488584475},{"$f":"JN27/Hours","v":0.1995947488584475},{"$f":"JO27/Hours","v":0.1995947488584475},{"$f":"JP27/Hours","v":0.1995947488584475},{"$f":"JQ27/Hours","v":0.1995947488584475},{"$f":"JR27/Hours","v":0.1995947488584475},{"$f":"JS27/Hours","v":0.1995947488584475},{"$f":"JT27/Hours","v":0.1995947488584475},{"$f":"JU27/Hours","v":0.1995947488584475},{"$f":"JV27/Hours","v":0.1995947488584475},{"$f":"JW27/Hours","v":0.1995947488584475},{"$f":"JX27/Hours","v":0.1995947488584475},{"$f":"JY27/Hours","v":0.1995947488584475},{"$f":"JZ27/Hours","v":0.1995947488584475},{"$f":"KA27/Hours","v":0.1995947488584475},{"$f":"KB27/Hours","v":0.1995947488584475},{"$f":"KC27/Hours","v":0.1995947488584475},{"$f":"KD27/Hours","v":0.1995947488584475},{"$f":"KE27/Hours","v":0.1995947488584475},{"$f":"KF27/Hours","v":0.1995947488584475},{"$f":"KG27/Hours","v":0.1995947488584475},{"$f":"KH27/Hours","v":0.1995947488584475},{"$f":"KI27/Hours","v":0.1995947488584475},{"$f":"KJ27/Hours","v":0.1995947488584475},{"$f":"KK27/Hours","v":0.1995947488584475},{"$f":"KL27/Hours","v":0.1995947488584475},{"$f":"KM27/Hours","v":0.1995947488584475},{"$f":"KN27/Hours","v":0.1995947488584475},{"$f":"KO27/Hours","v":0.1995947488584475},{"$f":"KP27/Hours","v":0.1995947488584475},{"$f":"KQ27/Hours","v":0.1995947488584475},{"$f":"KR27/Hours","v":0.1995947488584475},{"$f":"KS27/Hours","v":0.1995947488584475},{"$f":"KT27/Hours","v":0.1995947488584475},{"$f":"KU27/Hours","v":0.1995947488584475},{"$f":"KV27/Hours","v":0.1995947488584475},{"$f":"KW27/Hours","v":0.1995947488584475},{"$f":"KX27/Hours","v":0.1995947488584475},{"$f":"KY27/Hours","v":0.1995947488584475},{"$f":"KZ27/Hours","v":0.1995947488584475},{"$f":"LA27/Hours","v":0.1995947488584475},{"$f":"LB27/Hours","v":0.1995947488584475},{"$f":"LC27/Hours","v":0.1995947488584475},{"$f":"LD27/Hours","v":0.1995947488584475},{"$f":"LE27/Hours","v":0.1995947488584475},{"$f":"LF27/Hours","v":0.1995947488584475},{"$f":"LG27/Hours","v":0.1995947488584475},{"$f":"LH27/Hours","v":0.1995947488584475},{"$f":"LI27/Hours","v":0.1995947488584475},{"$f":"LJ27/Hours","v":0.1995947488584475},{"$f":"LK27/Hours","v":0.1995947488584475},{"$f":"LL27/Hours","v":0.1995947488584475},{"$f":"LM27/Hours","v":0.1995947488584475},{"$f":"LN27/Hours","v":0.1995947488584475},{"$f":"LO27/Hours","v":0.1995947488584475},{"$f":"LP27/Hours","v":0.1995947488584475},{"$f":"LQ27/Hours","v":0.1995947488584475},{"$f":"LR27/Hours","v":0.1995947488584475},{"$f":"LS27/Hours","v":0.1995947488584475},{"$f":"LT27/Hours","v":0.1995947488584475},{"$f":"LU27/Hours","v":0.1995947488584475},{"$f":"LV27/Hours","v":0.1995947488584475},{"$f":"LW27/Hours","v":0.1995947488584475},{"$f":"LX27/Hours","v":0.1995947488584475},{"$f":"LY27/Hours","v":0.1995947488584475},{"$f":"LZ27/Hours","v":0.1995947488584475},{"$f":"MA27/Hours","v":0.1995947488584475},{"$f":"MB27/Hours","v":0.1995947488584475},{"$f":"MC27/Hours","v":0.1995947488584475},{"$f":"MD27/Hours","v":0.1995947488584475},{"$f":"ME27/Hours","v":0.1995947488584475},{"$f":"MF27/Hours","v":0.1995947488584475},{"$f":"MG27/Hours","v":0.1995947488584475},{"$f":"MH27/Hours","v":0.1995947488584475},{"$f":"MI27/Hours","v":0.1995947488584475},{"$f":"MJ27/Hours","v":0.1995947488584475},{"$f":"MK27/Hours","v":0.1995947488584475},{"$f":"ML27/Hours","v":0.1995947488584475},{"$f":"MM27/Hours","v":0.1995947488584475},{"$f":"MN27/Hours","v":0.1995947488584475},{"$f":"MO27/Hours","v":0.1995947488584475},{"$f":"MP27/Hours","v":0.1995947488584475},{"$f":"MQ27/Hours","v":0.1995947488584475},{"$f":"MR27/Hours","v":0.1995947488584475},{"$f":"MS27/Hours","v":0.1995947488584475},{"$f":"MT27/Hours","v":0.1995947488584475},{"$f":"MU27/Hours","v":0.1995947488584475},{"$f":"MV27/Hours","v":0.1995947488584475},{"$f":"MW27/Hours","v":0.1995947488584475},{"$f":"MX27/Hours","v":0.1995947488584475},{"$f":"MY27/Hours","v":0.1995947488584475},{"$f":"MZ27/Hours","v":0.1995947488584475},{"$f":"NA27/Hours","v":0.1995947488584475},{"$f":"NB27/Hours","v":0.1995947488584475},{"$f":"NC27/Hours","v":0.1995947488584475},{"$f":"ND27/Hours","v":0.1995947488584475},{"$f":"NE27/Hours","v":0.1995947488584475},{"$f":"NF27/Hours","v":0.1995947488584475},{"$f":"NG27/Hours","v":0.1995947488584475},{"$f":"NH27/Hours","v":0.1995947488584475},{"$f":"NI27/Hours","v":0.1995947488584475},{"$f":"NJ27/Hours","v":0.1995947488584475},{"$f":"NK27/Hours","v":0.1995947488584475},{"$f":"NL27/Hours","v":0.1995947488584475},{"$f":"NM27/Hours","v":0.1995947488584475},{"$f":"NN27/Hours","v":0.1995947488584475},{"$f":"NO27/Hours","v":0.1995947488584475},{"$f":"NP27/Hours","v":0.1995947488584475},{"$f":"NQ27/Hours","v":0.1995947488584475},{"$f":"NR27/Hours","v":0.1995947488584475},{"$f":"NS27/Hours","v":0.1995947488584475},{"$f":"NT27/Hours","v":0.1995947488584475},{"$f":"NU27/Hours","v":0.1995947488584475},{"$f":"NV27/Hours","v":0.1995947488584475},{"$f":"NW27/Hours","v":0.1995947488584475},{"$f":"NX27/Hours","v":0.1995947488584475},{"$f":"NY27/Hours","v":0.1995947488584475},{"$f":"NZ27/Hours","v":0.1995947488584475},{"$f":"OA27/Hours","v":0.1995947488584475},{"$f":"OB27/Hours","v":0.1995947488584475},{"$f":"OC27/Hours","v":0.1995947488584475},{"$f":"OD27/Hours","v":0.1995947488584475},{"$f":"OE27/Hours","v":0.1995947488584475},{"$f":"OF27/Hours","v":0.1995947488584475},{"$f":"OG27/Hours","v":0.1995947488584475},{"$f":"OH27/Hours","v":0.1995947488584475},{"$f":"OI27/Hours","v":0.1995947488584475},{"$f":"OJ27/Hours","v":0.1995947488584475},{"$f":"OK27/Hours","v":0.1995947488584475},{"$f":"OL27/Hours","v":0.1995947488584475},{"$f":"OM27/Hours","v":0.1995947488584475},{"$f":"ON27/Hours","v":0.1995947488584475},{"$f":"OO27/Hours","v":0.1995947488584475},{"$f":"OP27/Hours","v":0.1995947488584475},{"$f":"OQ27/Hours","v":0.1995947488584475},{"$f":"OR27/Hours","v":0.1995947488584475},{"$f":"OS27/Hours","v":0.1995947488584475},{"$f":"OT27/Hours","v":0.1995947488584475},{"$f":"OU27/Hours","v":0.1995947488584475},{"$f":"OV27/Hours","v":0.1995947488584475},{"$f":"OW27/Hours","v":0.1995947488584475},{"$f":"OX27/Hours","v":0.1995947488584475},{"$f":"OY27/Hours","v":0.1995947488584475},{"$f":"OZ27/Hours","v":0.1995947488584475},{"$f":"PA27/Hours","v":0.1995947488584475},{"$f":"PB27/Hours","v":0.1995947488584475},{"$f":"PC27/Hours","v":0.1995947488584475},{"$f":"PD27/Hours","v":0.1995947488584475},{"$f":"PE27/Hours","v":0.1995947488584475},{"$f":"PF27/Hours","v":0.1995947488584475},{"$f":"PG27/Hours","v":0.1995947488584475},{"$f":"PH27/Hours","v":0.1995947488584475},{"$f":"PI27/Hours","v":0.1995947488584475},{"$f":"PJ27/Hours","v":0.1995947488584475},{"$f":"PK27/Hours","v":0.1995947488584475},{"$f":"PL27/Hours","v":0.1995947488584475},{"$f":"PM27/Hours","v":0.1995947488584475},{"$f":"PN27/Hours","v":0.1995947488584475},{"$f":"PO27/Hours","v":0.1995947488584475},{"$f":"PP27/Hours","v":0.1995947488584475},{"$f":"PQ27/Hours","v":0.1995947488584475},{"$f":"PR27/Hours","v":0.1995947488584475},{"$f":"PS27/Hours","v":0.1995947488584475},{"$f":"PT27/Hours","v":0.1995947488584475},{"$f":"PU27/Hours","v":0.1995947488584475},{"$f":"PV27/Hours","v":0.1995947488584475},{"$f":"PW27/Hours","v":0.1995947488584475},{"$f":"PX27/Hours","v":0.1995947488584475},{"$f":"PY27/Hours","v":0.1995947488584475},{"$f":"PZ27/Hours","v":0.1995947488584475},{"$f":"QA27/Hours","v":0.1995947488584475},{"$f":"QB27/Hours","v":0.1995947488584475},{"$f":"QC27/Hours","v":0.1995947488584475},{"$f":"QD27/Hours","v":0.1995947488584475},{"$f":"QE27/Hours","v":0.1995947488584475},{"$f":"QF27/Hours","v":0},{"$f":"QG27/Hours","v":0},{"$f":"QH27/Hours","v":0},{"$f":"QI27/Hours","v":0},{"$f":"QJ27/Hours","v":0},{"$f":"QK27/Hours","v":0},{"$f":"QL27/Hours","v":0},{"$f":"QM27/Hours","v":0},{"$f":"QN27/Hours","v":0},{"$f":"QO27/Hours","v":0},{"$f":"QP27/Hours","v":0},{"$f":"QQ27/Hours","v":0},{"$f":"QR27/Hours","v":0},{"$f":"QS27/Hours","v":0},{"$f":"QT27/Hours","v":0},{"$f":"QU27/Hours","v":0},{"$f":"QV27/Hours","v":0},{"$f":"QW27/Hours","v":0},{"$f":"QX27/Hours","v":0},{"$f":"QY27/Hours","v":0},{"$f":"QZ27/Hours","v":0},{"$f":"RA27/Hours","v":0},{"$f":"RB27/Hours","v":0},{"$f":"RC27/Hours","v":0},{"$f":"RD27/Hours","v":0},{"$f":"RE27/Hours","v":0},{"$f":"RF27/Hours","v":0},{"$f":"RG27/Hours","v":0},{"$f":"RH27/Hours","v":0},{"$f":"RI27/Hours","v":0},{"$f":"RJ27/Hours","v":0},{"$f":"RK27/Hours","v":0},{"$f":"RL27/Hours","v":0},{"$f":"RM27/Hours","v":0},{"$f":"RN27/Hours","v":0},{"$f":"RO27/Hours","v":0},{"$f":"RP27/Hours","v":0},{"$f":"RQ27/Hours","v":0},{"$f":"RR27/Hours","v":0},{"$f":"RS27/Hours","v":0},{"$f":"RT27/Hours","v":0},{"$f":"RU27/Hours","v":0},{"$f":"RV27/Hours","v":0},{"$f":"RW27/Hours","v":0},{"$f":"RX27/Hours","v":0},{"$f":"RY27/Hours","v":0},{"$f":"RZ27/Hours","v":0},{"$f":"SA27/Hours","v":0},{"$f":"SB27/Hours","v":0},{"$f":"SC27/Hours","v":0},{"$f":"SD27/Hours","v":0},{"$f":"SE27/Hours","v":0},{"$f":"SF27/Hours","v":0},{"$f":"SG27/Hours","v":0},{"$f":"SH27/Hours","v":0},{"$f":"SI27/Hours","v":0},{"$f":"SJ27/Hours","v":0},{"$f":"SK27/Hours","v":0},{"$f":"SL27/Hours","v":0},{"$f":"SM27/Hours","v":0},{"$f":"SN27/Hours","v":0},{"$f":"SO27/Hours","v":0}]
[null,null,null,"Penalty Flag","Flag",{"$f":"InputC!H90","v":0.15},null,null,null,{"$f":"J108<=$F$109","v":true},{"$f":"K108<=$F$109","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW108<=$F$109","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI108<=$F$109","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU108<=$F$109","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG108<=$F$109","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS108<=$F$109","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE108<=$F$109","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"QQ108<=$F$109","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,null,"Total Revenue - Solar/Hydro - P50","INR Cr.",null,null,{"$f":"SUM(J111:SO111)","v":2105268074.1728284},null,{"$f":"J102*J99+J103*J100","v":0},{"$f":"K102*K99+K103*K100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3932377.7521933313,4585867.6309753945,5566239.5834745234,5563926.5766016478,6543075.9186829422,6540356.9951902144,6537639.2015246581,6208176.4103559442,6205596.6517074276,5223594.0758376699,4568745.5210230825,3914440.2985074613,3912813.6837744573,4563052.3691297444,5538546.8492283802,5536245.349852385,6510523.3021720797,6507817.9056619033,6505113.6333578676,6177289.9605531767,6174723.0365248034,5197606.0456096213,4546015.443804062,3894965.471151703,3893346.9490293106,4540350.6160494955,5510991.889779482,5508701.8406491373,6478132.6389771923,6475440.7021511458,6472749.8839381747,6146557.1746797757,6144003.0214177128,5171747.3090642979,4523398.4515463291,3875587.5334842801,3873977.0637107557,4517761.8070144234,5483574.0196810756,5481295.3638299871,6445903.1233603898,6443224.5792548712,6440547.1481971871,6115977.2882385822,6113435.8422066784,5146017.2229495486,4500893.9816381382,{"$f":"BW102*BW99+BW103*BW100","v":3856306.0034669447},3854703.5459808512,4495285.3801138531,5456292.5568965916,5454025.2376417778,6413833.9535924252,6411168.7355769845,6408504.6250718273,6085549.5405359017,6083020.7385141067,5120415.1472134814,4478501.4742668029,3837120.4014596455,3835525.9163988559,4472920.7762326887,5429146.8227826767,5426890.7837231597,6381924.3319327608,6379272.37370844,6376621.5174844023,6055273.1746625863,6052756.9537453773,5094940.4449885357,4456220.3724047784,3818030.2502086014,3816443.6979093081,4450667.4390374999,5402136.1420723144,5399891.3270877209,6350173.4646097105,6347534.700207402,6344897.0323227886,6025147.4374752101,6022643.7350700255,5069592.4825756568,4434050.1217957977,3799035.0748344287,3797456.4158301572,4428524.814962687,5375259.8428580239,5373026.1961071845,6318580.5618007071,6315954.925579505,6313330.3804206848,5995171.5795773221,5992680.3334030127,5044370.6294285152,4411990.1709410921,3780134.4028203273,3778563.5978409513,4406492.353196702,5348517.2565751467,5346294.7224947084,6287144.837612642,6284532.2642582115,6281920.776537993,5965344.8553008167,5962866.0033860793,5019274.2581378231,4390039.971085662,3761327.7640003236,3759764.7739710938,4384569.5056683579,5321907.7179852175,{"$f":"EI102*EI99+EI103*EI100","v":5319696.2412882652},6255865.5100623257,6253265.9345852816,6250667.4393412834,5935666.5226873765,5933200.0033692308,4994302.7444157433,4368198.9762046365,3742614.6905475836,3741059.4765881514,4362755.7270331895,5295430.5651594177,5293230.0908340923,6224741.8010570379,6222155.1587913223,6219569.5913843587,5906135.843470023,5903681.5953922654,4969455.4670803379,4346466.6429896858,3723994.7169627687,3722447.2403862192,4341050.474659889,5269085.1394621059,5266895.6127702398,6193772.9363751607,6191199.1629764391,6188626.4590889132,5876752.0830547493,5874310.0451664347,4944731.8080401383,4324842.4308355097,3705467.3800624572,3703927.6023743483,4319453.2086168053,5242870.785534435,5240692.1520101894,6162958.1456469279,6160397.1770909848,6157837.2727252869,5847514.5105022388,5845084.6220561527,4920131.1522787437,4303325.8018263765,3687032.2189676175,3685500.101865022,4297963.3916585119,5216786.8512780424,5214619.0567265553,6132296.6623352487,6129748.4349164004,6127201.2663933178,5818422.3985096887,5816004.5990608465,4895652.8878395455,4281916.2207227619,3668688.7750921561,3667164.2804627079,4276580.4892124496,5190832.6878388487,5188675.6783348806,6101787.7237166669,6099252.17404617,6096717.6780033009,{"$f":"GU102*GU99+GU103*GU100","v":5789475.0233927239},5787069.2527968613,4871296.4058104921,4260613.1549480204,3650436.5921314983,3648919.6820524447,4255303.9693656201,5165007.6495908927,5162861.3714774903,6071430.570862351,6068907.6358668329,6066385.7492570132,5760671.665067385,5758277.8634794615,4847061.1003089435,4239416.0745751429,3632275.21605124,3630765.8527885005,4234133.3028513622,5139311.0941202892,5137175.4940074515,6041224.448619253,6038714.0655391347,6036204.7256288677,5732011.6070322227,5729629.714904936,4822946.368466612,4218324.452313575,3614204.1950758612,3612702.3410830856,4213067.9630361805,5113742.3822092433,5111617.406972589,6011168.6055912971,6008670.7119792402,6006173.8563471334,5703494.1363504706,5701124.094432774,4798951.6104145385,4197337.7634960953,3596223.0796774733,3594728.6975951092,4192107.4259066461,5088300.8778201407,5086186.4745995896,5981262.2941206917,5978776.8278400367,5976292.3943752525,5675118.5436323062,5672760.2929679295,4775076.2292681951,4176455.486065764,3578331.4225646486,3576844.4752190132,4171251.170056364,5062985.9480797416,5060882.0642781984,5951504.7702693455,5949031.6694925735,5946559.5963932872,5646884.1230172198,5644537.604943214,4751319.6311126323,4155677.1005629497,{"$f":"JG102*JG99+JG103*JG100","v":3560528.7786712917},3559049.2290736446,4150498.6766729979,5037796.9632634232,5035703.5465454692,5921895.293800341,5919434.497007533,5916974.7227793876,5618790.1721564354,5616455.3283017026,4727681.2249876913,4135002.0901123844,3542814.7051455616,3541342.5164911854,4129849.4295253679,5012733.2967795217,5010650.2950701155,5892433.1281595398,5889984.5741368458,5887537.0375914276,5590835.9921954554,5588512.7644793028,4704160.4228733219,4114429.9404103314,3525188.7613388663,3523723.8970061541,4109302.9149506143,4987794.3251537522,4985721.6866369294,5863117.5404572524,5860681.1682953686,5858245.8085486833,5563020.8877566699,5560709.2183873635,4680756.6396749457,4093960.1397117702,3507650.5087948898,3506192.9323444306,4088858.6218414046,4962979.4280136814,4960917.1011312706,5833947.8014499992,5831523.5505426526,5829100.3070136122,5535344.166922058,5533043.9983953862,4657469.2932089008,4073592.1788176824,3490199.511238697,3488749.1864123698,4068516.0416332399,4938287.9880733155,4936235.9215236539,5804923.1855223896,5802510.9955648296,5800099.8079737462,5507805.141215981,5505516.4163138205,4634297.8041879628,4053325.5510623725,3472835.3345658686,3471392.2252859403,4048274.6682917816,4913719.3911177283,{"$f":"LS102*LS99+LS103*LS100","v":4911677.533854383},5776042.9706690442,5773642.7816565465,5771243.5900236256,5480403.1255880389,5478125.7873769337,4611241.5962069267,4033159.7523008659,3455557.5468317089,3454121.6171999392,4028133.9983002786,4889273.0259877872,4887241.3272182886,5747306.4384766584,5744918.1907030288,5742530.9353468893,5453137.4383960571,5450871.4302258026,4588300.0957282837,4013094.2808963829,3438365.7182405056,3436936.9325372525,4008093.5306470422,4864948.2845649607,4862926.6937495405,5718712.8741061268,5716336.5081622172,5713961.1296983976,5426007.4013891108,5423752.6668913458,4565472.7320679436,3993128.6377078434,3421259.4211348309,3419837.7438181611,3988152.7668129769,4840744.5617561797,4838733.0286065079,5690261.5662747528,5687897.0230469815,5685533.4623864647,5399012.3396906555,5396768.8227774575,4542758.9373810384,3973262.3260774557,3404238.229984906,3402823.6256897119,3968311.2107591801,4816661.2554787844,4814659.7299567219,5661951.8072385574,5659599.0279074423,5657247.2262551859,5372151.581781745,5369919.2266442329,4520158.146647796,3953494.8518183613,3387301.7213780135,3385894.154915134,3948568.3689146051,4792697.7666455545,4790706.1989619108,5633782.8927746825,5631441.8188133733,5629101.7176668495,{"$f":"OE102*OE99+OE103*OE100","v":5345424.459484322},5343203.2105912752,4497669.7976594986,3933825.7232023492,3370449.4740079734,3369048.910363317,3928923.7501637852,4768853.499149804,4766871.8397630928,5605754.1221638601,5603424.6953366883,5601096.2364844251,5318830.3079445977,5316620.1100410689,4475293.3310044734,3914254.4509476097,3353681.068664649,3352287.4729983248,3909376.8658346119,4745127.8598505519,4743156.059465765,5577864.7981729964,5575546.9605340194,5573230.0860541556,5292368.4656165158,5290169.263722457,4453028.1900542025,3894780.5482065766,3336996.0882235309,3335609.4258689792,3889927.2296861797,4721520.2585577611,4719558.2681251382,5550114.2270378061,5547807.9209293704,5545502.5731882127,5266038.2742452882,5263850.0136541845,4430873.8209494548,3875403.530553807,3320394.1176353535,3319014.3540984862,3870574.3578966963,4698030.1080176719,4696077.8787314799,5522501.7184455767,5520206.8864968838,5517913.0081474734,5239839.0788510302,5237661.7051285394,4408829.6725865193,3856122.9159739353,3303874.7439157725,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ102*QQ99+QQ103*QQ100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"PPA Output - P90","kWh",null,null,{"$f":"SUM(J113:XFD113)","v":584717317.64289176},null,{"$f":"J36*J8","v":0},{"$f":"K36*K8","v":0},{"$f":"L36*L8","v":0},{"$f":"M36*M8","v":0},{"$f":"N36*N8","v":0},{"$f":"O36*O8","v":0},{"$f":"P36*P8","v":0},{"$f":"Q36*Q8","v":0},{"$f":"R36*R8","v":0},{"$f":"S36*S8","v":0},{"$f":"T36*T8","v":0},{"$f":"U36*U8","v":0},{"$f":"V36*V8","v":0},{"$f":"W36*W8","v":0},{"$f":"X36*X8","v":0},{"$f":"Y36*Y8","v":0},{"$f":"Z36*Z8","v":0},{"$f":"AA36*AA8","v":0},{"$f":"AB36*AB8","v":1492318.3830431544},{"$f":"AC36*AC8","v":1740314.6389204487},{"$f":"AD36*AD8","v":2112361.0645514401},{"$f":"AE36*AE8","v":2111483.2896035542},{"$f":"AF36*AF8","v":2483065.7404801319},{"$f":"AG36*AG8","v":2482033.9221335799},{"$f":"AH36*AH8","v":2481002.5325509883},{"$f":"AI36*AI8","v":2355972.9929764783},{"$f":"AJ36*AJ8","v":2354993.9870168278},{"$f":"AK36*AK8","v":1982328.7476845197},{"$f":"AL36*AL8","v":1733816.8808085609},{"$f":"AM36*AM8","v":1485511.2059184546},{"$f":"AN36*AN8","v":1484893.9134757749},{"$f":"AO36*AO8","v":1731656.3571347743},{"$f":"AP36*AP8","v":2101851.8055238202},{"$f":"AQ36*AQ8","v":2100978.3976154765},{"$f":"AR36*AR8","v":2470712.1795822205},{"$f":"AS36*AS8","v":2469685.4946602783},{"$f":"AT36*AT8","v":2468659.2363691423},{"$f":"AU36*AU8","v":2344251.7343049534},{"$f":"AV36*AV8","v":2343277.5990217188},{"$f":"AW36*AW8","v":1972466.4156064873},{"$f":"AX36*AX8","v":1725190.9261776723},{"$f":"AY36*AY8","v":1478120.6029039349},{"$f":"AZ36*AZ8","v":1477506.3815679352},{"$f":"BA36*BA8","v":1723041.1513778844},{"$f":"BB36*BB8","v":2091394.8313669849},{"$f":"BC36*BC8","v":2090525.7687716181},{"$f":"BD36*BD8","v":2458420.0791862882},{"$f":"BE36*BE8","v":2457398.5021495298},{"$f":"BF36*BF8","v":2456377.3496210366},{"$f":"BG36*BG8","v":2332588.7903531864},{"$f":"BH36*BH8","v":2331619.501514147},{"$f":"BI36*BI8","v":1962653.1498572002},{"$f":"BJ36*BJ8","v":1716607.8867439521},{"$f":"BK36*BK8","v":1470766.7690586413},{"$f":"BL36*BL8","v":1470155.6035501841},{"$f":"BM36*BM8","v":1714468.8073411784},{"$f":"BN36*BN8","v":2080989.881957199},{"$f":"BO36*BO8","v":2080125.1430563363},{"$f":"BP36*BP8","v":2446189.1335186944},{"$f":"BQ36*BQ8","v":2445172.6389547559},{"$f":"BR36*BR8","v":2444156.5667871004},{"$f":"BS36*BS8","v":2320983.8709981949},{"$f":"BT36*BT8","v":2320019.4044916881},{"$f":"BU36*BU8","v":1952888.706325572},{"$f":"BV36*BV8","v":1708067.548998957},{"$f":"BW36*BW8","v":1463449.5214513841},{"$f":"BX36*BX8","v":1462841.3965673468},{"$f":"BY36*BY8","v":1705939.1117822668},{"$f":"BZ36*BZ8","v":2070636.6984648739},{"$f":"CA36*CA8","v":2069776.2617475979},{"$f":"CB36*CB8","v":2434019.0383270588},{"$f":"CC36*CC8","v":2433007.600950005},{"$f":"CD36*CD8","v":2431996.5838677613},{"$f":"CE36*CE8","v":2309436.6875603925},{"$f":"CF36*CF8","v":2308477.0193947144},{"$f":"CG36*CG8","v":1943172.8421149969},{"$f":"CH36*CH8","v":1699569.7004964745},{"$f":"CI36*CI8","v":1456168.6780610783},{"$f":"CJ36*CJ8","v":1455563.5786739767},{"$f":"CK36*CK8","v":1697451.8525196679},{"$f":"CL36*CL8","v":2060335.0233481328},{"$f":"CM36*CM8","v":2059478.8674105445},{"$f":"CN36*CN8","v":2421909.4908726946},{"$f":"CO36*CO8","v":2420903.0855223923},{"$f":"CP36*CP8","v":2419897.0983758806},{"$f":"CQ36*CQ8","v":2297946.9527964098},{"$f":"CR36*CR8","v":2296992.0590992174},{"$f":"CS36*CS8","v":1933505.3155373097},{"$f":"CT36*CT8","v":1691114.1298472378},{"$f":"CU36*CU8","v":1448924.0577722169},{"$f":"CV36*CV8","v":1448321.9688298272},{"$f":"CW36*CW8","v":1689006.8184275299},{"$f":"CX36*CX8","v":2050084.6003464004},{"$f":"CY36*CY8","v":2049232.7038910887},{"$f":"CZ36*CZ8","v":2409860.1899230788},{"$f":"DA36*DA8","v":2408858.7915645693},{"$f":"DB36*DB8","v":2407857.8093292345},{"$f":"DC36*DC8","v":2286514.3808919499},{"$f":"DD36*DD8","v":2285564.2379096686},{"$f":"DE36*DE8","v":1923885.8861067754},{"$f":"DF36*DF8","v":1682700.6267136692},{"$f":"DG36*DG8","v":1441715.4803703649},{"$f":"DH36*DH8","v":1441116.3868953504},{"$f":"DI36*DI8","v":1680603.7994303778},{"$f":"DJ36*DJ8","v":2039885.17447403},{"$f":"DK36*DK8","v":2039037.516309541},{"$f":"DL36*DL8","v":2397870.8357443567},{"$f":"DM36*DM8","v":2396874.4194672331},{"$f":"DN36*DN8","v":2395878.4172430192},{"$f":"DO36*DO8","v":2275138.6874546763},{"$f":"DP36*DP8","v":2274193.2715519094},{"$f":"DQ36*DQ8","v":1914314.3145341051},{"$f":"DR36*DR8","v":1674328.9818046456},{"$f":"DS36*DS8","v":1434542.7665376763},{"$f":"DT36*DT8","v":1433946.653627214},{"$f":"DU36*DU8","v":1672242.586497888},{"$f":"DV36*DV8","v":2029736.4920139597},{"$f":"DW36*DW8","v":2028893.0510542691},{"$f":"DX36*DX8","v":2385941.130093887},{"$f":"DY36*DY8","v":2384949.671111674},{"$f":"DZ36*DZ8","v":2383958.6241224068},{"$f":"EA36*EA8","v":2263819.5895071398},{"$f":"EB36*EB8","v":2262878.877166078},{"$f":"EC36*EC8","v":1904790.3627205016},{"$f":"ED36*ED8","v":1665998.9868702933},{"$f":"EE36*EE8","v":1427405.7378484334},{"$f":"EF36*EF8","v":1426812.5906738439},{"$f":"EG36*EG8","v":1663922.9716396886},{"$f":"EH36*EH8","v":2019638.3005114016},{"$f":"EI36*EI8","v":2018799.0557753909},{"$f":"EJ36*EJ8","v":2374070.7762128212},{"$f":"EK36*EK8","v":2373084.2498623608},{"$f":"EL36*EL8","v":2372098.1334551293},{"$f":"EM36*EM8","v":2252556.8054797398},{"$f":"EN36*EN8","v":2251620.773299579},{"$f":"EO36*EO8","v":1895313.7937517422},{"$f":"EP36*EP8","v":1657710.4346968087},{"$f":"EQ36*EQ8","v":1420304.2167646098},{"$f":"ER36*ER8","v":1419714.0205709883},{"$f":"ES36*ES8","v":1655644.7479001868},{"$f":"ET36*ET8","v":2009590.3487675628},{"$f":"EU36*EU8","v":2008755.2793784973},{"$f":"EV36*EV8","v":2362259.4788187263},{"$f":"EW36*EW8","v":2361277.8605595618},{"$f":"EX36*EX8","v":2360296.6502041081},{"$f":"EY36*EY8","v":2241350.05520372},{"$f":"EZ36*EZ8","v":2240418.6799000776},{"$f":"FA36*FA8","v":1885884.3718922797},{"$f":"FB36*FB8","v":1649463.1191013015},{"$f":"FC36*FC8","v":1413238.0266314519},{"$f":"FD36*FD8","v":1412650.7667373016},{"$f":"FE36*FE8","v":1647407.7093534195},{"$f":"FF36*FF8","v":1999592.3868333956},{"$f":"FG36*FG8","v":1998761.4720184049},{"$f":"FH36*FH8","v":2350506.9440982346},{"$f":"FI36*FI8","v":2349530.2095120014},{"$f":"FJ36*FJ8","v":2348553.880800107},{"$f":"FK36*FK8","v":2230199.0599041991},{"$f":"FL36*FL8","v":2229272.318308535},{"$f":"FM36*FM8","v":1876501.8625793832},{"$f":"FN36*FN8","v":1641256.8349266686},{"$f":"FO36*FO8","v":1406206.9916730868},{"$f":"FP36*FP8","v":1405622.6534699518},{"$f":"FQ36*FQ8","v":1639211.65109793},{"$f":"FR36*FR8","v":1989644.1660033788},{"$f":"FS36*FS8","v":1988817.3850929406},{"$f":"FT36*FT8","v":2338812.8796997368},{"$f":"FU36*FU8","v":2337841.0044895541},{"$f":"FV36*FV8","v":2336869.5331344353},{"$f":"FW36*FW8","v":2219103.542193233},{"$f":"FX36*FX8","v":2218181.4112522732},{"$f":"FY36*FY8","v":1867166.0324172962},{"$f":"FZ36*FZ8","v":1633091.3780364855},{"$f":"GA36*GA8","v":1399210.9369881456},{"$f":"GB36*GB8","v":1398629.5059402501},{"$f":"GC36*GC8","v":1631056.3692516712},{"$f":"GD36*GD8","v":1979745.4388093315},{"$f":"GE36*GE8","v":1978922.7712367561},{"$f":"GF36*GF8","v":2327176.9947261051},{"$f":"GG36*GG8","v":2326209.9547159732},{"$f":"GH36*GH8","v":2325243.316551676},{"$f":"GI36*GI8","v":2208063.2260629176},{"$f":"GJ36*GJ8","v":2207145.6828380823},{"$f":"GK36*GK8","v":1857876.6491714388},{"$f":"GL36*GL8","v":1624966.5453099357},{"$f":"GM36*GM8","v":1392249.6885454182},{"$f":"GN36*GN8","v":1391671.1501893036},{"$f":"GO36*GO8","v":1622941.6609469363},{"$f":"GP36*GP8","v":1969895.9590142602},{"$f":"GQ36*GQ8","v":1969077.3843151804},{"$f":"GR36*GR8","v":2315598.999727468},{"$f":"GS36*GS8","v":2314636.7708616648},{"$f":"GT36*GT8","v":2313674.9418424633},{"$f":"GU36*GU8","v":2197077.8368785246},{"$f":"GV36*GV8","v":2196164.858545355},{"$f":"GW36*GW8","v":1848633.4817626253},{"$f":"GX36*GX8","v":1616882.1346367516},{"$f":"GY36*GY8","v":1385323.0731795204},{"$f":"GZ36*GZ8","v":1384747.4131236847},{"$f":"HA36*HA8","v":1614867.3243253091},{"$f":"HB36*HB8","v":1960095.4816062283},{"$f":"HC36*HC8","v":1959280.9794180887},{"$f":"HD36*HD8","v":2304078.606693997},{"$f":"HE36*HE8","v":2303121.1650364818},{"$f":"HF36*HF8","v":2302164.121236281},{"$f":"HG36*HG8","v":2186147.1013716655},{"$f":"HH36*HH8","v":2185238.6652192581},{"$f":"HI36*HI8","v":1839436.3002613175},{"$f":"HJ36*HJ8","v":1608837.9449121899},{"$f":"HK36*HK8","v":1378430.9185865868},{"$f":"HL36*HL8","v":1377858.1225111284},{"$f":"HM36*HM8","v":1606833.1585326456},{"$f":"HN36*HN8","v":1950343.7627922664},{"$f":"HO36*HO8","v":1949533.3128538192},{"$f":"HP36*HP8","v":2292615.5290487525},{"$f":"HQ36*HQ8","v":2291662.8507825681},{"$f":"HR36*HR8","v":2290710.5683943089},{"$f":"HS36*HS8","v":2175270.7476334977},{"$f":"HT36*HT8","v":2174366.8310639379},{"$f":"HU36*HU8","v":1830284.875881908},{"$f":"HV36*HV8","v":1600833.7760320297},{"$f":"HW36*HW8","v":1371573.0533199869},{"$f":"HX36*HX8","v":1371003.1069762474},{"$f":"HY36*HY8","v":1598838.963714075},{"$f":"HZ36*HZ8","v":1940640.5599923048},{"$f":"IA36*IA8","v":1939834.1421431038},{"$f":"IB36*IB8","v":2281209.4816405498},{"$f":"IC36*IC8","v":2280261.5430672322},{"$f":"ID36*ID8","v":2279313.9984022975},{"$f":"IE36*IE8","v":2164448.5051079583},{"$f":"IF36*IF8","v":2163549.0856357599},{"$f":"IG36*IG8","v":1821178.9809770233},{"$f":"IH36*IH8","v":1592869.4288875917},{"$f":"II36*II8","v":1364749.3067860566},{"$f":"IJ36*IJ8","v":1364182.1959962659},{"$f":"IK36*IK8","v":1590884.5410090296},{"$f":"IL36*IL8","v":1930985.6318331386},{"$f":"IM36*IM8","v":1930183.2260130381},{"$f":"IN36*IN8","v":2269860.1807368645},{"$f":"IO36*IO8","v":2268916.9582758518},{"$f":"IP36*IP8","v":2267974.127763479},{"$f":"IQ36*IQ8","v":2153680.104585032},{"$f":"IR36*IR8","v":2152785.1598365754},{"$f":"IS36*IS8","v":1812118.3890318626},{"$f":"IT36*IT8","v":1584944.705360787},{"$f":"IU36*IU8","v":1357959.5092398566},{"$f":"IV36*IV8","v":1357395.2198967815},{"$f":"IW36*IW8","v":1582969.6925462978},{"$f":"IX36*IX8","v":1921378.7381424259},{"$f":"IY36*IY8","v":1920580.3243910822},{"$f":"IZ36*IZ8","v":2258567.3440167806},{"$f":"JA36*JA8","v":2257628.8142048279},{"$f":"JB36*JB8","v":2256690.6743915216},{"$f":"JC36*JC8","v":2142965.2781940615},{"$f":"JD36*JD8","v":2142074.7859070404},{"$f":"JE36*JE8","v":1803102.8746585699},{"$f":"JF36*JF8","v":1577059.4083191911},{"$f":"JG36*JG8","v":1351203.4917809519},{"$f":"JH36*JH8","v":1350642.0098475437},{"$f":"JI36*JI8","v":1575094.221439102},{"$f":"JJ36*JJ8","v":1911819.6399427122},{"$f":"JK36*JK8","v":1911025.1983990862},{"$f":"JL36*JL8","v":2247330.69056396},{"$f":"JM36*JM8","v":2246396.8300545537},{"$f":"JN36*JN8","v":2245463.3576035029},{"$f":"JO36*JO8","v":2132303.759397075},{"$f":"JP36*JP8","v":2131417.6974199391},{"$f":"JQ36*JQ8","v":1794132.2135906157},{"$f":"JR36*JR8","v":1569213.3416111341},{"$f":"JS36*JS8","v":1344481.0863492049},{"$f":"JT36*JT8","v":1343922.3978582514},{"$f":"JU36*JU8","v":1567257.9317802},{"$f":"JV36*JV8","v":1902308.0994454834},{"$f":"JW36*JW8","v":1901517.6103473483},{"$f":"JX36*JX8","v":2236149.9408596605},{"$f":"JY36*JY8","v":2235220.7264224403},{"$f":"JZ36*JZ8","v":2234291.8981129373},{"$f":"KA36*KA8","v":2121695.2829821631},{"$f":"KB36*KB8","v":2120813.6292735706},{"$f":"KC36*KC8","v":1785206.1826772289},{"$f":"KD36*KD8","v":1561406.3100608296},{"$f":"KE36*KE8","v":1337792.1257206015},{"$f":"KF36*KF8","v":1337236.2167743791},{"$f":"KG36*KG8","v":1559460.6286370147},{"$f":"KH36*KH8","v":1892843.8800452566},{"$f":"KI36*KI8","v":1892057.3237287044},{"$f":"KJ36*KJ8","v":2225024.8167757811},{"$f":"KK36*KK8","v":2224100.2252959604},{"$f":"KL36*KL8","v":2223176.0180228227},{"$f":"KM36*KM8","v":2111139.5850568782},{"$f":"KN36*KN8","v":2110262.317685144},{"$f":"KO36*KO8","v":1776324.5598778389},{"$f":"KP36*KP8","v":1553638.1194635113},{"$f":"KQ36*KQ8","v":1331136.4435030855},{"$f":"KR36*KR8","v":1330583.3002730133},{"$f":"KS36*KS8","v":1551702.1180467797},{"$f":"KT36*KT8","v":1883426.7463136874},{"$f":"KU36*KU8","v":1882644.1032126402},{"$f":"KV36*KV8","v":2213955.0415679403},{"$f":"KW36*KW8","v":2213035.0500457305},{"$f":"KX36*KX8","v":2212115.4408187279},{"$f":"KY36*KY8","v":2100636.4030416692},{"$f":"KZ36*KZ8","v":2099763.5001842226},{"$f":"LA36*LA8","v":1767487.1242565562},{"$f":"LB36*LB8","v":1545908.5765806085},{"$f":"LC36*LC8","v":1324513.8741324234},{"$f":"LD36*LD8","v":1323963.48285872},{"$f":"LE36*LE8","v":1543982.2070117216},{"$f":"LF36*LF8","v":1874056.4639937193},{"$f":"LG36*LG8","v":1873277.7146394437},{"$f":"LH36*LH8","v":2202940.3398685982},{"$f":"LI36*LI8","v":2202024.9254186382},{"$f":"LJ36*LJ8","v":2201109.8913619192},{"$f":"LK36*LK8","v":2090185.4756633535},{"$f":"LL36*LL8","v":2089316.9156061928},{"$f":"LM36*LM8","v":1758693.6559766734},{"$f":"LN36*LN8","v":1538217.4891349343},{"$f":"LO36*LO8","v":1317924.2528680833},{"$f":"LP36*LP8","v":0},{"$f":"LQ36*LQ8","v":0},{"$f":"LR36*LR8","v":0},{"$f":"LS36*LS8","v":0},{"$f":"LT36*LT8","v":0},{"$f":"LU36*LU8","v":0},{"$f":"LV36*LV8","v":0},{"$f":"LW36*LW8","v":0},{"$f":"LX36*LX8","v":0},{"$f":"LY36*LY8","v":0},{"$f":"LZ36*LZ8","v":0},{"$f":"MA36*MA8","v":0},{"$f":"MB36*MB8","v":0},{"$f":"MC36*MC8","v":0},{"$f":"MD36*MD8","v":0},{"$f":"ME36*ME8","v":0},{"$f":"MF36*MF8","v":0},{"$f":"MG36*MG8","v":0},{"$f":"MH36*MH8","v":0},{"$f":"MI36*MI8","v":0},{"$f":"MJ36*MJ8","v":0},{"$f":"MK36*MK8","v":0},{"$f":"ML36*ML8","v":0},{"$f":"MM36*MM8","v":0},{"$f":"MN36*MN8","v":0},{"$f":"MO36*MO8","v":0},{"$f":"MP36*MP8","v":0},{"$f":"MQ36*MQ8","v":0},{"$f":"MR36*MR8","v":0},{"$f":"MS36*MS8","v":0},{"$f":"MT36*MT8","v":0},{"$f":"MU36*MU8","v":0},{"$f":"MV36*MV8","v":0},{"$f":"MW36*MW8","v":0},{"$f":"MX36*MX8","v":0},{"$f":"MY36*MY8","v":0},{"$f":"MZ36*MZ8","v":0},{"$f":"NA36*NA8","v":0},{"$f":"NB36*NB8","v":0},{"$f":"NC36*NC8","v":0},{"$f":"ND36*ND8","v":0},{"$f":"NE36*NE8","v":0},{"$f":"NF36*NF8","v":0},{"$f":"NG36*NG8","v":0},{"$f":"NH36*NH8","v":0},{"$f":"NI36*NI8","v":0},{"$f":"NJ36*NJ8","v":0},{"$f":"NK36*NK8","v":0},{"$f":"NL36*NL8","v":0},{"$f":"NM36*NM8","v":0},{"$f":"NN36*NN8","v":0},{"$f":"NO36*NO8","v":0},{"$f":"NP36*NP8","v":0},{"$f":"NQ36*NQ8","v":0},{"$f":"NR36*NR8","v":0},{"$f":"NS36*NS8","v":0},{"$f":"NT36*NT8","v":0},{"$f":"NU36*NU8","v":0},{"$f":"NV36*NV8","v":0},{"$f":"NW36*NW8","v":0},{"$f":"NX36*NX8","v":0},{"$f":"NY36*NY8","v":0},{"$f":"NZ36*NZ8","v":0},{"$f":"OA36*OA8","v":0},{"$f":"OB36*OB8","v":0},{"$f":"OC36*OC8","v":0},{"$f":"OD36*OD8","v":0},{"$f":"OE36*OE8","v":0},{"$f":"OF36*OF8","v":0},{"$f":"OG36*OG8","v":0},{"$f":"OH36*OH8","v":0},{"$f":"OI36*OI8","v":0},{"$f":"OJ36*OJ8","v":0},{"$f":"OK36*OK8","v":0},{"$f":"OL36*OL8","v":0},{"$f":"OM36*OM8","v":0},{"$f":"ON36*ON8","v":0},{"$f":"OO36*OO8","v":0},{"$f":"OP36*OP8","v":0},{"$f":"OQ36*OQ8","v":0},{"$f":"OR36*OR8","v":0},{"$f":"OS36*OS8","v":0},{"$f":"OT36*OT8","v":0},{"$f":"OU36*OU8","v":0},{"$f":"OV36*OV8","v":0},{"$f":"OW36*OW8","v":0},{"$f":"OX36*OX8","v":0},{"$f":"OY36*OY8","v":0},{"$f":"OZ36*OZ8","v":0},{"$f":"PA36*PA8","v":0},{"$f":"PB36*PB8","v":0},{"$f":"PC36*PC8","v":0},{"$f":"PD36*PD8","v":0},{"$f":"PE36*PE8","v":0},{"$f":"PF36*PF8","v":0},{"$f":"PG36*PG8","v":0},{"$f":"PH36*PH8","v":0},{"$f":"PI36*PI8","v":0},{"$f":"PJ36*PJ8","v":0},{"$f":"PK36*PK8","v":0},{"$f":"PL36*PL8","v":0},{"$f":"PM36*PM8","v":0},{"$f":"PN36*PN8","v":0},{"$f":"PO36*PO8","v":0},{"$f":"PP36*PP8","v":0},{"$f":"PQ36*PQ8","v":0},{"$f":"PR36*PR8","v":0},{"$f":"PS36*PS8","v":0},{"$f":"PT36*PT8","v":0},{"$f":"PU36*PU8","v":0},{"$f":"PV36*PV8","v":0},{"$f":"PW36*PW8","v":0},{"$f":"PX36*PX8","v":0},{"$f":"PY36*PY8","v":0},{"$f":"PZ36*PZ8","v":0},{"$f":"QA36*QA8","v":0},{"$f":"QB36*QB8","v":0},{"$f":"QC36*QC8","v":0},{"$f":"QD36*QD8","v":0},{"$f":"QE36*QE8","v":0},{"$f":"QF36*QF8","v":0},{"$f":"QG36*QG8","v":0},{"$f":"QH36*QH8","v":0},{"$f":"QI36*QI8","v":0},{"$f":"QJ36*QJ8","v":0},{"$f":"QK36*QK8","v":0},{"$f":"QL36*QL8","v":0},{"$f":"QM36*QM8","v":0},{"$f":"QN36*QN8","v":0},{"$f":"QO36*QO8","v":0},{"$f":"QP36*QP8","v":0},{"$f":"QQ36*QQ8","v":0},{"$f":"QR36*QR8","v":0},{"$f":"QS36*QS8","v":0},{"$f":"QT36*QT8","v":0},{"$f":"QU36*QU8","v":0},{"$f":"QV36*QV8","v":0},{"$f":"QW36*QW8","v":0},{"$f":"QX36*QX8","v":0},{"$f":"QY36*QY8","v":0},{"$f":"QZ36*QZ8","v":0},{"$f":"RA36*RA8","v":0},{"$f":"RB36*RB8","v":0},{"$f":"RC36*RC8","v":0},{"$f":"RD36*RD8","v":0},{"$f":"RE36*RE8","v":0},{"$f":"RF36*RF8","v":0},{"$f":"RG36*RG8","v":0},{"$f":"RH36*RH8","v":0},{"$f":"RI36*RI8","v":0},{"$f":"RJ36*RJ8","v":0},{"$f":"RK36*RK8","v":0},{"$f":"RL36*RL8","v":0},{"$f":"RM36*RM8","v":0},{"$f":"RN36*RN8","v":0},{"$f":"RO36*RO8","v":0},{"$f":"RP36*RP8","v":0},{"$f":"RQ36*RQ8","v":0},{"$f":"RR36*RR8","v":0},{"$f":"RS36*RS8","v":0},{"$f":"RT36*RT8","v":0},{"$f":"RU36*RU8","v":0},{"$f":"RV36*RV8","v":0},{"$f":"RW36*RW8","v":0},{"$f":"RX36*RX8","v":0},{"$f":"RY36*RY8","v":0},{"$f":"RZ36*RZ8","v":0},{"$f":"SA36*SA8","v":0},{"$f":"SB36*SB8","v":0},{"$f":"SC36*SC8","v":0},{"$f":"SD36*SD8","v":0},{"$f":"SE36*SE8","v":0},{"$f":"SF36*SF8","v":0},{"$f":"SG36*SG8","v":0},{"$f":"SH36*SH8","v":0},{"$f":"SI36*SI8","v":0},{"$f":"SJ36*SJ8","v":0},{"$f":"SK36*SK8","v":0},{"$f":"SL36*SL8","v":0},{"$f":"SM36*SM8","v":0},{"$f":"SN36*SN8","v":0},{"$f":"SO36*SO8","v":0}]
[null,null,null,"Post PPA Output - P90","kWh",null,null,{"$f":"SUM(J114:XFD114)","v":214221758.48468339},null,{"$f":"(J9-J8)*J36","v":0},{"$f":"(K9-K8)*K36","v":0},{"$f":"(L9-L8)*L36","v":0},{"$f":"(M9-M8)*M36","v":0},{"$f":"(N9-N8)*N36","v":0},{"$f":"(O9-O8)*O36","v":0},{"$f":"(P9-P8)*P36","v":0},{"$f":"(Q9-Q8)*Q36","v":0},{"$f":"(R9-R8)*R36","v":0},{"$f":"(S9-S8)*S36","v":0},{"$f":"(T9-T8)*T36","v":0},{"$f":"(U9-U8)*U36","v":0},{"$f":"(V9-V8)*V36","v":0},{"$f":"(W9-W8)*W36","v":0},{"$f":"(X9-X8)*X36","v":0},{"$f":"(Y9-Y8)*Y36","v":0},{"$f":"(Z9-Z8)*Z36","v":0},{"$f":"(AA9-AA8)*AA36","v":0},{"$f":"(AB9-AB8)*AB36","v":0},{"$f":"(AC9-AC8)*AC36","v":0},{"$f":"(AD9-AD8)*AD36","v":0},{"$f":"(AE9-AE8)*AE36","v":0},{"$f":"(AF9-AF8)*AF36","v":0},{"$f":"(AG9-AG8)*AG36","v":0},{"$f":"(AH9-AH8)*AH36","v":0},{"$f":"(AI9-AI8)*AI36","v":0},{"$f":"(AJ9-AJ8)*AJ36","v":0},{"$f":"(AK9-AK8)*AK36","v":0},{"$f":"(AL9-AL8)*AL36","v":0},{"$f":"(AM9-AM8)*AM36","v":0},{"$f":"(AN9-AN8)*AN36","v":0},{"$f":"(AO9-AO8)*AO36","v":0},{"$f":"(AP9-AP8)*AP36","v":0},{"$f":"(AQ9-AQ8)*AQ36","v":0},{"$f":"(AR9-AR8)*AR36","v":0},{"$f":"(AS9-AS8)*AS36","v":0},{"$f":"(AT9-AT8)*AT36","v":0},{"$f":"(AU9-AU8)*AU36","v":0},{"$f":"(AV9-AV8)*AV36","v":0},{"$f":"(AW9-AW8)*AW36","v":0},{"$f":"(AX9-AX8)*AX36","v":0},{"$f":"(AY9-AY8)*AY36","v":0},{"$f":"(AZ9-AZ8)*AZ36","v":0},{"$f":"(BA9-BA8)*BA36","v":0},{"$f":"(BB9-BB8)*BB36","v":0},{"$f":"(BC9-BC8)*BC36","v":0},{"$f":"(BD9-BD8)*BD36","v":0},{"$f":"(BE9-BE8)*BE36","v":0},{"$f":"(BF9-BF8)*BF36","v":0},{"$f":"(BG9-BG8)*BG36","v":0},{"$f":"(BH9-BH8)*BH36","v":0},{"$f":"(BI9-BI8)*BI36","v":0},{"$f":"(BJ9-BJ8)*BJ36","v":0},{"$f":"(BK9-BK8)*BK36","v":0},{"$f":"(BL9-BL8)*BL36","v":0},{"$f":"(BM9-BM8)*BM36","v":0},{"$f":"(BN9-BN8)*BN36","v":0},{"$f":"(BO9-BO8)*BO36","v":0},{"$f":"(BP9-BP8)*BP36","v":0},{"$f":"(BQ9-BQ8)*BQ36","v":0},{"$f":"(BR9-BR8)*BR36","v":0},{"$f":"(BS9-BS8)*BS36","v":0},{"$f":"(BT9-BT8)*BT36","v":0},{"$f":"(BU9-BU8)*BU36","v":0},{"$f":"(BV9-BV8)*BV36","v":0},{"$f":"(BW9-BW8)*BW36","v":0},{"$f":"(BX9-BX8)*BX36","v":0},{"$f":"(BY9-BY8)*BY36","v":0},{"$f":"(BZ9-BZ8)*BZ36","v":0},{"$f":"(CA9-CA8)*CA36","v":0},{"$f":"(CB9-CB8)*CB36","v":0},{"$f":"(CC9-CC8)*CC36","v":0},{"$f":"(CD9-CD8)*CD36","v":0},{"$f":"(CE9-CE8)*CE36","v":0},{"$f":"(CF9-CF8)*CF36","v":0},{"$f":"(CG9-CG8)*CG36","v":0},{"$f":"(CH9-CH8)*CH36","v":0},{"$f":"(CI9-CI8)*CI36","v":0},{"$f":"(CJ9-CJ8)*CJ36","v":0},{"$f":"(CK9-CK8)*CK36","v":0},{"$f":"(CL9-CL8)*CL36","v":0},{"$f":"(CM9-CM8)*CM36","v":0},{"$f":"(CN9-CN8)*CN36","v":0},{"$f":"(CO9-CO8)*CO36","v":0},{"$f":"(CP9-CP8)*CP36","v":0},{"$f":"(CQ9-CQ8)*CQ36","v":0},{"$f":"(CR9-CR8)*CR36","v":0},{"$f":"(CS9-CS8)*CS36","v":0},{"$f":"(CT9-CT8)*CT36","v":0},{"$f":"(CU9-CU8)*CU36","v":0},{"$f":"(CV9-CV8)*CV36","v":0},{"$f":"(CW9-CW8)*CW36","v":0},{"$f":"(CX9-CX8)*CX36","v":0},{"$f":"(CY9-CY8)*CY36","v":0},{"$f":"(CZ9-CZ8)*CZ36","v":0},{"$f":"(DA9-DA8)*DA36","v":0},{"$f":"(DB9-DB8)*DB36","v":0},{"$f":"(DC9-DC8)*DC36","v":0},{"$f":"(DD9-DD8)*DD36","v":0},{"$f":"(DE9-DE8)*DE36","v":0},{"$f":"(DF9-DF8)*DF36","v":0},{"$f":"(DG9-DG8)*DG36","v":0},{"$f":"(DH9-DH8)*DH36","v":0},{"$f":"(DI9-DI8)*DI36","v":0},{"$f":"(DJ9-DJ8)*DJ36","v":0},{"$f":"(DK9-DK8)*DK36","v":0},{"$f":"(DL9-DL8)*DL36","v":0},{"$f":"(DM9-DM8)*DM36","v":0},{"$f":"(DN9-DN8)*DN36","v":0},{"$f":"(DO9-DO8)*DO36","v":0},{"$f":"(DP9-DP8)*DP36","v":0},{"$f":"(DQ9-DQ8)*DQ36","v":0},{"$f":"(DR9-DR8)*DR36","v":0},{"$f":"(DS9-DS8)*DS36","v":0},{"$f":"(DT9-DT8)*DT36","v":0},{"$f":"(DU9-DU8)*DU36","v":0},{"$f":"(DV9-DV8)*DV36","v":0},{"$f":"(DW9-DW8)*DW36","v":0},{"$f":"(DX9-DX8)*DX36","v":0},{"$f":"(DY9-DY8)*DY36","v":0},{"$f":"(DZ9-DZ8)*DZ36","v":0},{"$f":"(EA9-EA8)*EA36","v":0},{"$f":"(EB9-EB8)*EB36","v":0},{"$f":"(EC9-EC8)*EC36","v":0},{"$f":"(ED9-ED8)*ED36","v":0},{"$f":"(EE9-EE8)*EE36","v":0},{"$f":"(EF9-EF8)*EF36","v":0},{"$f":"(EG9-EG8)*EG36","v":0},{"$f":"(EH9-EH8)*EH36","v":0},{"$f":"(EI9-EI8)*EI36","v":0},{"$f":"(EJ9-EJ8)*EJ36","v":0},{"$f":"(EK9-EK8)*EK36","v":0},{"$f":"(EL9-EL8)*EL36","v":0},{"$f":"(EM9-EM8)*EM36","v":0},{"$f":"(EN9-EN8)*EN36","v":0},{"$f":"(EO9-EO8)*EO36","v":0},{"$f":"(EP9-EP8)*EP36","v":0},{"$f":"(EQ9-EQ8)*EQ36","v":0},{"$f":"(ER9-ER8)*ER36","v":0},{"$f":"(ES9-ES8)*ES36","v":0},{"$f":"(ET9-ET8)*ET36","v":0},{"$f":"(EU9-EU8)*EU36","v":0},{"$f":"(EV9-EV8)*EV36","v":0},{"$f":"(EW9-EW8)*EW36","v":0},{"$f":"(EX9-EX8)*EX36","v":0},{"$f":"(EY9-EY8)*EY36","v":0},{"$f":"(EZ9-EZ8)*EZ36","v":0},{"$f":"(FA9-FA8)*FA36","v":0},{"$f":"(FB9-FB8)*FB36","v":0},{"$f":"(FC9-FC8)*FC36","v":0},{"$f":"(FD9-FD8)*FD36","v":0},{"$f":"(FE9-FE8)*FE36","v":0},{"$f":"(FF9-FF8)*FF36","v":0},{"$f":"(FG9-FG8)*FG36","v":0},{"$f":"(FH9-FH8)*FH36","v":0},{"$f":"(FI9-FI8)*FI36","v":0},{"$f":"(FJ9-FJ8)*FJ36","v":0},{"$f":"(FK9-FK8)*FK36","v":0},{"$f":"(FL9-FL8)*FL36","v":0},{"$f":"(FM9-FM8)*FM36","v":0},{"$f":"(FN9-FN8)*FN36","v":0},{"$f":"(FO9-FO8)*FO36","v":0},{"$f":"(FP9-FP8)*FP36","v":0},{"$f":"(FQ9-FQ8)*FQ36","v":0},{"$f":"(FR9-FR8)*FR36","v":0},{"$f":"(FS9-FS8)*FS36","v":0},{"$f":"(FT9-FT8)*FT36","v":0},{"$f":"(FU9-FU8)*FU36","v":0},{"$f":"(FV9-FV8)*FV36","v":0},{"$f":"(FW9-FW8)*FW36","v":0},{"$f":"(FX9-FX8)*FX36","v":0},{"$f":"(FY9-FY8)*FY36","v":0},{"$f":"(FZ9-FZ8)*FZ36","v":0},{"$f":"(GA9-GA8)*GA36","v":0},{"$f":"(GB9-GB8)*GB36","v":0},{"$f":"(GC9-GC8)*GC36","v":0},{"$f":"(GD9-GD8)*GD36","v":0},{"$f":"(GE9-GE8)*GE36","v":0},{"$f":"(GF9-GF8)*GF36","v":0},{"$f":"(GG9-GG8)*GG36","v":0},{"$f":"(GH9-GH8)*GH36","v":0},{"$f":"(GI9-GI8)*GI36","v":0},{"$f":"(GJ9-GJ8)*GJ36","v":0},{"$f":"(GK9-GK8)*GK36","v":0},{"$f":"(GL9-GL8)*GL36","v":0},{"$f":"(GM9-GM8)*GM36","v":0},{"$f":"(GN9-GN8)*GN36","v":0},{"$f":"(GO9-GO8)*GO36","v":0},{"$f":"(GP9-GP8)*GP36","v":0},{"$f":"(GQ9-GQ8)*GQ36","v":0},{"$f":"(GR9-GR8)*GR36","v":0},{"$f":"(GS9-GS8)*GS36","v":0},{"$f":"(GT9-GT8)*GT36","v":0},{"$f":"(GU9-GU8)*GU36","v":0},{"$f":"(GV9-GV8)*GV36","v":0},{"$f":"(GW9-GW8)*GW36","v":0},{"$f":"(GX9-GX8)*GX36","v":0},{"$f":"(GY9-GY8)*GY36","v":0},{"$f":"(GZ9-GZ8)*GZ36","v":0},{"$f":"(HA9-HA8)*HA36","v":0},{"$f":"(HB9-HB8)*HB36","v":0},{"$f":"(HC9-HC8)*HC36","v":0},{"$f":"(HD9-HD8)*HD36","v":0},{"$f":"(HE9-HE8)*HE36","v":0},{"$f":"(HF9-HF8)*HF36","v":0},{"$f":"(HG9-HG8)*HG36","v":0},{"$f":"(HH9-HH8)*HH36","v":0},{"$f":"(HI9-HI8)*HI36","v":0},{"$f":"(HJ9-HJ8)*HJ36","v":0},{"$f":"(HK9-HK8)*HK36","v":0},{"$f":"(HL9-HL8)*HL36","v":0},{"$f":"(HM9-HM8)*HM36","v":0},{"$f":"(HN9-HN8)*HN36","v":0},{"$f":"(HO9-HO8)*HO36","v":0},{"$f":"(HP9-HP8)*HP36","v":0},{"$f":"(HQ9-HQ8)*HQ36","v":0},{"$f":"(HR9-HR8)*HR36","v":0},{"$f":"(HS9-HS8)*HS36","v":0},{"$f":"(HT9-HT8)*HT36","v":0},{"$f":"(HU9-HU8)*HU36","v":0},{"$f":"(HV9-HV8)*HV36","v":0},{"$f":"(HW9-HW8)*HW36","v":0},{"$f":"(HX9-HX8)*HX36","v":0},{"$f":"(HY9-HY8)*HY36","v":0},{"$f":"(HZ9-HZ8)*HZ36","v":0},{"$f":"(IA9-IA8)*IA36","v":0},{"$f":"(IB9-IB8)*IB36","v":0},{"$f":"(IC9-IC8)*IC36","v":0},{"$f":"(ID9-ID8)*ID36","v":0},{"$f":"(IE9-IE8)*IE36","v":0},{"$f":"(IF9-IF8)*IF36","v":0},{"$f":"(IG9-IG8)*IG36","v":0},{"$f":"(IH9-IH8)*IH36","v":0},{"$f":"(II9-II8)*II36","v":0},{"$f":"(IJ9-IJ8)*IJ36","v":0},{"$f":"(IK9-IK8)*IK36","v":0},{"$f":"(IL9-IL8)*IL36","v":0},{"$f":"(IM9-IM8)*IM36","v":0},{"$f":"(IN9-IN8)*IN36","v":0},{"$f":"(IO9-IO8)*IO36","v":0},{"$f":"(IP9-IP8)*IP36","v":0},{"$f":"(IQ9-IQ8)*IQ36","v":0},{"$f":"(IR9-IR8)*IR36","v":0},{"$f":"(IS9-IS8)*IS36","v":0},{"$f":"(IT9-IT8)*IT36","v":0},{"$f":"(IU9-IU8)*IU36","v":0},{"$f":"(IV9-IV8)*IV36","v":0},{"$f":"(IW9-IW8)*IW36","v":0},{"$f":"(IX9-IX8)*IX36","v":0},{"$f":"(IY9-IY8)*IY36","v":0},{"$f":"(IZ9-IZ8)*IZ36","v":0},{"$f":"(JA9-JA8)*JA36","v":0},{"$f":"(JB9-JB8)*JB36","v":0},{"$f":"(JC9-JC8)*JC36","v":0},{"$f":"(JD9-JD8)*JD36","v":0},{"$f":"(JE9-JE8)*JE36","v":0},{"$f":"(JF9-JF8)*JF36","v":0},{"$f":"(JG9-JG8)*JG36","v":0},{"$f":"(JH9-JH8)*JH36","v":0},{"$f":"(JI9-JI8)*JI36","v":0},{"$f":"(JJ9-JJ8)*JJ36","v":0},{"$f":"(JK9-JK8)*JK36","v":0},{"$f":"(JL9-JL8)*JL36","v":0},{"$f":"(JM9-JM8)*JM36","v":0},{"$f":"(JN9-JN8)*JN36","v":0},{"$f":"(JO9-JO8)*JO36","v":0},{"$f":"(JP9-JP8)*JP36","v":0},{"$f":"(JQ9-JQ8)*JQ36","v":0},{"$f":"(JR9-JR8)*JR36","v":0},{"$f":"(JS9-JS8)*JS36","v":0},{"$f":"(JT9-JT8)*JT36","v":0},{"$f":"(JU9-JU8)*JU36","v":0},{"$f":"(JV9-JV8)*JV36","v":0},{"$f":"(JW9-JW8)*JW36","v":0},{"$f":"(JX9-JX8)*JX36","v":0},{"$f":"(JY9-JY8)*JY36","v":0},{"$f":"(JZ9-JZ8)*JZ36","v":0},{"$f":"(KA9-KA8)*KA36","v":0},{"$f":"(KB9-KB8)*KB36","v":0},{"$f":"(KC9-KC8)*KC36","v":0},{"$f":"(KD9-KD8)*KD36","v":0},{"$f":"(KE9-KE8)*KE36","v":0},{"$f":"(KF9-KF8)*KF36","v":0},{"$f":"(KG9-KG8)*KG36","v":0},{"$f":"(KH9-KH8)*KH36","v":0},{"$f":"(KI9-KI8)*KI36","v":0},{"$f":"(KJ9-KJ8)*KJ36","v":0},{"$f":"(KK9-KK8)*KK36","v":0},{"$f":"(KL9-KL8)*KL36","v":0},{"$f":"(KM9-KM8)*KM36","v":0},{"$f":"(KN9-KN8)*KN36","v":0},{"$f":"(KO9-KO8)*KO36","v":0},{"$f":"(KP9-KP8)*KP36","v":0},{"$f":"(KQ9-KQ8)*KQ36","v":0},{"$f":"(KR9-KR8)*KR36","v":0},{"$f":"(KS9-KS8)*KS36","v":0},{"$f":"(KT9-KT8)*KT36","v":0},{"$f":"(KU9-KU8)*KU36","v":0},{"$f":"(KV9-KV8)*KV36","v":0},{"$f":"(KW9-KW8)*KW36","v":0},{"$f":"(KX9-KX8)*KX36","v":0},{"$f":"(KY9-KY8)*KY36","v":0},{"$f":"(KZ9-KZ8)*KZ36","v":0},{"$f":"(LA9-LA8)*LA36","v":0},{"$f":"(LB9-LB8)*LB36","v":0},{"$f":"(LC9-LC8)*LC36","v":0},{"$f":"(LD9-LD8)*LD36","v":0},{"$f":"(LE9-LE8)*LE36","v":0},{"$f":"(LF9-LF8)*LF36","v":0},{"$f":"(LG9-LG8)*LG36","v":0},{"$f":"(LH9-LH8)*LH36","v":0},{"$f":"(LI9-LI8)*LI36","v":0},{"$f":"(LJ9-LJ8)*LJ36","v":0},{"$f":"(LK9-LK8)*LK36","v":0},{"$f":"(LL9-LL8)*LL36","v":0},{"$f":"(LM9-LM8)*LM36","v":0},{"$f":"(LN9-LN8)*LN36","v":0},{"$f":"(LO9-LO8)*LO36","v":0},{"$f":"(LP9-LP8)*LP36","v":1317376.599859423},{"$f":"(LQ9-LQ8)*LQ36","v":1536300.7034942505},{"$f":"(LR9-LR8)*LR36","v":1864732.7999937509},{"$f":"(LS9-LS8)*LS36","v":1863957.925014372},{"$f":"(LT9-LT8)*LT36","v":2191980.4376801969},{"$f":"(LU9-LU8)*LU36","v":2191069.5775309829},{"$f":"(LV9-LV8)*LV36","v":2190159.0958825061},{"$f":"(LW9-LW8)*LW36","v":2079786.5429486099},{"$f":"(LX9-LX8)*LX36","v":2078922.3040857629},{"$f":"(LY9-LY8)*LY36","v":1749943.9362951966},{"$f":"(LZ9-LZ8)*LZ36","v":1530564.665805904},{"$f":"(MA9-MA8)*MA36","v":1311367.4157891371},{"$f":"(MB9-MB8)*MB36","v":1310822.487422311},{"$f":"(MC9-MC8)*MC36","v":1528657.4164121889},{"$f":"(MD9-MD8)*MD36","v":1855455.5223818407},{"$f":"(ME9-ME8)*ME36","v":1854684.5025018619},{"$f":"(MF9-MF8)*MF36","v":2181075.0623683543},{"$f":"(MG9-MG8)*MG36","v":2180168.7338616736},{"$f":"(MH9-MH8)*MH36","v":2179262.7819726421},{"$f":"(MI9-MI8)*MI36","v":2069439.3462175215},{"$f":"(MJ9-MJ8)*MJ36","v":2068579.4070505099},{"$f":"(MK9-MK8)*MK36","v":1741237.7475574091},{"$f":"(ML9-ML8)*ML36","v":1522949.9162247798},{"$f":"(MM9-MM8)*MM36","v":1304843.199790186},{"$f":"(MN9-MN8)*MN36","v":1304300.982509762},{"$f":"(MO9-MO8)*MO36","v":1521052.1556340186},{"$f":"(MP9-MP8)*MP36","v":1846224.4003799406},{"$f":"(MQ9-MQ8)*MQ36","v":1845457.2164197625},{"$f":"(MR9-MR8)*MR36","v":2170223.9426550781},{"$f":"(MS9-MS8)*MS36","v":2169322.123245446},{"$f":"(MT9-MT8)*MT36","v":2168420.6785797435},{"$f":"(MU9-MU8)*MU36","v":2059143.6280771357},{"$f":"(MV9-MV8)*MV36","v":2058287.9672144374},{"$f":"(MW9-MW8)*MW36","v":1732574.8731914517},{"$f":"(MX9-MX8)*MX36","v":1515373.0509699299},{"$f":"(MY9-MY8)*MY36","v":1298351.4425772994},{"$f":"(MZ9-MZ8)*MZ36","v":1297811.9228952855},{"$f":"(NA9-NA8)*NA36","v":1513484.7319741475},{"$f":"(NB9-NB8)*NB36","v":1837039.2043581498},{"$f":"(NC9-NC8)*NC36","v":1836275.8372335946},{"$f":"(ND9-ND8)*ND36","v":2159426.8086120184},{"$f":"(NE9-NE8)*NE36","v":2158529.4758661152},{"$f":"(NF9-NF8)*NF36","v":2157632.5159997446},{"$f":"(NG9-NG8)*NG36","v":2048899.1324150597},{"$f":"(NH9-NH8)*NH36","v":2048047.7285715791},{"$f":"(NI9-NI8)*NI36","v":1723955.097702937},{"$f":"(NJ9-NJ8)*NJ36","v":1507833.8815621191},{"$f":"(NK9-NK8)*NK36","v":1291891.9826639793},{"$f":"(NL9-NL8)*NL36","v":1291355.1471594877},{"$f":"(NM9-NM8)*NM36","v":1505954.9571882063},{"$f":"(NN9-NN8)*NN36","v":1827899.7058290041},{"$f":"(NO9-NO8)*NO36","v":1827140.1365508398},{"$f":"(NP9-NP8)*NP36","v":2148683.3916537487},{"$f":"(NQ9-NQ8)*NQ36","v":2147790.5232498655},{"$f":"(NR9-NR8)*NR36","v":2146898.0258703916},{"$f":"(NS9-NS8)*NS36","v":2038705.6043930936},{"$f":"(NT9-NT8)*NT36","v":2037858.43638963},{"$f":"(NU9-NU8)*NU36","v":1715378.2066695879},{"$f":"(NV9-NV8)*NV36","v":1500332.2204598191},{"$f":"(NW9-NW8)*NW36","v":1285464.6593671427},{"$f":"(NX9-NX8)*NX36","v":1284930.4946860566},{"$f":"(NY9-NY8)*NY36","v":1498462.6439683635},{"$f":"(NZ9-NZ8)*NZ36","v":1818805.6774417944},{"$f":"(OA9-OA8)*OA36","v":1818049.8871152627},{"$f":"(OB9-OB8)*OB36","v":2137993.4245310924},{"$f":"(OC9-OC8)*OC36","v":2137104.9982585716},{"$f":"(OD9-OD8)*OD36","v":2136216.9411645676},{"$f":"(OE9-OE8)*OE36","v":2028562.7904408886},{"$f":"(OF9-OF8)*OF36","v":2027719.8372036114},{"$f":"(OG9-OG8)*OG36","v":1706843.9867359081},{"$f":"(OH9-OH8)*OH36","v":1492867.8810545462},{"$f":"(OI9-OI8)*OI36","v":1279069.3128031269},{"$f":"(OJ9-OJ8)*OJ36","v":1278537.8056577677},{"$f":"(OK9-OK8)*OK36","v":1491007.60593867},{"$f":"(OL9-OL8)*OL36","v":1809756.8929769092},{"$f":"(OM9-OM8)*OM36","v":1809004.8628012557},{"$f":"(ON9-ON8)*ON36","v":2127356.6413244689},{"$f":"(OO9-OO8)*OO36","v":2126472.6350831552},{"$f":"(OP9-OP8)*OP36","v":2125588.9961836492},{"$f":"(OQ9-OQ8)*OQ36","v":2018470.4382496397},{"$f":"(OR9-OR8)*OR36","v":2017631.6788095632},{"$f":"(OS9-OS8)*OS36","v":1698352.2256078681},{"$f":"(OT9-OT8)*OT36","v":1485440.6776662148},{"$f":"(OU9-OU8)*OU36","v":1272705.7838837081},{"$f":"(OV9-OV8)*OV36","v":1272176.9210525048},{"$f":"(OW9-OW8)*OW36","v":1483589.6576504176},{"$f":"(OX9-OX8)*OX36","v":1800753.1273402083},{"$f":"(OY9-OY8)*OY36","v":1800004.8386082146},{"$f":"(OZ9-OZ8)*OZ36","v":2116772.7774372832},{"$f":"(PA9-PA8)*PA36","v":2115893.1692369706},{"$f":"(PB9-PB8)*PB36","v":2115013.9265508945},{"$f":"(PC9-PC8)*PC36","v":2008428.2967658108},{"$f":"(PD9-PD8)*PD36","v":2007593.7102582715},{"$f":"(PE9-PE8)*PE36","v":1689902.7120476298},{"$f":"(PF9-PF8)*PF36","v":1478050.4255385217},{"$f":"(PG9-PG8)*PG36","v":1266373.9143121471},{"$f":"(PH9-PH8)*PH36","v":1265847.682639308},{"$f":"(PI9-PI8)*PI36","v":1476208.6145775297},{"$f":"(PJ9-PJ8)*PJ36","v":1791794.1565574205},{"$f":"(PK9-PK8)*PK36","v":1791049.5906549396},{"$f":"(PL9-PL8)*PL36","v":2106241.5695893359},{"$f":"(PM9-PM8)*PM36","v":2105366.337549224},{"$f":"(PN9-PN8)*PN36","v":2104491.4692048696},{"$f":"(PO9-PO8)*PO36","v":1998436.1161848858},{"$f":"(PP9-PP8)*PP36","v":1997605.6818490261},{"$f":"(PQ9-PQ8)*PQ36","v":1681495.2358682882},{"$f":"(PR9-PR8)*PR36","v":1470696.94083435},{"$f":"(PS9-PS8)*PS36","v":1260073.5465792506},{"$f":"(PT9-PT8)*PT36","v":1259549.9329744356},{"$f":"(PU9-PU8)*PU36","v":1468864.2931119697},{"$f":"(PV9-PV8)*PV36","v":1782879.7577685774},{"$f":"(PW9-PW8)*PW36","v":1782138.896174069},{"$f":"(PX9-PX8)*PX36","v":2095762.7558102838},{"$f":"(PY9-PY8)*PY36","v":2094891.878158431},{"$f":"(PZ9-PZ8)*PZ36","v":2094021.3623929045},{"$f":"(QA9-QA8)*QA36","v":1988493.6479451593},{"$f":"(QB9-QB8)*QB36","v":1987667.3451234081},{"$f":"(QC9-QC8)*QC36","v":1673129.5879286441},{"$f":"(QD9-QD8)*QD36","v":1463380.040631193},{"$f":"(QE9-QE8)*QE36","v":1253804.5239594525},{"$f":"(QF9-QF8)*QF36","v":0},{"$f":"(QG9-QG8)*QG36","v":0},{"$f":"(QH9-QH8)*QH36","v":0},{"$f":"(QI9-QI8)*QI36","v":0},{"$f":"(QJ9-QJ8)*QJ36","v":0},{"$f":"(QK9-QK8)*QK36","v":0},{"$f":"(QL9-QL8)*QL36","v":0},{"$f":"(QM9-QM8)*QM36","v":0},{"$f":"(QN9-QN8)*QN36","v":0},{"$f":"(QO9-QO8)*QO36","v":0},{"$f":"(QP9-QP8)*QP36","v":0},{"$f":"(QQ9-QQ8)*QQ36","v":0},{"$f":"(QR9-QR8)*QR36","v":0},{"$f":"(QS9-QS8)*QS36","v":0},{"$f":"(QT9-QT8)*QT36","v":0},{"$f":"(QU9-QU8)*QU36","v":0},{"$f":"(QV9-QV8)*QV36","v":0},{"$f":"(QW9-QW8)*QW36","v":0},{"$f":"(QX9-QX8)*QX36","v":0},{"$f":"(QY9-QY8)*QY36","v":0},{"$f":"(QZ9-QZ8)*QZ36","v":0},{"$f":"(RA9-RA8)*RA36","v":0},{"$f":"(RB9-RB8)*RB36","v":0},{"$f":"(RC9-RC8)*RC36","v":0},{"$f":"(RD9-RD8)*RD36","v":0},{"$f":"(RE9-RE8)*RE36","v":0},{"$f":"(RF9-RF8)*RF36","v":0},{"$f":"(RG9-RG8)*RG36","v":0},{"$f":"(RH9-RH8)*RH36","v":0},{"$f":"(RI9-RI8)*RI36","v":0},{"$f":"(RJ9-RJ8)*RJ36","v":0},{"$f":"(RK9-RK8)*RK36","v":0},{"$f":"(RL9-RL8)*RL36","v":0},{"$f":"(RM9-RM8)*RM36","v":0},{"$f":"(RN9-RN8)*RN36","v":0},{"$f":"(RO9-RO8)*RO36","v":0},{"$f":"(RP9-RP8)*RP36","v":0},{"$f":"(RQ9-RQ8)*RQ36","v":0},{"$f":"(RR9-RR8)*RR36","v":0},{"$f":"(RS9-RS8)*RS36","v":0},{"$f":"(RT9-RT8)*RT36","v":0},{"$f":"(RU9-RU8)*RU36","v":0},{"$f":"(RV9-RV8)*RV36","v":0},{"$f":"(RW9-RW8)*RW36","v":0},{"$f":"(RX9-RX8)*RX36","v":0},{"$f":"(RY9-RY8)*RY36","v":0},{"$f":"(RZ9-RZ8)*RZ36","v":0},{"$f":"(SA9-SA8)*SA36","v":0},{"$f":"(SB9-SB8)*SB36","v":0},{"$f":"(SC9-SC8)*SC36","v":0},{"$f":"(SD9-SD8)*SD36","v":0},{"$f":"(SE9-SE8)*SE36","v":0},{"$f":"(SF9-SF8)*SF36","v":0},{"$f":"(SG9-SG8)*SG36","v":0},{"$f":"(SH9-SH8)*SH36","v":0},{"$f":"(SI9-SI8)*SI36","v":0},{"$f":"(SJ9-SJ8)*SJ36","v":0},{"$f":"(SK9-SK8)*SK36","v":0},{"$f":"(SL9-SL8)*SL36","v":0},{"$f":"(SM9-SM8)*SM36","v":0},{"$f":"(SN9-SN8)*SN36","v":0},{"$f":"(SO9-SO8)*SO36","v":0}]
[]
[null,null,null,"Capacity Factor - P90","%",null,null,null,null,{"$f":"J34/Hours","v":0},{"$f":"K34/Hours","v":0},{"$f":"L34/Hours","v":0},{"$f":"M34/Hours","v":0},{"$f":"N34/Hours","v":0},{"$f":"O34/Hours","v":0},{"$f":"P34/Hours","v":0},{"$f":"Q34/Hours","v":0},{"$f":"R34/Hours","v":0},{"$f":"S34/Hours","v":0},{"$f":"T34/Hours","v":0},{"$f":"U34/Hours","v":0},{"$f":"V34/Hours","v":0},{"$f":"W34/Hours","v":0},{"$f":"X34/Hours","v":0},{"$f":"Y34/Hours","v":0},{"$f":"Z34/Hours","v":0},{"$f":"AA34/Hours","v":0},{"$f":"AB34/Hours","v":0.18936311034348652},{"$f":"AC34/Hours","v":0.18936311034348652},{"$f":"AD34/Hours","v":0.18936311034348652},{"$f":"AE34/Hours","v":0.18936311034348652},{"$f":"AF34/Hours","v":0.18936311034348652},{"$f":"AG34/Hours","v":0.18936311034348652},{"$f":"AH34/Hours","v":0.18936311034348652},{"$f":"AI34/Hours","v":0.18936311034348652},{"$f":"AJ34/Hours","v":0.18936311034348652},{"$f":"AK34/Hours","v":0.18936311034348652},{"$f":"AL34/Hours","v":0.18936311034348652},{"$f":"AM34/Hours","v":0.18936311034348652},{"$f":"AN34/Hours","v":0.18936311034348652},{"$f":"AO34/Hours","v":0.18936311034348652},{"$f":"AP34/Hours","v":0.18936311034348652},{"$f":"AQ34/Hours","v":0.18936311034348652},{"$f":"AR34/Hours","v":0.18936311034348652},{"$f":"AS34/Hours","v":0.18936311034348652},{"$f":"AT34/Hours","v":0.18936311034348652},{"$f":"AU34/Hours","v":0.18936311034348652},{"$f":"AV34/Hours","v":0.18936311034348652},{"$f":"AW34/Hours","v":0.18936311034348652},{"$f":"AX34/Hours","v":0.18936311034348652},{"$f":"AY34/Hours","v":0.18936311034348652},{"$f":"AZ34/Hours","v":0.18936311034348652},{"$f":"BA34/Hours","v":0.18936311034348652},{"$f":"BB34/Hours","v":0.18936311034348652},{"$f":"BC34/Hours","v":0.18936311034348652},{"$f":"BD34/Hours","v":0.18936311034348652},{"$f":"BE34/Hours","v":0.18936311034348652},{"$f":"BF34/Hours","v":0.18936311034348652},{"$f":"BG34/Hours","v":0.18936311034348652},{"$f":"BH34/Hours","v":0.18936311034348652},{"$f":"BI34/Hours","v":0.18936311034348652},{"$f":"BJ34/Hours","v":0.18936311034348652},{"$f":"BK34/Hours","v":0.18936311034348652},{"$f":"BL34/Hours","v":0.18936311034348652},{"$f":"BM34/Hours","v":0.18936311034348652},{"$f":"BN34/Hours","v":0.18936311034348652},{"$f":"BO34/Hours","v":0.18936311034348652},{"$f":"BP34/Hours","v":0.18936311034348652},{"$f":"BQ34/Hours","v":0.18936311034348652},{"$f":"BR34/Hours","v":0.18936311034348652},{"$f":"BS34/Hours","v":0.18936311034348652},{"$f":"BT34/Hours","v":0.18936311034348652},{"$f":"BU34/Hours","v":0.18936311034348652},{"$f":"BV34/Hours","v":0.18936311034348652},{"$f":"BW34/Hours","v":0.18936311034348652},{"$f":"BX34/Hours","v":0.18936311034348652},{"$f":"BY34/Hours","v":0.18936311034348652},{"$f":"BZ34/Hours","v":0.18936311034348652},{"$f":"CA34/Hours","v":0.18936311034348652},{"$f":"CB34/Hours","v":0.18936311034348652},{"$f":"CC34/Hours","v":0.18936311034348652},{"$f":"CD34/Hours","v":0.18936311034348652},{"$f":"CE34/Hours","v":0.18936311034348652},{"$f":"CF34/Hours","v":0.18936311034348652},{"$f":"CG34/Hours","v":0.18936311034348652},{"$f":"CH34/Hours","v":0.18936311034348652},{"$f":"CI34/Hours","v":0.18936311034348652},{"$f":"CJ34/Hours","v":0.18936311034348652},{"$f":"CK34/Hours","v":0.18936311034348652},{"$f":"CL34/Hours","v":0.18936311034348652},{"$f":"CM34/Hours","v":0.18936311034348652},{"$f":"CN34/Hours","v":0.18936311034348652},{"$f":"CO34/Hours","v":0.18936311034348652},{"$f":"CP34/Hours","v":0.18936311034348652},{"$f":"CQ34/Hours","v":0.18936311034348652},{"$f":"CR34/Hours","v":0.18936311034348652},{"$f":"CS34/Hours","v":0.18936311034348652},{"$f":"CT34/Hours","v":0.18936311034348652},{"$f":"CU34/Hours","v":0.18936311034348652},{"$f":"CV34/Hours","v":0.18936311034348652},{"$f":"CW34/Hours","v":0.18936311034348652},{"$f":"CX34/Hours","v":0.18936311034348652},{"$f":"CY34/Hours","v":0.18936311034348652},{"$f":"CZ34/Hours","v":0.18936311034348652},{"$f":"DA34/Hours","v":0.18936311034348652},{"$f":"DB34/Hours","v":0.18936311034348652},{"$f":"DC34/Hours","v":0.18936311034348652},{"$f":"DD34/Hours","v":0.18936311034348652},{"$f":"DE34/Hours","v":0.18936311034348652},{"$f":"DF34/Hours","v":0.18936311034348652},{"$f":"DG34/Hours","v":0.18936311034348652},{"$f":"DH34/Hours","v":0.18936311034348652},{"$f":"DI34/Hours","v":0.18936311034348652},{"$f":"DJ34/Hours","v":0.18936311034348652},{"$f":"DK34/Hours","v":0.18936311034348652},{"$f":"DL34/Hours","v":0.18936311034348652},{"$f":"DM34/Hours","v":0.18936311034348652},{"$f":"DN34/Hours","v":0.18936311034348652},{"$f":"DO34/Hours","v":0.18936311034348652},{"$f":"DP34/Hours","v":0.18936311034348652},{"$f":"DQ34/Hours","v":0.18936311034348652},{"$f":"DR34/Hours","v":0.18936311034348652},{"$f":"DS34/Hours","v":0.18936311034348652},{"$f":"DT34/Hours","v":0.18936311034348652},{"$f":"DU34/Hours","v":0.18936311034348652},{"$f":"DV34/Hours","v":0.18936311034348652},{"$f":"DW34/Hours","v":0.18936311034348652},{"$f":"DX34/Hours","v":0.18936311034348652},{"$f":"DY34/Hours","v":0.18936311034348652},{"$f":"DZ34/Hours","v":0.18936311034348652},{"$f":"EA34/Hours","v":0.18936311034348652},{"$f":"EB34/Hours","v":0.18936311034348652},{"$f":"EC34/Hours","v":0.18936311034348652},{"$f":"ED34/Hours","v":0.18936311034348652},{"$f":"EE34/Hours","v":0.18936311034348652},{"$f":"EF34/Hours","v":0.18936311034348652},{"$f":"EG34/Hours","v":0.18936311034348652},{"$f":"EH34/Hours","v":0.18936311034348652},{"$f":"EI34/Hours","v":0.18936311034348652},{"$f":"EJ34/Hours","v":0.18936311034348652},{"$f":"EK34/Hours","v":0.18936311034348652},{"$f":"EL34/Hours","v":0.18936311034348652},{"$f":"EM34/Hours","v":0.18936311034348652},{"$f":"EN34/Hours","v":0.18936311034348652},{"$f":"EO34/Hours","v":0.18936311034348652},{"$f":"EP34/Hours","v":0.18936311034348652},{"$f":"EQ34/Hours","v":0.18936311034348652},{"$f":"ER34/Hours","v":0.18936311034348652},{"$f":"ES34/Hours","v":0.18936311034348652},{"$f":"ET34/Hours","v":0.18936311034348652},{"$f":"EU34/Hours","v":0.18936311034348652},{"$f":"EV34/Hours","v":0.18936311034348652},{"$f":"EW34/Hours","v":0.18936311034348652},{"$f":"EX34/Hours","v":0.18936311034348652},{"$f":"EY34/Hours","v":0.18936311034348652},{"$f":"EZ34/Hours","v":0.18936311034348652},{"$f":"FA34/Hours","v":0.18936311034348652},{"$f":"FB34/Hours","v":0.18936311034348652},{"$f":"FC34/Hours","v":0.18936311034348652},{"$f":"FD34/Hours","v":0.18936311034348652},{"$f":"FE34/Hours","v":0.18936311034348652},{"$f":"FF34/Hours","v":0.18936311034348652},{"$f":"FG34/Hours","v":0.18936311034348652},{"$f":"FH34/Hours","v":0.18936311034348652},{"$f":"FI34/Hours","v":0.18936311034348652},{"$f":"FJ34/Hours","v":0.18936311034348652},{"$f":"FK34/Hours","v":0.18936311034348652},{"$f":"FL34/Hours","v":0.18936311034348652},{"$f":"FM34/Hours","v":0.18936311034348652},{"$f":"FN34/Hours","v":0.18936311034348652},{"$f":"FO34/Hours","v":0.18936311034348652},{"$f":"FP34/Hours","v":0.18936311034348652},{"$f":"FQ34/Hours","v":0.18936311034348652},{"$f":"FR34/Hours","v":0.18936311034348652},{"$f":"FS34/Hours","v":0.18936311034348652},{"$f":"FT34/Hours","v":0.18936311034348652},{"$f":"FU34/Hours","v":0.18936311034348652},{"$f":"FV34/Hours","v":0.18936311034348652},{"$f":"FW34/Hours","v":0.18936311034348652},{"$f":"FX34/Hours","v":0.18936311034348652},{"$f":"FY34/Hours","v":0.18936311034348652},{"$f":"FZ34/Hours","v":0.18936311034348652},{"$f":"GA34/Hours","v":0.18936311034348652},{"$f":"GB34/Hours","v":0.18936311034348652},{"$f":"GC34/Hours","v":0.18936311034348652},{"$f":"GD34/Hours","v":0.18936311034348652},{"$f":"GE34/Hours","v":0.18936311034348652},{"$f":"GF34/Hours","v":0.18936311034348652},{"$f":"GG34/Hours","v":0.18936311034348652},{"$f":"GH34/Hours","v":0.18936311034348652},{"$f":"GI34/Hours","v":0.18936311034348652},{"$f":"GJ34/Hours","v":0.18936311034348652},{"$f":"GK34/Hours","v":0.18936311034348652},{"$f":"GL34/Hours","v":0.18936311034348652},{"$f":"GM34/Hours","v":0.18936311034348652},{"$f":"GN34/Hours","v":0.18936311034348652},{"$f":"GO34/Hours","v":0.18936311034348652},{"$f":"GP34/Hours","v":0.18936311034348652},{"$f":"GQ34/Hours","v":0.18936311034348652},{"$f":"GR34/Hours","v":0.18936311034348652},{"$f":"GS34/Hours","v":0.18936311034348652},{"$f":"GT34/Hours","v":0.18936311034348652},{"$f":"GU34/Hours","v":0.18936311034348652},{"$f":"GV34/Hours","v":0.18936311034348652},{"$f":"GW34/Hours","v":0.18936311034348652},{"$f":"GX34/Hours","v":0.18936311034348652},{"$f":"GY34/Hours","v":0.18936311034348652},{"$f":"GZ34/Hours","v":0.18936311034348652},{"$f":"HA34/Hours","v":0.18936311034348652},{"$f":"HB34/Hours","v":0.18936311034348652},{"$f":"HC34/Hours","v":0.18936311034348652},{"$f":"HD34/Hours","v":0.18936311034348652},{"$f":"HE34/Hours","v":0.18936311034348652},{"$f":"HF34/Hours","v":0.18936311034348652},{"$f":"HG34/Hours","v":0.18936311034348652},{"$f":"HH34/Hours","v":0.18936311034348652},{"$f":"HI34/Hours","v":0.18936311034348652},{"$f":"HJ34/Hours","v":0.18936311034348652},{"$f":"HK34/Hours","v":0.18936311034348652},{"$f":"HL34/Hours","v":0.18936311034348652},{"$f":"HM34/Hours","v":0.18936311034348652},{"$f":"HN34/Hours","v":0.18936311034348652},{"$f":"HO34/Hours","v":0.18936311034348652},{"$f":"HP34/Hours","v":0.18936311034348652},{"$f":"HQ34/Hours","v":0.18936311034348652},{"$f":"HR34/Hours","v":0.18936311034348652},{"$f":"HS34/Hours","v":0.18936311034348652},{"$f":"HT34/Hours","v":0.18936311034348652},{"$f":"HU34/Hours","v":0.18936311034348652},{"$f":"HV34/Hours","v":0.18936311034348652},{"$f":"HW34/Hours","v":0.18936311034348652},{"$f":"HX34/Hours","v":0.18936311034348652},{"$f":"HY34/Hours","v":0.18936311034348652},{"$f":"HZ34/Hours","v":0.18936311034348652},{"$f":"IA34/Hours","v":0.18936311034348652},{"$f":"IB34/Hours","v":0.18936311034348652},{"$f":"IC34/Hours","v":0.18936311034348652},{"$f":"ID34/Hours","v":0.18936311034348652},{"$f":"IE34/Hours","v":0.18936311034348652},{"$f":"IF34/Hours","v":0.18936311034348652},{"$f":"IG34/Hours","v":0.18936311034348652},{"$f":"IH34/Hours","v":0.18936311034348652},{"$f":"II34/Hours","v":0.18936311034348652},{"$f":"IJ34/Hours","v":0.18936311034348652},{"$f":"IK34/Hours","v":0.18936311034348652},{"$f":"IL34/Hours","v":0.18936311034348652},{"$f":"IM34/Hours","v":0.18936311034348652},{"$f":"IN34/Hours","v":0.18936311034348652},{"$f":"IO34/Hours","v":0.18936311034348652},{"$f":"IP34/Hours","v":0.18936311034348652},{"$f":"IQ34/Hours","v":0.18936311034348652},{"$f":"IR34/Hours","v":0.18936311034348652},{"$f":"IS34/Hours","v":0.18936311034348652},{"$f":"IT34/Hours","v":0.18936311034348652},{"$f":"IU34/Hours","v":0.18936311034348652},{"$f":"IV34/Hours","v":0.18936311034348652},{"$f":"IW34/Hours","v":0.18936311034348652},{"$f":"IX34/Hours","v":0.18936311034348652},{"$f":"IY34/Hours","v":0.18936311034348652},{"$f":"IZ34/Hours","v":0.18936311034348652},{"$f":"JA34/Hours","v":0.18936311034348652},{"$f":"JB34/Hours","v":0.18936311034348652},{"$f":"JC34/Hours","v":0.18936311034348652},{"$f":"JD34/Hours","v":0.18936311034348652},{"$f":"JE34/Hours","v":0.18936311034348652},{"$f":"JF34/Hours","v":0.18936311034348652},{"$f":"JG34/Hours","v":0.18936311034348652},{"$f":"JH34/Hours","v":0.18936311034348652},{"$f":"JI34/Hours","v":0.18936311034348652},{"$f":"JJ34/Hours","v":0.18936311034348652},{"$f":"JK34/Hours","v":0.18936311034348652},{"$f":"JL34/Hours","v":0.18936311034348652},{"$f":"JM34/Hours","v":0.18936311034348652},{"$f":"JN34/Hours","v":0.18936311034348652},{"$f":"JO34/Hours","v":0.18936311034348652},{"$f":"JP34/Hours","v":0.18936311034348652},{"$f":"JQ34/Hours","v":0.18936311034348652},{"$f":"JR34/Hours","v":0.18936311034348652},{"$f":"JS34/Hours","v":0.18936311034348652},{"$f":"JT34/Hours","v":0.18936311034348652},{"$f":"JU34/Hours","v":0.18936311034348652},{"$f":"JV34/Hours","v":0.18936311034348652},{"$f":"JW34/Hours","v":0.18936311034348652},{"$f":"JX34/Hours","v":0.18936311034348652},{"$f":"JY34/Hours","v":0.18936311034348652},{"$f":"JZ34/Hours","v":0.18936311034348652},{"$f":"KA34/Hours","v":0.18936311034348652},{"$f":"KB34/Hours","v":0.18936311034348652},{"$f":"KC34/Hours","v":0.18936311034348652},{"$f":"KD34/Hours","v":0.18936311034348652},{"$f":"KE34/Hours","v":0.18936311034348652},{"$f":"KF34/Hours","v":0.18936311034348652},{"$f":"KG34/Hours","v":0.18936311034348652},{"$f":"KH34/Hours","v":0.18936311034348652},{"$f":"KI34/Hours","v":0.18936311034348652},{"$f":"KJ34/Hours","v":0.18936311034348652},{"$f":"KK34/Hours","v":0.18936311034348652},{"$f":"KL34/Hours","v":0.18936311034348652},{"$f":"KM34/Hours","v":0.18936311034348652},{"$f":"KN34/Hours","v":0.18936311034348652},{"$f":"KO34/Hours","v":0.18936311034348652},{"$f":"KP34/Hours","v":0.18936311034348652},{"$f":"KQ34/Hours","v":0.18936311034348652},{"$f":"KR34/Hours","v":0.18936311034348652},{"$f":"KS34/Hours","v":0.18936311034348652},{"$f":"KT34/Hours","v":0.18936311034348652},{"$f":"KU34/Hours","v":0.18936311034348652},{"$f":"KV34/Hours","v":0.18936311034348652},{"$f":"KW34/Hours","v":0.18936311034348652},{"$f":"KX34/Hours","v":0.18936311034348652},{"$f":"KY34/Hours","v":0.18936311034348652},{"$f":"KZ34/Hours","v":0.18936311034348652},{"$f":"LA34/Hours","v":0.18936311034348652},{"$f":"LB34/Hours","v":0.18936311034348652},{"$f":"LC34/Hours","v":0.18936311034348652},{"$f":"LD34/Hours","v":0.18936311034348652},{"$f":"LE34/Hours","v":0.18936311034348652},{"$f":"LF34/Hours","v":0.18936311034348652},{"$f":"LG34/Hours","v":0.18936311034348652},{"$f":"LH34/Hours","v":0.18936311034348652},{"$f":"LI34/Hours","v":0.18936311034348652},{"$f":"LJ34/Hours","v":0.18936311034348652},{"$f":"LK34/Hours","v":0.18936311034348652},{"$f":"LL34/Hours","v":0.18936311034348652},{"$f":"LM34/Hours","v":0.18936311034348652},{"$f":"LN34/Hours","v":0.18936311034348652},{"$f":"LO34/Hours","v":0.18936311034348652},{"$f":"LP34/Hours","v":0.18936311034348652},{"$f":"LQ34/Hours","v":0.18936311034348652},{"$f":"LR34/Hours","v":0.18936311034348652},{"$f":"LS34/Hours","v":0.18936311034348652},{"$f":"LT34/Hours","v":0.18936311034348652},{"$f":"LU34/Hours","v":0.18936311034348652},{"$f":"LV34/Hours","v":0.18936311034348652},{"$f":"LW34/Hours","v":0.18936311034348652},{"$f":"LX34/Hours","v":0.18936311034348652},{"$f":"LY34/Hours","v":0.18936311034348652},{"$f":"LZ34/Hours","v":0.18936311034348652},{"$f":"MA34/Hours","v":0.18936311034348652},{"$f":"MB34/Hours","v":0.18936311034348652},{"$f":"MC34/Hours","v":0.18936311034348652},{"$f":"MD34/Hours","v":0.18936311034348652},{"$f":"ME34/Hours","v":0.18936311034348652},{"$f":"MF34/Hours","v":0.18936311034348652},{"$f":"MG34/Hours","v":0.18936311034348652},{"$f":"MH34/Hours","v":0.18936311034348652},{"$f":"MI34/Hours","v":0.18936311034348652},{"$f":"MJ34/Hours","v":0.18936311034348652},{"$f":"MK34/Hours","v":0.18936311034348652},{"$f":"ML34/Hours","v":0.18936311034348652},{"$f":"MM34/Hours","v":0.18936311034348652},{"$f":"MN34/Hours","v":0.18936311034348652},{"$f":"MO34/Hours","v":0.18936311034348652},{"$f":"MP34/Hours","v":0.18936311034348652},{"$f":"MQ34/Hours","v":0.18936311034348652},{"$f":"MR34/Hours","v":0.18936311034348652},{"$f":"MS34/Hours","v":0.18936311034348652},{"$f":"MT34/Hours","v":0.18936311034348652},{"$f":"MU34/Hours","v":0.18936311034348652},{"$f":"MV34/Hours","v":0.18936311034348652},{"$f":"MW34/Hours","v":0.18936311034348652},{"$f":"MX34/Hours","v":0.18936311034348652},{"$f":"MY34/Hours","v":0.18936311034348652},{"$f":"MZ34/Hours","v":0.18936311034348652},{"$f":"NA34/Hours","v":0.18936311034348652},{"$f":"NB34/Hours","v":0.18936311034348652},{"$f":"NC34/Hours","v":0.18936311034348652},{"$f":"ND34/Hours","v":0.18936311034348652},{"$f":"NE34/Hours","v":0.18936311034348652},{"$f":"NF34/Hours","v":0.18936311034348652},{"$f":"NG34/Hours","v":0.18936311034348652},{"$f":"NH34/Hours","v":0.18936311034348652},{"$f":"NI34/Hours","v":0.18936311034348652},{"$f":"NJ34/Hours","v":0.18936311034348652},{"$f":"NK34/Hours","v":0.18936311034348652},{"$f":"NL34/Hours","v":0.18936311034348652},{"$f":"NM34/Hours","v":0.18936311034348652},{"$f":"NN34/Hours","v":0.18936311034348652},{"$f":"NO34/Hours","v":0.18936311034348652},{"$f":"NP34/Hours","v":0.18936311034348652},{"$f":"NQ34/Hours","v":0.18936311034348652},{"$f":"NR34/Hours","v":0.18936311034348652},{"$f":"NS34/Hours","v":0.18936311034348652},{"$f":"NT34/Hours","v":0.18936311034348652},{"$f":"NU34/Hours","v":0.18936311034348652},{"$f":"NV34/Hours","v":0.18936311034348652},{"$f":"NW34/Hours","v":0.18936311034348652},{"$f":"NX34/Hours","v":0.18936311034348652},{"$f":"NY34/Hours","v":0.18936311034348652},{"$f":"NZ34/Hours","v":0.18936311034348652},{"$f":"OA34/Hours","v":0.18936311034348652},{"$f":"OB34/Hours","v":0.18936311034348652},{"$f":"OC34/Hours","v":0.18936311034348652},{"$f":"OD34/Hours","v":0.18936311034348652},{"$f":"OE34/Hours","v":0.18936311034348652},{"$f":"OF34/Hours","v":0.18936311034348652},{"$f":"OG34/Hours","v":0.18936311034348652},{"$f":"OH34/Hours","v":0.18936311034348652},{"$f":"OI34/Hours","v":0.18936311034348652},{"$f":"OJ34/Hours","v":0.18936311034348652},{"$f":"OK34/Hours","v":0.18936311034348652},{"$f":"OL34/Hours","v":0.18936311034348652},{"$f":"OM34/Hours","v":0.18936311034348652},{"$f":"ON34/Hours","v":0.18936311034348652},{"$f":"OO34/Hours","v":0.18936311034348652},{"$f":"OP34/Hours","v":0.18936311034348652},{"$f":"OQ34/Hours","v":0.18936311034348652},{"$f":"OR34/Hours","v":0.18936311034348652},{"$f":"OS34/Hours","v":0.18936311034348652},{"$f":"OT34/Hours","v":0.18936311034348652},{"$f":"OU34/Hours","v":0.18936311034348652},{"$f":"OV34/Hours","v":0.18936311034348652},{"$f":"OW34/Hours","v":0.18936311034348652},{"$f":"OX34/Hours","v":0.18936311034348652},{"$f":"OY34/Hours","v":0.18936311034348652},{"$f":"OZ34/Hours","v":0.18936311034348652},{"$f":"PA34/Hours","v":0.18936311034348652},{"$f":"PB34/Hours","v":0.18936311034348652},{"$f":"PC34/Hours","v":0.18936311034348652},{"$f":"PD34/Hours","v":0.18936311034348652},{"$f":"PE34/Hours","v":0.18936311034348652},{"$f":"PF34/Hours","v":0.18936311034348652},{"$f":"PG34/Hours","v":0.18936311034348652},{"$f":"PH34/Hours","v":0.18936311034348652},{"$f":"PI34/Hours","v":0.18936311034348652},{"$f":"PJ34/Hours","v":0.18936311034348652},{"$f":"PK34/Hours","v":0.18936311034348652},{"$f":"PL34/Hours","v":0.18936311034348652},{"$f":"PM34/Hours","v":0.18936311034348652},{"$f":"PN34/Hours","v":0.18936311034348652},{"$f":"PO34/Hours","v":0.18936311034348652},{"$f":"PP34/Hours","v":0.18936311034348652},{"$f":"PQ34/Hours","v":0.18936311034348652},{"$f":"PR34/Hours","v":0.18936311034348652},{"$f":"PS34/Hours","v":0.18936311034348652},{"$f":"PT34/Hours","v":0.18936311034348652},{"$f":"PU34/Hours","v":0.18936311034348652},{"$f":"PV34/Hours","v":0.18936311034348652},{"$f":"PW34/Hours","v":0.18936311034348652},{"$f":"PX34/Hours","v":0.18936311034348652},{"$f":"PY34/Hours","v":0.18936311034348652},{"$f":"PZ34/Hours","v":0.18936311034348652},{"$f":"QA34/Hours","v":0.18936311034348652},{"$f":"QB34/Hours","v":0.18936311034348652},{"$f":"QC34/Hours","v":0.18936311034348652},{"$f":"QD34/Hours","v":0.18936311034348652},{"$f":"QE34/Hours","v":0.18936311034348652},{"$f":"QF34/Hours","v":0},{"$f":"QG34/Hours","v":0},{"$f":"QH34/Hours","v":0},{"$f":"QI34/Hours","v":0},{"$f":"QJ34/Hours","v":0},{"$f":"QK34/Hours","v":0},{"$f":"QL34/Hours","v":0},{"$f":"QM34/Hours","v":0},{"$f":"QN34/Hours","v":0},{"$f":"QO34/Hours","v":0},{"$f":"QP34/Hours","v":0},{"$f":"QQ34/Hours","v":0},{"$f":"QR34/Hours","v":0},{"$f":"QS34/Hours","v":0},{"$f":"QT34/Hours","v":0},{"$f":"QU34/Hours","v":0},{"$f":"QV34/Hours","v":0},{"$f":"QW34/Hours","v":0},{"$f":"QX34/Hours","v":0},{"$f":"QY34/Hours","v":0},{"$f":"QZ34/Hours","v":0},{"$f":"RA34/Hours","v":0},{"$f":"RB34/Hours","v":0},{"$f":"RC34/Hours","v":0},{"$f":"RD34/Hours","v":0},{"$f":"RE34/Hours","v":0},{"$f":"RF34/Hours","v":0},{"$f":"RG34/Hours","v":0},{"$f":"RH34/Hours","v":0},{"$f":"RI34/Hours","v":0},{"$f":"RJ34/Hours","v":0},{"$f":"RK34/Hours","v":0},{"$f":"RL34/Hours","v":0},{"$f":"RM34/Hours","v":0},{"$f":"RN34/Hours","v":0},{"$f":"RO34/Hours","v":0},{"$f":"RP34/Hours","v":0},{"$f":"RQ34/Hours","v":0},{"$f":"RR34/Hours","v":0},{"$f":"RS34/Hours","v":0},{"$f":"RT34/Hours","v":0},{"$f":"RU34/Hours","v":0},{"$f":"RV34/Hours","v":0},{"$f":"RW34/Hours","v":0},{"$f":"RX34/Hours","v":0},{"$f":"RY34/Hours","v":0},{"$f":"RZ34/Hours","v":0},{"$f":"SA34/Hours","v":0},{"$f":"SB34/Hours","v":0},{"$f":"SC34/Hours","v":0},{"$f":"SD34/Hours","v":0},{"$f":"SE34/Hours","v":0},{"$f":"SF34/Hours","v":0},{"$f":"SG34/Hours","v":0},{"$f":"SH34/Hours","v":0},{"$f":"SI34/Hours","v":0},{"$f":"SJ34/Hours","v":0},{"$f":"SK34/Hours","v":0},{"$f":"SL34/Hours","v":0},{"$f":"SM34/Hours","v":0},{"$f":"SN34/Hours","v":0},{"$f":"SO34/Hours","v":0}]
[null,null,null,"Penalty Flag","Flag",{"$f":"InputC!F90","v":0.15},null,null,null,{"$f":"J116<=$F$117","v":true},{"$f":"K116<=$F$117","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW116<=$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI116<=$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU116<=$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG116<=$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS116<=$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE116<=$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,{"$f":"QQ116<=$F$117","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Shortfall","kWh",{"$f":"F117","v":0.15},null,{"$f":"SUM(J118:SO118)","v":0},null,{"$f":"J117*($F$118-J116)*J25*Hours*J28","v":0},{"$f":"K117*($F$118-K116)*K25*Hours*K28","v":0},{"$f":"L117*($F$118-L116)*L25*Hours*L28","v":0},{"$f":"M117*($F$118-M116)*M25*Hours*M28","v":0},{"$f":"N117*($F$118-N116)*N25*Hours*N28","v":0},{"$f":"O117*($F$118-O116)*O25*Hours*O28","v":0},{"$f":"P117*($F$118-P116)*P25*Hours*P28","v":0},{"$f":"Q117*($F$118-Q116)*Q25*Hours*Q28","v":0},{"$f":"R117*($F$118-R116)*R25*Hours*R28","v":0},{"$f":"S117*($F$118-S116)*S25*Hours*S28","v":0},{"$f":"T117*($F$118-T116)*T25*Hours*T28","v":0},{"$f":"U117*($F$118-U116)*U25*Hours*U28","v":0},{"$f":"V117*($F$118-V116)*V25*Hours*V28","v":0},{"$f":"W117*($F$118-W116)*W25*Hours*W28","v":0},{"$f":"X117*($F$118-X116)*X25*Hours*X28","v":0},{"$f":"Y117*($F$118-Y116)*Y25*Hours*Y28","v":0},{"$f":"Z117*($F$118-Z116)*Z25*Hours*Z28","v":0},{"$f":"AA117*($F$118-AA116)*AA25*Hours*AA28","v":0},{"$f":"AB117*($F$118-AB116)*AB25*Hours*AB28","v":0},{"$f":"AC117*($F$118-AC116)*AC25*Hours*AC28","v":0},{"$f":"AD117*($F$118-AD116)*AD25*Hours*AD28","v":0},{"$f":"AE117*($F$118-AE116)*AE25*Hours*AE28","v":0},{"$f":"AF117*($F$118-AF116)*AF25*Hours*AF28","v":0},{"$f":"AG117*($F$118-AG116)*AG25*Hours*AG28","v":0},{"$f":"AH117*($F$118-AH116)*AH25*Hours*AH28","v":0},{"$f":"AI117*($F$118-AI116)*AI25*Hours*AI28","v":0},{"$f":"AJ117*($F$118-AJ116)*AJ25*Hours*AJ28","v":0},{"$f":"AK117*($F$118-AK116)*AK25*Hours*AK28","v":0},{"$f":"AL117*($F$118-AL116)*AL25*Hours*AL28","v":0},{"$f":"AM117*($F$118-AM116)*AM25*Hours*AM28","v":0},{"$f":"AN117*($F$118-AN116)*AN25*Hours*AN28","v":0},{"$f":"AO117*($F$118-AO116)*AO25*Hours*AO28","v":0},{"$f":"AP117*($F$118-AP116)*AP25*Hours*AP28","v":0},{"$f":"AQ117*($F$118-AQ116)*AQ25*Hours*AQ28","v":0},{"$f":"AR117*($F$118-AR116)*AR25*Hours*AR28","v":0},{"$f":"AS117*($F$118-AS116)*AS25*Hours*AS28","v":0},{"$f":"AT117*($F$118-AT116)*AT25*Hours*AT28","v":0},{"$f":"AU117*($F$118-AU116)*AU25*Hours*AU28","v":0},{"$f":"AV117*($F$118-AV116)*AV25*Hours*AV28","v":0},{"$f":"AW117*($F$118-AW116)*AW25*Hours*AW28","v":0},{"$f":"AX117*($F$118-AX116)*AX25*Hours*AX28","v":0},{"$f":"AY117*($F$118-AY116)*AY25*Hours*AY28","v":0},{"$f":"AZ117*($F$118-AZ116)*AZ25*Hours*AZ28","v":0},{"$f":"BA117*($F$118-BA116)*BA25*Hours*BA28","v":0},{"$f":"BB117*($F$118-BB116)*BB25*Hours*BB28","v":0},{"$f":"BC117*($F$118-BC116)*BC25*Hours*BC28","v":0},{"$f":"BD117*($F$118-BD116)*BD25*Hours*BD28","v":0},{"$f":"BE117*($F$118-BE116)*BE25*Hours*BE28","v":0},{"$f":"BF117*($F$118-BF116)*BF25*Hours*BF28","v":0},{"$f":"BG117*($F$118-BG116)*BG25*Hours*BG28","v":0},{"$f":"BH117*($F$118-BH116)*BH25*Hours*BH28","v":0},{"$f":"BI117*($F$118-BI116)*BI25*Hours*BI28","v":0},{"$f":"BJ117*($F$118-BJ116)*BJ25*Hours*BJ28","v":0},{"$f":"BK117*($F$118-BK116)*BK25*Hours*BK28","v":0},{"$f":"BL117*($F$118-BL116)*BL25*Hours*BL28","v":0},{"$f":"BM117*($F$118-BM116)*BM25*Hours*BM28","v":0},{"$f":"BN117*($F$118-BN116)*BN25*Hours*BN28","v":0},{"$f":"BO117*($F$118-BO116)*BO25*Hours*BO28","v":0},{"$f":"BP117*($F$118-BP116)*BP25*Hours*BP28","v":0},{"$f":"BQ117*($F$118-BQ116)*BQ25*Hours*BQ28","v":0},{"$f":"BR117*($F$118-BR116)*BR25*Hours*BR28","v":0},{"$f":"BS117*($F$118-BS116)*BS25*Hours*BS28","v":0},{"$f":"BT117*($F$118-BT116)*BT25*Hours*BT28","v":0},{"$f":"BU117*($F$118-BU116)*BU25*Hours*BU28","v":0},{"$f":"BV117*($F$118-BV116)*BV25*Hours*BV28","v":0},{"$f":"BW117*($F$118-BW116)*BW25*Hours*BW28","v":0},{"$f":"BX117*($F$118-BX116)*BX25*Hours*BX28","v":0},{"$f":"BY117*($F$118-BY116)*BY25*Hours*BY28","v":0},{"$f":"BZ117*($F$118-BZ116)*BZ25*Hours*BZ28","v":0},{"$f":"CA117*($F$118-CA116)*CA25*Hours*CA28","v":0},{"$f":"CB117*($F$118-CB116)*CB25*Hours*CB28","v":0},{"$f":"CC117*($F$118-CC116)*CC25*Hours*CC28","v":0},{"$f":"CD117*($F$118-CD116)*CD25*Hours*CD28","v":0},{"$f":"CE117*($F$118-CE116)*CE25*Hours*CE28","v":0},{"$f":"CF117*($F$118-CF116)*CF25*Hours*CF28","v":0},{"$f":"CG117*($F$118-CG116)*CG25*Hours*CG28","v":0},{"$f":"CH117*($F$118-CH116)*CH25*Hours*CH28","v":0},{"$f":"CI117*($F$118-CI116)*CI25*Hours*CI28","v":0},{"$f":"CJ117*($F$118-CJ116)*CJ25*Hours*CJ28","v":0},{"$f":"CK117*($F$118-CK116)*CK25*Hours*CK28","v":0},{"$f":"CL117*($F$118-CL116)*CL25*Hours*CL28","v":0},{"$f":"CM117*($F$118-CM116)*CM25*Hours*CM28","v":0},{"$f":"CN117*($F$118-CN116)*CN25*Hours*CN28","v":0},{"$f":"CO117*($F$118-CO116)*CO25*Hours*CO28","v":0},{"$f":"CP117*($F$118-CP116)*CP25*Hours*CP28","v":0},{"$f":"CQ117*($F$118-CQ116)*CQ25*Hours*CQ28","v":0},{"$f":"CR117*($F$118-CR116)*CR25*Hours*CR28","v":0},{"$f":"CS117*($F$118-CS116)*CS25*Hours*CS28","v":0},{"$f":"CT117*($F$118-CT116)*CT25*Hours*CT28","v":0},{"$f":"CU117*($F$118-CU116)*CU25*Hours*CU28","v":0},{"$f":"CV117*($F$118-CV116)*CV25*Hours*CV28","v":0},{"$f":"CW117*($F$118-CW116)*CW25*Hours*CW28","v":0},{"$f":"CX117*($F$118-CX116)*CX25*Hours*CX28","v":0},{"$f":"CY117*($F$118-CY116)*CY25*Hours*CY28","v":0},{"$f":"CZ117*($F$118-CZ116)*CZ25*Hours*CZ28","v":0},{"$f":"DA117*($F$118-DA116)*DA25*Hours*DA28","v":0},{"$f":"DB117*($F$118-DB116)*DB25*Hours*DB28","v":0},{"$f":"DC117*($F$118-DC116)*DC25*Hours*DC28","v":0},{"$f":"DD117*($F$118-DD116)*DD25*Hours*DD28","v":0},{"$f":"DE117*($F$118-DE116)*DE25*Hours*DE28","v":0},{"$f":"DF117*($F$118-DF116)*DF25*Hours*DF28","v":0},{"$f":"DG117*($F$118-DG116)*DG25*Hours*DG28","v":0},{"$f":"DH117*($F$118-DH116)*DH25*Hours*DH28","v":0},{"$f":"DI117*($F$118-DI116)*DI25*Hours*DI28","v":0},{"$f":"DJ117*($F$118-DJ116)*DJ25*Hours*DJ28","v":0},{"$f":"DK117*($F$118-DK116)*DK25*Hours*DK28","v":0},{"$f":"DL117*($F$118-DL116)*DL25*Hours*DL28","v":0},{"$f":"DM117*($F$118-DM116)*DM25*Hours*DM28","v":0},{"$f":"DN117*($F$118-DN116)*DN25*Hours*DN28","v":0},{"$f":"DO117*($F$118-DO116)*DO25*Hours*DO28","v":0},{"$f":"DP117*($F$118-DP116)*DP25*Hours*DP28","v":0},{"$f":"DQ117*($F$118-DQ116)*DQ25*Hours*DQ28","v":0},{"$f":"DR117*($F$118-DR116)*DR25*Hours*DR28","v":0},{"$f":"DS117*($F$118-DS116)*DS25*Hours*DS28","v":0},{"$f":"DT117*($F$118-DT116)*DT25*Hours*DT28","v":0},{"$f":"DU117*($F$118-DU116)*DU25*Hours*DU28","v":0},{"$f":"DV117*($F$118-DV116)*DV25*Hours*DV28","v":0},{"$f":"DW117*($F$118-DW116)*DW25*Hours*DW28","v":0},{"$f":"DX117*($F$118-DX116)*DX25*Hours*DX28","v":0},{"$f":"DY117*($F$118-DY116)*DY25*Hours*DY28","v":0},{"$f":"DZ117*($F$118-DZ116)*DZ25*Hours*DZ28","v":0},{"$f":"EA117*($F$118-EA116)*EA25*Hours*EA28","v":0},{"$f":"EB117*($F$118-EB116)*EB25*Hours*EB28","v":0},{"$f":"EC117*($F$118-EC116)*EC25*Hours*EC28","v":0},{"$f":"ED117*($F$118-ED116)*ED25*Hours*ED28","v":0},{"$f":"EE117*($F$118-EE116)*EE25*Hours*EE28","v":0},{"$f":"EF117*($F$118-EF116)*EF25*Hours*EF28","v":0},{"$f":"EG117*($F$118-EG116)*EG25*Hours*EG28","v":0},{"$f":"EH117*($F$118-EH116)*EH25*Hours*EH28","v":0},{"$f":"EI117*($F$118-EI116)*EI25*Hours*EI28","v":0},{"$f":"EJ117*($F$118-EJ116)*EJ25*Hours*EJ28","v":0},{"$f":"EK117*($F$118-EK116)*EK25*Hours*EK28","v":0},{"$f":"EL117*($F$118-EL116)*EL25*Hours*EL28","v":0},{"$f":"EM117*($F$118-EM116)*EM25*Hours*EM28","v":0},{"$f":"EN117*($F$118-EN116)*EN25*Hours*EN28","v":0},{"$f":"EO117*($F$118-EO116)*EO25*Hours*EO28","v":0},{"$f":"EP117*($F$118-EP116)*EP25*Hours*EP28","v":0},{"$f":"EQ117*($F$118-EQ116)*EQ25*Hours*EQ28","v":0},{"$f":"ER117*($F$118-ER116)*ER25*Hours*ER28","v":0},{"$f":"ES117*($F$118-ES116)*ES25*Hours*ES28","v":0},{"$f":"ET117*($F$118-ET116)*ET25*Hours*ET28","v":0},{"$f":"EU117*($F$118-EU116)*EU25*Hours*EU28","v":0},{"$f":"EV117*($F$118-EV116)*EV25*Hours*EV28","v":0},{"$f":"EW117*($F$118-EW116)*EW25*Hours*EW28","v":0},{"$f":"EX117*($F$118-EX116)*EX25*Hours*EX28","v":0},{"$f":"EY117*($F$118-EY116)*EY25*Hours*EY28","v":0},{"$f":"EZ117*($F$118-EZ116)*EZ25*Hours*EZ28","v":0},{"$f":"FA117*($F$118-FA116)*FA25*Hours*FA28","v":0},{"$f":"FB117*($F$118-FB116)*FB25*Hours*FB28","v":0},{"$f":"FC117*($F$118-FC116)*FC25*Hours*FC28","v":0},{"$f":"FD117*($F$118-FD116)*FD25*Hours*FD28","v":0},{"$f":"FE117*($F$118-FE116)*FE25*Hours*FE28","v":0},{"$f":"FF117*($F$118-FF116)*FF25*Hours*FF28","v":0},{"$f":"FG117*($F$118-FG116)*FG25*Hours*FG28","v":0},{"$f":"FH117*($F$118-FH116)*FH25*Hours*FH28","v":0},{"$f":"FI117*($F$118-FI116)*FI25*Hours*FI28","v":0},{"$f":"FJ117*($F$118-FJ116)*FJ25*Hours*FJ28","v":0},{"$f":"FK117*($F$118-FK116)*FK25*Hours*FK28","v":0},{"$f":"FL117*($F$118-FL116)*FL25*Hours*FL28","v":0},{"$f":"FM117*($F$118-FM116)*FM25*Hours*FM28","v":0},{"$f":"FN117*($F$118-FN116)*FN25*Hours*FN28","v":0},{"$f":"FO117*($F$118-FO116)*FO25*Hours*FO28","v":0},{"$f":"FP117*($F$118-FP116)*FP25*Hours*FP28","v":0},{"$f":"FQ117*($F$118-FQ116)*FQ25*Hours*FQ28","v":0},{"$f":"FR117*($F$118-FR116)*FR25*Hours*FR28","v":0},{"$f":"FS117*($F$118-FS116)*FS25*Hours*FS28","v":0},{"$f":"FT117*($F$118-FT116)*FT25*Hours*FT28","v":0},{"$f":"FU117*($F$118-FU116)*FU25*Hours*FU28","v":0},{"$f":"FV117*($F$118-FV116)*FV25*Hours*FV28","v":0},{"$f":"FW117*($F$118-FW116)*FW25*Hours*FW28","v":0},{"$f":"FX117*($F$118-FX116)*FX25*Hours*FX28","v":0},{"$f":"FY117*($F$118-FY116)*FY25*Hours*FY28","v":0},{"$f":"FZ117*($F$118-FZ116)*FZ25*Hours*FZ28","v":0},{"$f":"GA117*($F$118-GA116)*GA25*Hours*GA28","v":0},{"$f":"GB117*($F$118-GB116)*GB25*Hours*GB28","v":0},{"$f":"GC117*($F$118-GC116)*GC25*Hours*GC28","v":0},{"$f":"GD117*($F$118-GD116)*GD25*Hours*GD28","v":0},{"$f":"GE117*($F$118-GE116)*GE25*Hours*GE28","v":0},{"$f":"GF117*($F$118-GF116)*GF25*Hours*GF28","v":0},{"$f":"GG117*($F$118-GG116)*GG25*Hours*GG28","v":0},{"$f":"GH117*($F$118-GH116)*GH25*Hours*GH28","v":0},{"$f":"GI117*($F$118-GI116)*GI25*Hours*GI28","v":0},{"$f":"GJ117*($F$118-GJ116)*GJ25*Hours*GJ28","v":0},{"$f":"GK117*($F$118-GK116)*GK25*Hours*GK28","v":0},{"$f":"GL117*($F$118-GL116)*GL25*Hours*GL28","v":0},{"$f":"GM117*($F$118-GM116)*GM25*Hours*GM28","v":0},{"$f":"GN117*($F$118-GN116)*GN25*Hours*GN28","v":0},{"$f":"GO117*($F$118-GO116)*GO25*Hours*GO28","v":0},{"$f":"GP117*($F$118-GP116)*GP25*Hours*GP28","v":0},{"$f":"GQ117*($F$118-GQ116)*GQ25*Hours*GQ28","v":0},{"$f":"GR117*($F$118-GR116)*GR25*Hours*GR28","v":0},{"$f":"GS117*($F$118-GS116)*GS25*Hours*GS28","v":0},{"$f":"GT117*($F$118-GT116)*GT25*Hours*GT28","v":0},{"$f":"GU117*($F$118-GU116)*GU25*Hours*GU28","v":0},{"$f":"GV117*($F$118-GV116)*GV25*Hours*GV28","v":0},{"$f":"GW117*($F$118-GW116)*GW25*Hours*GW28","v":0},{"$f":"GX117*($F$118-GX116)*GX25*Hours*GX28","v":0},{"$f":"GY117*($F$118-GY116)*GY25*Hours*GY28","v":0},{"$f":"GZ117*($F$118-GZ116)*GZ25*Hours*GZ28","v":0},{"$f":"HA117*($F$118-HA116)*HA25*Hours*HA28","v":0},{"$f":"HB117*($F$118-HB116)*HB25*Hours*HB28","v":0},{"$f":"HC117*($F$118-HC116)*HC25*Hours*HC28","v":0},{"$f":"HD117*($F$118-HD116)*HD25*Hours*HD28","v":0},{"$f":"HE117*($F$118-HE116)*HE25*Hours*HE28","v":0},{"$f":"HF117*($F$118-HF116)*HF25*Hours*HF28","v":0},{"$f":"HG117*($F$118-HG116)*HG25*Hours*HG28","v":0},{"$f":"HH117*($F$118-HH116)*HH25*Hours*HH28","v":0},{"$f":"HI117*($F$118-HI116)*HI25*Hours*HI28","v":0},{"$f":"HJ117*($F$118-HJ116)*HJ25*Hours*HJ28","v":0},{"$f":"HK117*($F$118-HK116)*HK25*Hours*HK28","v":0},{"$f":"HL117*($F$118-HL116)*HL25*Hours*HL28","v":0},{"$f":"HM117*($F$118-HM116)*HM25*Hours*HM28","v":0},{"$f":"HN117*($F$118-HN116)*HN25*Hours*HN28","v":0},{"$f":"HO117*($F$118-HO116)*HO25*Hours*HO28","v":0},{"$f":"HP117*($F$118-HP116)*HP25*Hours*HP28","v":0},{"$f":"HQ117*($F$118-HQ116)*HQ25*Hours*HQ28","v":0},{"$f":"HR117*($F$118-HR116)*HR25*Hours*HR28","v":0},{"$f":"HS117*($F$118-HS116)*HS25*Hours*HS28","v":0},{"$f":"HT117*($F$118-HT116)*HT25*Hours*HT28","v":0},{"$f":"HU117*($F$118-HU116)*HU25*Hours*HU28","v":0},{"$f":"HV117*($F$118-HV116)*HV25*Hours*HV28","v":0},{"$f":"HW117*($F$118-HW116)*HW25*Hours*HW28","v":0},{"$f":"HX117*($F$118-HX116)*HX25*Hours*HX28","v":0},{"$f":"HY117*($F$118-HY116)*HY25*Hours*HY28","v":0},{"$f":"HZ117*($F$118-HZ116)*HZ25*Hours*HZ28","v":0},{"$f":"IA117*($F$118-IA116)*IA25*Hours*IA28","v":0},{"$f":"IB117*($F$118-IB116)*IB25*Hours*IB28","v":0},{"$f":"IC117*($F$118-IC116)*IC25*Hours*IC28","v":0},{"$f":"ID117*($F$118-ID116)*ID25*Hours*ID28","v":0},{"$f":"IE117*($F$118-IE116)*IE25*Hours*IE28","v":0},{"$f":"IF117*($F$118-IF116)*IF25*Hours*IF28","v":0},{"$f":"IG117*($F$118-IG116)*IG25*Hours*IG28","v":0},{"$f":"IH117*($F$118-IH116)*IH25*Hours*IH28","v":0},{"$f":"II117*($F$118-II116)*II25*Hours*II28","v":0},{"$f":"IJ117*($F$118-IJ116)*IJ25*Hours*IJ28","v":0},{"$f":"IK117*($F$118-IK116)*IK25*Hours*IK28","v":0},{"$f":"IL117*($F$118-IL116)*IL25*Hours*IL28","v":0},{"$f":"IM117*($F$118-IM116)*IM25*Hours*IM28","v":0},{"$f":"IN117*($F$118-IN116)*IN25*Hours*IN28","v":0},{"$f":"IO117*($F$118-IO116)*IO25*Hours*IO28","v":0},{"$f":"IP117*($F$118-IP116)*IP25*Hours*IP28","v":0},{"$f":"IQ117*($F$118-IQ116)*IQ25*Hours*IQ28","v":0},{"$f":"IR117*($F$118-IR116)*IR25*Hours*IR28","v":0},{"$f":"IS117*($F$118-IS116)*IS25*Hours*IS28","v":0},{"$f":"IT117*($F$118-IT116)*IT25*Hours*IT28","v":0},{"$f":"IU117*($F$118-IU116)*IU25*Hours*IU28","v":0},{"$f":"IV117*($F$118-IV116)*IV25*Hours*IV28","v":0},{"$f":"IW117*($F$118-IW116)*IW25*Hours*IW28","v":0},{"$f":"IX117*($F$118-IX116)*IX25*Hours*IX28","v":0},{"$f":"IY117*($F$118-IY116)*IY25*Hours*IY28","v":0},{"$f":"IZ117*($F$118-IZ116)*IZ25*Hours*IZ28","v":0},{"$f":"JA117*($F$118-JA116)*JA25*Hours*JA28","v":0},{"$f":"JB117*($F$118-JB116)*JB25*Hours*JB28","v":0},{"$f":"JC117*($F$118-JC116)*JC25*Hours*JC28","v":0},{"$f":"JD117*($F$118-JD116)*JD25*Hours*JD28","v":0},{"$f":"JE117*($F$118-JE116)*JE25*Hours*JE28","v":0},{"$f":"JF117*($F$118-JF116)*JF25*Hours*JF28","v":0},{"$f":"JG117*($F$118-JG116)*JG25*Hours*JG28","v":0},{"$f":"JH117*($F$118-JH116)*JH25*Hours*JH28","v":0},{"$f":"JI117*($F$118-JI116)*JI25*Hours*JI28","v":0},{"$f":"JJ117*($F$118-JJ116)*JJ25*Hours*JJ28","v":0},{"$f":"JK117*($F$118-JK116)*JK25*Hours*JK28","v":0},{"$f":"JL117*($F$118-JL116)*JL25*Hours*JL28","v":0},{"$f":"JM117*($F$118-JM116)*JM25*Hours*JM28","v":0},{"$f":"JN117*($F$118-JN116)*JN25*Hours*JN28","v":0},{"$f":"JO117*($F$118-JO116)*JO25*Hours*JO28","v":0},{"$f":"JP117*($F$118-JP116)*JP25*Hours*JP28","v":0},{"$f":"JQ117*($F$118-JQ116)*JQ25*Hours*JQ28","v":0},{"$f":"JR117*($F$118-JR116)*JR25*Hours*JR28","v":0},{"$f":"JS117*($F$118-JS116)*JS25*Hours*JS28","v":0},{"$f":"JT117*($F$118-JT116)*JT25*Hours*JT28","v":0},{"$f":"JU117*($F$118-JU116)*JU25*Hours*JU28","v":0},{"$f":"JV117*($F$118-JV116)*JV25*Hours*JV28","v":0},{"$f":"JW117*($F$118-JW116)*JW25*Hours*JW28","v":0},{"$f":"JX117*($F$118-JX116)*JX25*Hours*JX28","v":0},{"$f":"JY117*($F$118-JY116)*JY25*Hours*JY28","v":0},{"$f":"JZ117*($F$118-JZ116)*JZ25*Hours*JZ28","v":0},{"$f":"KA117*($F$118-KA116)*KA25*Hours*KA28","v":0},{"$f":"KB117*($F$118-KB116)*KB25*Hours*KB28","v":0},{"$f":"KC117*($F$118-KC116)*KC25*Hours*KC28","v":0},{"$f":"KD117*($F$118-KD116)*KD25*Hours*KD28","v":0},{"$f":"KE117*($F$118-KE116)*KE25*Hours*KE28","v":0},{"$f":"KF117*($F$118-KF116)*KF25*Hours*KF28","v":0},{"$f":"KG117*($F$118-KG116)*KG25*Hours*KG28","v":0},{"$f":"KH117*($F$118-KH116)*KH25*Hours*KH28","v":0},{"$f":"KI117*($F$118-KI116)*KI25*Hours*KI28","v":0},{"$f":"KJ117*($F$118-KJ116)*KJ25*Hours*KJ28","v":0},{"$f":"KK117*($F$118-KK116)*KK25*Hours*KK28","v":0},{"$f":"KL117*($F$118-KL116)*KL25*Hours*KL28","v":0},{"$f":"KM117*($F$118-KM116)*KM25*Hours*KM28","v":0},{"$f":"KN117*($F$118-KN116)*KN25*Hours*KN28","v":0},{"$f":"KO117*($F$118-KO116)*KO25*Hours*KO28","v":0},{"$f":"KP117*($F$118-KP116)*KP25*Hours*KP28","v":0},{"$f":"KQ117*($F$118-KQ116)*KQ25*Hours*KQ28","v":0},{"$f":"KR117*($F$118-KR116)*KR25*Hours*KR28","v":0},{"$f":"KS117*($F$118-KS116)*KS25*Hours*KS28","v":0},{"$f":"KT117*($F$118-KT116)*KT25*Hours*KT28","v":0},{"$f":"KU117*($F$118-KU116)*KU25*Hours*KU28","v":0},{"$f":"KV117*($F$118-KV116)*KV25*Hours*KV28","v":0},{"$f":"KW117*($F$118-KW116)*KW25*Hours*KW28","v":0},{"$f":"KX117*($F$118-KX116)*KX25*Hours*KX28","v":0},{"$f":"KY117*($F$118-KY116)*KY25*Hours*KY28","v":0},{"$f":"KZ117*($F$118-KZ116)*KZ25*Hours*KZ28","v":0},{"$f":"LA117*($F$118-LA116)*LA25*Hours*LA28","v":0},{"$f":"LB117*($F$118-LB116)*LB25*Hours*LB28","v":0},{"$f":"LC117*($F$118-LC116)*LC25*Hours*LC28","v":0},{"$f":"LD117*($F$118-LD116)*LD25*Hours*LD28","v":0},{"$f":"LE117*($F$118-LE116)*LE25*Hours*LE28","v":0},{"$f":"LF117*($F$118-LF116)*LF25*Hours*LF28","v":0},{"$f":"LG117*($F$118-LG116)*LG25*Hours*LG28","v":0},{"$f":"LH117*($F$118-LH116)*LH25*Hours*LH28","v":0},{"$f":"LI117*($F$118-LI116)*LI25*Hours*LI28","v":0},{"$f":"LJ117*($F$118-LJ116)*LJ25*Hours*LJ28","v":0},{"$f":"LK117*($F$118-LK116)*LK25*Hours*LK28","v":0},{"$f":"LL117*($F$118-LL116)*LL25*Hours*LL28","v":0},{"$f":"LM117*($F$118-LM116)*LM25*Hours*LM28","v":0},{"$f":"LN117*($F$118-LN116)*LN25*Hours*LN28","v":0},{"$f":"LO117*($F$118-LO116)*LO25*Hours*LO28","v":0},{"$f":"LP117*($F$118-LP116)*LP25*Hours*LP28","v":0},{"$f":"LQ117*($F$118-LQ116)*LQ25*Hours*LQ28","v":0},{"$f":"LR117*($F$118-LR116)*LR25*Hours*LR28","v":0},{"$f":"LS117*($F$118-LS116)*LS25*Hours*LS28","v":0},{"$f":"LT117*($F$118-LT116)*LT25*Hours*LT28","v":0},{"$f":"LU117*($F$118-LU116)*LU25*Hours*LU28","v":0},{"$f":"LV117*($F$118-LV116)*LV25*Hours*LV28","v":0},{"$f":"LW117*($F$118-LW116)*LW25*Hours*LW28","v":0},{"$f":"LX117*($F$118-LX116)*LX25*Hours*LX28","v":0},{"$f":"LY117*($F$118-LY116)*LY25*Hours*LY28","v":0},{"$f":"LZ117*($F$118-LZ116)*LZ25*Hours*LZ28","v":0},{"$f":"MA117*($F$118-MA116)*MA25*Hours*MA28","v":0},{"$f":"MB117*($F$118-MB116)*MB25*Hours*MB28","v":0},{"$f":"MC117*($F$118-MC116)*MC25*Hours*MC28","v":0},{"$f":"MD117*($F$118-MD116)*MD25*Hours*MD28","v":0},{"$f":"ME117*($F$118-ME116)*ME25*Hours*ME28","v":0},{"$f":"MF117*($F$118-MF116)*MF25*Hours*MF28","v":0},{"$f":"MG117*($F$118-MG116)*MG25*Hours*MG28","v":0},{"$f":"MH117*($F$118-MH116)*MH25*Hours*MH28","v":0},{"$f":"MI117*($F$118-MI116)*MI25*Hours*MI28","v":0},{"$f":"MJ117*($F$118-MJ116)*MJ25*Hours*MJ28","v":0},{"$f":"MK117*($F$118-MK116)*MK25*Hours*MK28","v":0},{"$f":"ML117*($F$118-ML116)*ML25*Hours*ML28","v":0},{"$f":"MM117*($F$118-MM116)*MM25*Hours*MM28","v":0},{"$f":"MN117*($F$118-MN116)*MN25*Hours*MN28","v":0},{"$f":"MO117*($F$118-MO116)*MO25*Hours*MO28","v":0},{"$f":"MP117*($F$118-MP116)*MP25*Hours*MP28","v":0},{"$f":"MQ117*($F$118-MQ116)*MQ25*Hours*MQ28","v":0},{"$f":"MR117*($F$118-MR116)*MR25*Hours*MR28","v":0},{"$f":"MS117*($F$118-MS116)*MS25*Hours*MS28","v":0},{"$f":"MT117*($F$118-MT116)*MT25*Hours*MT28","v":0},{"$f":"MU117*($F$118-MU116)*MU25*Hours*MU28","v":0},{"$f":"MV117*($F$118-MV116)*MV25*Hours*MV28","v":0},{"$f":"MW117*($F$118-MW116)*MW25*Hours*MW28","v":0},{"$f":"MX117*($F$118-MX116)*MX25*Hours*MX28","v":0},{"$f":"MY117*($F$118-MY116)*MY25*Hours*MY28","v":0},{"$f":"MZ117*($F$118-MZ116)*MZ25*Hours*MZ28","v":0},{"$f":"NA117*($F$118-NA116)*NA25*Hours*NA28","v":0},{"$f":"NB117*($F$118-NB116)*NB25*Hours*NB28","v":0},{"$f":"NC117*($F$118-NC116)*NC25*Hours*NC28","v":0},{"$f":"ND117*($F$118-ND116)*ND25*Hours*ND28","v":0},{"$f":"NE117*($F$118-NE116)*NE25*Hours*NE28","v":0},{"$f":"NF117*($F$118-NF116)*NF25*Hours*NF28","v":0},{"$f":"NG117*($F$118-NG116)*NG25*Hours*NG28","v":0},{"$f":"NH117*($F$118-NH116)*NH25*Hours*NH28","v":0},{"$f":"NI117*($F$118-NI116)*NI25*Hours*NI28","v":0},{"$f":"NJ117*($F$118-NJ116)*NJ25*Hours*NJ28","v":0},{"$f":"NK117*($F$118-NK116)*NK25*Hours*NK28","v":0},{"$f":"NL117*($F$118-NL116)*NL25*Hours*NL28","v":0},{"$f":"NM117*($F$118-NM116)*NM25*Hours*NM28","v":0},{"$f":"NN117*($F$118-NN116)*NN25*Hours*NN28","v":0},{"$f":"NO117*($F$118-NO116)*NO25*Hours*NO28","v":0},{"$f":"NP117*($F$118-NP116)*NP25*Hours*NP28","v":0},{"$f":"NQ117*($F$118-NQ116)*NQ25*Hours*NQ28","v":0},{"$f":"NR117*($F$118-NR116)*NR25*Hours*NR28","v":0},{"$f":"NS117*($F$118-NS116)*NS25*Hours*NS28","v":0},{"$f":"NT117*($F$118-NT116)*NT25*Hours*NT28","v":0},{"$f":"NU117*($F$118-NU116)*NU25*Hours*NU28","v":0},{"$f":"NV117*($F$118-NV116)*NV25*Hours*NV28","v":0},{"$f":"NW117*($F$118-NW116)*NW25*Hours*NW28","v":0},{"$f":"NX117*($F$118-NX116)*NX25*Hours*NX28","v":0},{"$f":"NY117*($F$118-NY116)*NY25*Hours*NY28","v":0},{"$f":"NZ117*($F$118-NZ116)*NZ25*Hours*NZ28","v":0},{"$f":"OA117*($F$118-OA116)*OA25*Hours*OA28","v":0},{"$f":"OB117*($F$118-OB116)*OB25*Hours*OB28","v":0},{"$f":"OC117*($F$118-OC116)*OC25*Hours*OC28","v":0},{"$f":"OD117*($F$118-OD116)*OD25*Hours*OD28","v":0},{"$f":"OE117*($F$118-OE116)*OE25*Hours*OE28","v":0},{"$f":"OF117*($F$118-OF116)*OF25*Hours*OF28","v":0},{"$f":"OG117*($F$118-OG116)*OG25*Hours*OG28","v":0},{"$f":"OH117*($F$118-OH116)*OH25*Hours*OH28","v":0},{"$f":"OI117*($F$118-OI116)*OI25*Hours*OI28","v":0},{"$f":"OJ117*($F$118-OJ116)*OJ25*Hours*OJ28","v":0},{"$f":"OK117*($F$118-OK116)*OK25*Hours*OK28","v":0},{"$f":"OL117*($F$118-OL116)*OL25*Hours*OL28","v":0},{"$f":"OM117*($F$118-OM116)*OM25*Hours*OM28","v":0},{"$f":"ON117*($F$118-ON116)*ON25*Hours*ON28","v":0},{"$f":"OO117*($F$118-OO116)*OO25*Hours*OO28","v":0},{"$f":"OP117*($F$118-OP116)*OP25*Hours*OP28","v":0},{"$f":"OQ117*($F$118-OQ116)*OQ25*Hours*OQ28","v":0},{"$f":"OR117*($F$118-OR116)*OR25*Hours*OR28","v":0},{"$f":"OS117*($F$118-OS116)*OS25*Hours*OS28","v":0},{"$f":"OT117*($F$118-OT116)*OT25*Hours*OT28","v":0},{"$f":"OU117*($F$118-OU116)*OU25*Hours*OU28","v":0},{"$f":"OV117*($F$118-OV116)*OV25*Hours*OV28","v":0},{"$f":"OW117*($F$118-OW116)*OW25*Hours*OW28","v":0},{"$f":"OX117*($F$118-OX116)*OX25*Hours*OX28","v":0},{"$f":"OY117*($F$118-OY116)*OY25*Hours*OY28","v":0},{"$f":"OZ117*($F$118-OZ116)*OZ25*Hours*OZ28","v":0},{"$f":"PA117*($F$118-PA116)*PA25*Hours*PA28","v":0},{"$f":"PB117*($F$118-PB116)*PB25*Hours*PB28","v":0},{"$f":"PC117*($F$118-PC116)*PC25*Hours*PC28","v":0},{"$f":"PD117*($F$118-PD116)*PD25*Hours*PD28","v":0},{"$f":"PE117*($F$118-PE116)*PE25*Hours*PE28","v":0},{"$f":"PF117*($F$118-PF116)*PF25*Hours*PF28","v":0},{"$f":"PG117*($F$118-PG116)*PG25*Hours*PG28","v":0},{"$f":"PH117*($F$118-PH116)*PH25*Hours*PH28","v":0},{"$f":"PI117*($F$118-PI116)*PI25*Hours*PI28","v":0},{"$f":"PJ117*($F$118-PJ116)*PJ25*Hours*PJ28","v":0},{"$f":"PK117*($F$118-PK116)*PK25*Hours*PK28","v":0},{"$f":"PL117*($F$118-PL116)*PL25*Hours*PL28","v":0},{"$f":"PM117*($F$118-PM116)*PM25*Hours*PM28","v":0},{"$f":"PN117*($F$118-PN116)*PN25*Hours*PN28","v":0},{"$f":"PO117*($F$118-PO116)*PO25*Hours*PO28","v":0},{"$f":"PP117*($F$118-PP116)*PP25*Hours*PP28","v":0},{"$f":"PQ117*($F$118-PQ116)*PQ25*Hours*PQ28","v":0},{"$f":"PR117*($F$118-PR116)*PR25*Hours*PR28","v":0},{"$f":"PS117*($F$118-PS116)*PS25*Hours*PS28","v":0},{"$f":"PT117*($F$118-PT116)*PT25*Hours*PT28","v":0},{"$f":"PU117*($F$118-PU116)*PU25*Hours*PU28","v":0},{"$f":"PV117*($F$118-PV116)*PV25*Hours*PV28","v":0},{"$f":"PW117*($F$118-PW116)*PW25*Hours*PW28","v":0},{"$f":"PX117*($F$118-PX116)*PX25*Hours*PX28","v":0},{"$f":"PY117*($F$118-PY116)*PY25*Hours*PY28","v":0},{"$f":"PZ117*($F$118-PZ116)*PZ25*Hours*PZ28","v":0},{"$f":"QA117*($F$118-QA116)*QA25*Hours*QA28","v":0},{"$f":"QB117*($F$118-QB116)*QB25*Hours*QB28","v":0},{"$f":"QC117*($F$118-QC116)*QC25*Hours*QC28","v":0},{"$f":"QD117*($F$118-QD116)*QD25*Hours*QD28","v":0},{"$f":"QE117*($F$118-QE116)*QE25*Hours*QE28","v":0},{"$f":"QF117*($F$118-QF116)*QF25*Hours*QF28","v":0},{"$f":"QG117*($F$118-QG116)*QG25*Hours*QG28","v":0},{"$f":"QH117*($F$118-QH116)*QH25*Hours*QH28","v":0},{"$f":"QI117*($F$118-QI116)*QI25*Hours*QI28","v":0},{"$f":"QJ117*($F$118-QJ116)*QJ25*Hours*QJ28","v":0},{"$f":"QK117*($F$118-QK116)*QK25*Hours*QK28","v":0},{"$f":"QL117*($F$118-QL116)*QL25*Hours*QL28","v":0},{"$f":"QM117*($F$118-QM116)*QM25*Hours*QM28","v":0},{"$f":"QN117*($F$118-QN116)*QN25*Hours*QN28","v":0},{"$f":"QO117*($F$118-QO116)*QO25*Hours*QO28","v":0},{"$f":"QP117*($F$118-QP116)*QP25*Hours*QP28","v":0},{"$f":"QQ117*($F$118-QQ116)*QQ25*Hours*QQ28","v":0},{"$f":"QR117*($F$118-QR116)*QR25*Hours*QR28","v":0},{"$f":"QS117*($F$118-QS116)*QS25*Hours*QS28","v":0},{"$f":"QT117*($F$118-QT116)*QT25*Hours*QT28","v":0},{"$f":"QU117*($F$118-QU116)*QU25*Hours*QU28","v":0},{"$f":"QV117*($F$118-QV116)*QV25*Hours*QV28","v":0},{"$f":"QW117*($F$118-QW116)*QW25*Hours*QW28","v":0},{"$f":"QX117*($F$118-QX116)*QX25*Hours*QX28","v":0},{"$f":"QY117*($F$118-QY116)*QY25*Hours*QY28","v":0},{"$f":"QZ117*($F$118-QZ116)*QZ25*Hours*QZ28","v":0},{"$f":"RA117*($F$118-RA116)*RA25*Hours*RA28","v":0},{"$f":"RB117*($F$118-RB116)*RB25*Hours*RB28","v":0},{"$f":"RC117*($F$118-RC116)*RC25*Hours*RC28","v":0},{"$f":"RD117*($F$118-RD116)*RD25*Hours*RD28","v":0},{"$f":"RE117*($F$118-RE116)*RE25*Hours*RE28","v":0},{"$f":"RF117*($F$118-RF116)*RF25*Hours*RF28","v":0},{"$f":"RG117*($F$118-RG116)*RG25*Hours*RG28","v":0},{"$f":"RH117*($F$118-RH116)*RH25*Hours*RH28","v":0},{"$f":"RI117*($F$118-RI116)*RI25*Hours*RI28","v":0},{"$f":"RJ117*($F$118-RJ116)*RJ25*Hours*RJ28","v":0},{"$f":"RK117*($F$118-RK116)*RK25*Hours*RK28","v":0},{"$f":"RL117*($F$118-RL116)*RL25*Hours*RL28","v":0},{"$f":"RM117*($F$118-RM116)*RM25*Hours*RM28","v":0},{"$f":"RN117*($F$118-RN116)*RN25*Hours*RN28","v":0},{"$f":"RO117*($F$118-RO116)*RO25*Hours*RO28","v":0},{"$f":"RP117*($F$118-RP116)*RP25*Hours*RP28","v":0},{"$f":"RQ117*($F$118-RQ116)*RQ25*Hours*RQ28","v":0},{"$f":"RR117*($F$118-RR116)*RR25*Hours*RR28","v":0},{"$f":"RS117*($F$118-RS116)*RS25*Hours*RS28","v":0},{"$f":"RT117*($F$118-RT116)*RT25*Hours*RT28","v":0},{"$f":"RU117*($F$118-RU116)*RU25*Hours*RU28","v":0},{"$f":"RV117*($F$118-RV116)*RV25*Hours*RV28","v":0},{"$f":"RW117*($F$118-RW116)*RW25*Hours*RW28","v":0},{"$f":"RX117*($F$118-RX116)*RX25*Hours*RX28","v":0},{"$f":"RY117*($F$118-RY116)*RY25*Hours*RY28","v":0},{"$f":"RZ117*($F$118-RZ116)*RZ25*Hours*RZ28","v":0},{"$f":"SA117*($F$118-SA116)*SA25*Hours*SA28","v":0},{"$f":"SB117*($F$118-SB116)*SB25*Hours*SB28","v":0},{"$f":"SC117*($F$118-SC116)*SC25*Hours*SC28","v":0},{"$f":"SD117*($F$118-SD116)*SD25*Hours*SD28","v":0},{"$f":"SE117*($F$118-SE116)*SE25*Hours*SE28","v":0},{"$f":"SF117*($F$118-SF116)*SF25*Hours*SF28","v":0},{"$f":"SG117*($F$118-SG116)*SG25*Hours*SG28","v":0},{"$f":"SH117*($F$118-SH116)*SH25*Hours*SH28","v":0},{"$f":"SI117*($F$118-SI116)*SI25*Hours*SI28","v":0},{"$f":"SJ117*($F$118-SJ116)*SJ25*Hours*SJ28","v":0},{"$f":"SK117*($F$118-SK116)*SK25*Hours*SK28","v":0},{"$f":"SL117*($F$118-SL116)*SL25*Hours*SL28","v":0},{"$f":"SM117*($F$118-SM116)*SM25*Hours*SM28","v":0},{"$f":"SN117*($F$118-SN116)*SN25*Hours*SN28","v":0},{"$f":"SO117*($F$118-SO116)*SO25*Hours*SO28","v":0}]
[null,null,null,"Penalty","INR",{"$f":"InputC!F91","v":1.5},null,{"$f":"SUM(J119:SO119)","v":0},null,{"$f":"J118*$F$119*J105","v":0},{"$f":"K118*$F$119*K105","v":0},{"$f":"L118*$F$119*L105","v":0},{"$f":"M118*$F$119*M105","v":0},{"$f":"N118*$F$119*N105","v":0},{"$f":"O118*$F$119*O105","v":0},{"$f":"P118*$F$119*P105","v":0},{"$f":"Q118*$F$119*Q105","v":0},{"$f":"R118*$F$119*R105","v":0},{"$f":"S118*$F$119*S105","v":0},{"$f":"T118*$F$119*T105","v":0},{"$f":"U118*$F$119*U105","v":0},{"$f":"V118*$F$119*V105","v":0},{"$f":"W118*$F$119*W105","v":0},{"$f":"X118*$F$119*X105","v":0},{"$f":"Y118*$F$119*Y105","v":0},{"$f":"Z118*$F$119*Z105","v":0},{"$f":"AA118*$F$119*AA105","v":0},{"$f":"AB118*$F$119*AB105","v":0},{"$f":"AC118*$F$119*AC105","v":0},{"$f":"AD118*$F$119*AD105","v":0},{"$f":"AE118*$F$119*AE105","v":0},{"$f":"AF118*$F$119*AF105","v":0},{"$f":"AG118*$F$119*AG105","v":0},{"$f":"AH118*$F$119*AH105","v":0},{"$f":"AI118*$F$119*AI105","v":0},{"$f":"AJ118*$F$119*AJ105","v":0},{"$f":"AK118*$F$119*AK105","v":0},{"$f":"AL118*$F$119*AL105","v":0},{"$f":"AM118*$F$119*AM105","v":0},{"$f":"AN118*$F$119*AN105","v":0},{"$f":"AO118*$F$119*AO105","v":0},{"$f":"AP118*$F$119*AP105","v":0},{"$f":"AQ118*$F$119*AQ105","v":0},{"$f":"AR118*$F$119*AR105","v":0},{"$f":"AS118*$F$119*AS105","v":0},{"$f":"AT118*$F$119*AT105","v":0},{"$f":"AU118*$F$119*AU105","v":0},{"$f":"AV118*$F$119*AV105","v":0},{"$f":"AW118*$F$119*AW105","v":0},{"$f":"AX118*$F$119*AX105","v":0},{"$f":"AY118*$F$119*AY105","v":0},{"$f":"AZ118*$F$119*AZ105","v":0},{"$f":"BA118*$F$119*BA105","v":0},{"$f":"BB118*$F$119*BB105","v":0},{"$f":"BC118*$F$119*BC105","v":0},{"$f":"BD118*$F$119*BD105","v":0},{"$f":"BE118*$F$119*BE105","v":0},{"$f":"BF118*$F$119*BF105","v":0},{"$f":"BG118*$F$119*BG105","v":0},{"$f":"BH118*$F$119*BH105","v":0},{"$f":"BI118*$F$119*BI105","v":0},{"$f":"BJ118*$F$119*BJ105","v":0},{"$f":"BK118*$F$119*BK105","v":0},{"$f":"BL118*$F$119*BL105","v":0},{"$f":"BM118*$F$119*BM105","v":0},{"$f":"BN118*$F$119*BN105","v":0},{"$f":"BO118*$F$119*BO105","v":0},{"$f":"BP118*$F$119*BP105","v":0},{"$f":"BQ118*$F$119*BQ105","v":0},{"$f":"BR118*$F$119*BR105","v":0},{"$f":"BS118*$F$119*BS105","v":0},{"$f":"BT118*$F$119*BT105","v":0},{"$f":"BU118*$F$119*BU105","v":0},{"$f":"BV118*$F$119*BV105","v":0},{"$f":"BW118*$F$119*BW105","v":0},{"$f":"BX118*$F$119*BX105","v":0},{"$f":"BY118*$F$119*BY105","v":0},{"$f":"BZ118*$F$119*BZ105","v":0},{"$f":"CA118*$F$119*CA105","v":0},{"$f":"CB118*$F$119*CB105","v":0},{"$f":"CC118*$F$119*CC105","v":0},{"$f":"CD118*$F$119*CD105","v":0},{"$f":"CE118*$F$119*CE105","v":0},{"$f":"CF118*$F$119*CF105","v":0},{"$f":"CG118*$F$119*CG105","v":0},{"$f":"CH118*$F$119*CH105","v":0},{"$f":"CI118*$F$119*CI105","v":0},{"$f":"CJ118*$F$119*CJ105","v":0},{"$f":"CK118*$F$119*CK105","v":0},{"$f":"CL118*$F$119*CL105","v":0},{"$f":"CM118*$F$119*CM105","v":0},{"$f":"CN118*$F$119*CN105","v":0},{"$f":"CO118*$F$119*CO105","v":0},{"$f":"CP118*$F$119*CP105","v":0},{"$f":"CQ118*$F$119*CQ105","v":0},{"$f":"CR118*$F$119*CR105","v":0},{"$f":"CS118*$F$119*CS105","v":0},{"$f":"CT118*$F$119*CT105","v":0},{"$f":"CU118*$F$119*CU105","v":0},{"$f":"CV118*$F$119*CV105","v":0},{"$f":"CW118*$F$119*CW105","v":0},{"$f":"CX118*$F$119*CX105","v":0},{"$f":"CY118*$F$119*CY105","v":0},{"$f":"CZ118*$F$119*CZ105","v":0},{"$f":"DA118*$F$119*DA105","v":0},{"$f":"DB118*$F$119*DB105","v":0},{"$f":"DC118*$F$119*DC105","v":0},{"$f":"DD118*$F$119*DD105","v":0},{"$f":"DE118*$F$119*DE105","v":0},{"$f":"DF118*$F$119*DF105","v":0},{"$f":"DG118*$F$119*DG105","v":0},{"$f":"DH118*$F$119*DH105","v":0},{"$f":"DI118*$F$119*DI105","v":0},{"$f":"DJ118*$F$119*DJ105","v":0},{"$f":"DK118*$F$119*DK105","v":0},{"$f":"DL118*$F$119*DL105","v":0},{"$f":"DM118*$F$119*DM105","v":0},{"$f":"DN118*$F$119*DN105","v":0},{"$f":"DO118*$F$119*DO105","v":0},{"$f":"DP118*$F$119*DP105","v":0},{"$f":"DQ118*$F$119*DQ105","v":0},{"$f":"DR118*$F$119*DR105","v":0},{"$f":"DS118*$F$119*DS105","v":0},{"$f":"DT118*$F$119*DT105","v":0},{"$f":"DU118*$F$119*DU105","v":0},{"$f":"DV118*$F$119*DV105","v":0},{"$f":"DW118*$F$119*DW105","v":0},{"$f":"DX118*$F$119*DX105","v":0},{"$f":"DY118*$F$119*DY105","v":0},{"$f":"DZ118*$F$119*DZ105","v":0},{"$f":"EA118*$F$119*EA105","v":0},{"$f":"EB118*$F$119*EB105","v":0},{"$f":"EC118*$F$119*EC105","v":0},{"$f":"ED118*$F$119*ED105","v":0},{"$f":"EE118*$F$119*EE105","v":0},{"$f":"EF118*$F$119*EF105","v":0},{"$f":"EG118*$F$119*EG105","v":0},{"$f":"EH118*$F$119*EH105","v":0},{"$f":"EI118*$F$119*EI105","v":0},{"$f":"EJ118*$F$119*EJ105","v":0},{"$f":"EK118*$F$119*EK105","v":0},{"$f":"EL118*$F$119*EL105","v":0},{"$f":"EM118*$F$119*EM105","v":0},{"$f":"EN118*$F$119*EN105","v":0},{"$f":"EO118*$F$119*EO105","v":0},{"$f":"EP118*$F$119*EP105","v":0},{"$f":"EQ118*$F$119*EQ105","v":0},{"$f":"ER118*$F$119*ER105","v":0},{"$f":"ES118*$F$119*ES105","v":0},{"$f":"ET118*$F$119*ET105","v":0},{"$f":"EU118*$F$119*EU105","v":0},{"$f":"EV118*$F$119*EV105","v":0},{"$f":"EW118*$F$119*EW105","v":0},{"$f":"EX118*$F$119*EX105","v":0},{"$f":"EY118*$F$119*EY105","v":0},{"$f":"EZ118*$F$119*EZ105","v":0},{"$f":"FA118*$F$119*FA105","v":0},{"$f":"FB118*$F$119*FB105","v":0},{"$f":"FC118*$F$119*FC105","v":0},{"$f":"FD118*$F$119*FD105","v":0},{"$f":"FE118*$F$119*FE105","v":0},{"$f":"FF118*$F$119*FF105","v":0},{"$f":"FG118*$F$119*FG105","v":0},{"$f":"FH118*$F$119*FH105","v":0},{"$f":"FI118*$F$119*FI105","v":0},{"$f":"FJ118*$F$119*FJ105","v":0},{"$f":"FK118*$F$119*FK105","v":0},{"$f":"FL118*$F$119*FL105","v":0},{"$f":"FM118*$F$119*FM105","v":0},{"$f":"FN118*$F$119*FN105","v":0},{"$f":"FO118*$F$119*FO105","v":0},{"$f":"FP118*$F$119*FP105","v":0},{"$f":"FQ118*$F$119*FQ105","v":0},{"$f":"FR118*$F$119*FR105","v":0},{"$f":"FS118*$F$119*FS105","v":0},{"$f":"FT118*$F$119*FT105","v":0},{"$f":"FU118*$F$119*FU105","v":0},{"$f":"FV118*$F$119*FV105","v":0},{"$f":"FW118*$F$119*FW105","v":0},{"$f":"FX118*$F$119*FX105","v":0},{"$f":"FY118*$F$119*FY105","v":0},{"$f":"FZ118*$F$119*FZ105","v":0},{"$f":"GA118*$F$119*GA105","v":0},{"$f":"GB118*$F$119*GB105","v":0},{"$f":"GC118*$F$119*GC105","v":0},{"$f":"GD118*$F$119*GD105","v":0},{"$f":"GE118*$F$119*GE105","v":0},{"$f":"GF118*$F$119*GF105","v":0},{"$f":"GG118*$F$119*GG105","v":0},{"$f":"GH118*$F$119*GH105","v":0},{"$f":"GI118*$F$119*GI105","v":0},{"$f":"GJ118*$F$119*GJ105","v":0},{"$f":"GK118*$F$119*GK105","v":0},{"$f":"GL118*$F$119*GL105","v":0},{"$f":"GM118*$F$119*GM105","v":0},{"$f":"GN118*$F$119*GN105","v":0},{"$f":"GO118*$F$119*GO105","v":0},{"$f":"GP118*$F$119*GP105","v":0},{"$f":"GQ118*$F$119*GQ105","v":0},{"$f":"GR118*$F$119*GR105","v":0},{"$f":"GS118*$F$119*GS105","v":0},{"$f":"GT118*$F$119*GT105","v":0},{"$f":"GU118*$F$119*GU105","v":0},{"$f":"GV118*$F$119*GV105","v":0},{"$f":"GW118*$F$119*GW105","v":0},{"$f":"GX118*$F$119*GX105","v":0},{"$f":"GY118*$F$119*GY105","v":0},{"$f":"GZ118*$F$119*GZ105","v":0},{"$f":"HA118*$F$119*HA105","v":0},{"$f":"HB118*$F$119*HB105","v":0},{"$f":"HC118*$F$119*HC105","v":0},{"$f":"HD118*$F$119*HD105","v":0},{"$f":"HE118*$F$119*HE105","v":0},{"$f":"HF118*$F$119*HF105","v":0},{"$f":"HG118*$F$119*HG105","v":0},{"$f":"HH118*$F$119*HH105","v":0},{"$f":"HI118*$F$119*HI105","v":0},{"$f":"HJ118*$F$119*HJ105","v":0},{"$f":"HK118*$F$119*HK105","v":0},{"$f":"HL118*$F$119*HL105","v":0},{"$f":"HM118*$F$119*HM105","v":0},{"$f":"HN118*$F$119*HN105","v":0},{"$f":"HO118*$F$119*HO105","v":0},{"$f":"HP118*$F$119*HP105","v":0},{"$f":"HQ118*$F$119*HQ105","v":0},{"$f":"HR118*$F$119*HR105","v":0},{"$f":"HS118*$F$119*HS105","v":0},{"$f":"HT118*$F$119*HT105","v":0},{"$f":"HU118*$F$119*HU105","v":0},{"$f":"HV118*$F$119*HV105","v":0},{"$f":"HW118*$F$119*HW105","v":0},{"$f":"HX118*$F$119*HX105","v":0},{"$f":"HY118*$F$119*HY105","v":0},{"$f":"HZ118*$F$119*HZ105","v":0},{"$f":"IA118*$F$119*IA105","v":0},{"$f":"IB118*$F$119*IB105","v":0},{"$f":"IC118*$F$119*IC105","v":0},{"$f":"ID118*$F$119*ID105","v":0},{"$f":"IE118*$F$119*IE105","v":0},{"$f":"IF118*$F$119*IF105","v":0},{"$f":"IG118*$F$119*IG105","v":0},{"$f":"IH118*$F$119*IH105","v":0},{"$f":"II118*$F$119*II105","v":0},{"$f":"IJ118*$F$119*IJ105","v":0},{"$f":"IK118*$F$119*IK105","v":0},{"$f":"IL118*$F$119*IL105","v":0},{"$f":"IM118*$F$119*IM105","v":0},{"$f":"IN118*$F$119*IN105","v":0},{"$f":"IO118*$F$119*IO105","v":0},{"$f":"IP118*$F$119*IP105","v":0},{"$f":"IQ118*$F$119*IQ105","v":0},{"$f":"IR118*$F$119*IR105","v":0},{"$f":"IS118*$F$119*IS105","v":0},{"$f":"IT118*$F$119*IT105","v":0},{"$f":"IU118*$F$119*IU105","v":0},{"$f":"IV118*$F$119*IV105","v":0},{"$f":"IW118*$F$119*IW105","v":0},{"$f":"IX118*$F$119*IX105","v":0},{"$f":"IY118*$F$119*IY105","v":0},{"$f":"IZ118*$F$119*IZ105","v":0},{"$f":"JA118*$F$119*JA105","v":0},{"$f":"JB118*$F$119*JB105","v":0},{"$f":"JC118*$F$119*JC105","v":0},{"$f":"JD118*$F$119*JD105","v":0},{"$f":"JE118*$F$119*JE105","v":0},{"$f":"JF118*$F$119*JF105","v":0},{"$f":"JG118*$F$119*JG105","v":0},{"$f":"JH118*$F$119*JH105","v":0},{"$f":"JI118*$F$119*JI105","v":0},{"$f":"JJ118*$F$119*JJ105","v":0},{"$f":"JK118*$F$119*JK105","v":0},{"$f":"JL118*$F$119*JL105","v":0},{"$f":"JM118*$F$119*JM105","v":0},{"$f":"JN118*$F$119*JN105","v":0},{"$f":"JO118*$F$119*JO105","v":0},{"$f":"JP118*$F$119*JP105","v":0},{"$f":"JQ118*$F$119*JQ105","v":0},{"$f":"JR118*$F$119*JR105","v":0},{"$f":"JS118*$F$119*JS105","v":0},{"$f":"JT118*$F$119*JT105","v":0},{"$f":"JU118*$F$119*JU105","v":0},{"$f":"JV118*$F$119*JV105","v":0},{"$f":"JW118*$F$119*JW105","v":0},{"$f":"JX118*$F$119*JX105","v":0},{"$f":"JY118*$F$119*JY105","v":0},{"$f":"JZ118*$F$119*JZ105","v":0},{"$f":"KA118*$F$119*KA105","v":0},{"$f":"KB118*$F$119*KB105","v":0},{"$f":"KC118*$F$119*KC105","v":0},{"$f":"KD118*$F$119*KD105","v":0},{"$f":"KE118*$F$119*KE105","v":0},{"$f":"KF118*$F$119*KF105","v":0},{"$f":"KG118*$F$119*KG105","v":0},{"$f":"KH118*$F$119*KH105","v":0},{"$f":"KI118*$F$119*KI105","v":0},{"$f":"KJ118*$F$119*KJ105","v":0},{"$f":"KK118*$F$119*KK105","v":0},{"$f":"KL118*$F$119*KL105","v":0},{"$f":"KM118*$F$119*KM105","v":0},{"$f":"KN118*$F$119*KN105","v":0},{"$f":"KO118*$F$119*KO105","v":0},{"$f":"KP118*$F$119*KP105","v":0},{"$f":"KQ118*$F$119*KQ105","v":0},{"$f":"KR118*$F$119*KR105","v":0},{"$f":"KS118*$F$119*KS105","v":0},{"$f":"KT118*$F$119*KT105","v":0},{"$f":"KU118*$F$119*KU105","v":0},{"$f":"KV118*$F$119*KV105","v":0},{"$f":"KW118*$F$119*KW105","v":0},{"$f":"KX118*$F$119*KX105","v":0},{"$f":"KY118*$F$119*KY105","v":0},{"$f":"KZ118*$F$119*KZ105","v":0},{"$f":"LA118*$F$119*LA105","v":0},{"$f":"LB118*$F$119*LB105","v":0},{"$f":"LC118*$F$119*LC105","v":0},{"$f":"LD118*$F$119*LD105","v":0},{"$f":"LE118*$F$119*LE105","v":0},{"$f":"LF118*$F$119*LF105","v":0},{"$f":"LG118*$F$119*LG105","v":0},{"$f":"LH118*$F$119*LH105","v":0},{"$f":"LI118*$F$119*LI105","v":0},{"$f":"LJ118*$F$119*LJ105","v":0},{"$f":"LK118*$F$119*LK105","v":0},{"$f":"LL118*$F$119*LL105","v":0},{"$f":"LM118*$F$119*LM105","v":0},{"$f":"LN118*$F$119*LN105","v":0},{"$f":"LO118*$F$119*LO105","v":0},{"$f":"LP118*$F$119*LP105","v":0},{"$f":"LQ118*$F$119*LQ105","v":0},{"$f":"LR118*$F$119*LR105","v":0},{"$f":"LS118*$F$119*LS105","v":0},{"$f":"LT118*$F$119*LT105","v":0},{"$f":"LU118*$F$119*LU105","v":0},{"$f":"LV118*$F$119*LV105","v":0},{"$f":"LW118*$F$119*LW105","v":0},{"$f":"LX118*$F$119*LX105","v":0},{"$f":"LY118*$F$119*LY105","v":0},{"$f":"LZ118*$F$119*LZ105","v":0},{"$f":"MA118*$F$119*MA105","v":0},{"$f":"MB118*$F$119*MB105","v":0},{"$f":"MC118*$F$119*MC105","v":0},{"$f":"MD118*$F$119*MD105","v":0},{"$f":"ME118*$F$119*ME105","v":0},{"$f":"MF118*$F$119*MF105","v":0},{"$f":"MG118*$F$119*MG105","v":0},{"$f":"MH118*$F$119*MH105","v":0},{"$f":"MI118*$F$119*MI105","v":0},{"$f":"MJ118*$F$119*MJ105","v":0},{"$f":"MK118*$F$119*MK105","v":0},{"$f":"ML118*$F$119*ML105","v":0},{"$f":"MM118*$F$119*MM105","v":0},{"$f":"MN118*$F$119*MN105","v":0},{"$f":"MO118*$F$119*MO105","v":0},{"$f":"MP118*$F$119*MP105","v":0},{"$f":"MQ118*$F$119*MQ105","v":0},{"$f":"MR118*$F$119*MR105","v":0},{"$f":"MS118*$F$119*MS105","v":0},{"$f":"MT118*$F$119*MT105","v":0},{"$f":"MU118*$F$119*MU105","v":0},{"$f":"MV118*$F$119*MV105","v":0},{"$f":"MW118*$F$119*MW105","v":0},{"$f":"MX118*$F$119*MX105","v":0},{"$f":"MY118*$F$119*MY105","v":0},{"$f":"MZ118*$F$119*MZ105","v":0},{"$f":"NA118*$F$119*NA105","v":0},{"$f":"NB118*$F$119*NB105","v":0},{"$f":"NC118*$F$119*NC105","v":0},{"$f":"ND118*$F$119*ND105","v":0},{"$f":"NE118*$F$119*NE105","v":0},{"$f":"NF118*$F$119*NF105","v":0},{"$f":"NG118*$F$119*NG105","v":0},{"$f":"NH118*$F$119*NH105","v":0},{"$f":"NI118*$F$119*NI105","v":0},{"$f":"NJ118*$F$119*NJ105","v":0},{"$f":"NK118*$F$119*NK105","v":0},{"$f":"NL118*$F$119*NL105","v":0},{"$f":"NM118*$F$119*NM105","v":0},{"$f":"NN118*$F$119*NN105","v":0},{"$f":"NO118*$F$119*NO105","v":0},{"$f":"NP118*$F$119*NP105","v":0},{"$f":"NQ118*$F$119*NQ105","v":0},{"$f":"NR118*$F$119*NR105","v":0},{"$f":"NS118*$F$119*NS105","v":0},{"$f":"NT118*$F$119*NT105","v":0},{"$f":"NU118*$F$119*NU105","v":0},{"$f":"NV118*$F$119*NV105","v":0},{"$f":"NW118*$F$119*NW105","v":0},{"$f":"NX118*$F$119*NX105","v":0},{"$f":"NY118*$F$119*NY105","v":0},{"$f":"NZ118*$F$119*NZ105","v":0},{"$f":"OA118*$F$119*OA105","v":0},{"$f":"OB118*$F$119*OB105","v":0},{"$f":"OC118*$F$119*OC105","v":0},{"$f":"OD118*$F$119*OD105","v":0},{"$f":"OE118*$F$119*OE105","v":0},{"$f":"OF118*$F$119*OF105","v":0},{"$f":"OG118*$F$119*OG105","v":0},{"$f":"OH118*$F$119*OH105","v":0},{"$f":"OI118*$F$119*OI105","v":0},{"$f":"OJ118*$F$119*OJ105","v":0},{"$f":"OK118*$F$119*OK105","v":0},{"$f":"OL118*$F$119*OL105","v":0},{"$f":"OM118*$F$119*OM105","v":0},{"$f":"ON118*$F$119*ON105","v":0},{"$f":"OO118*$F$119*OO105","v":0},{"$f":"OP118*$F$119*OP105","v":0},{"$f":"OQ118*$F$119*OQ105","v":0},{"$f":"OR118*$F$119*OR105","v":0},{"$f":"OS118*$F$119*OS105","v":0},{"$f":"OT118*$F$119*OT105","v":0},{"$f":"OU118*$F$119*OU105","v":0},{"$f":"OV118*$F$119*OV105","v":0},{"$f":"OW118*$F$119*OW105","v":0},{"$f":"OX118*$F$119*OX105","v":0},{"$f":"OY118*$F$119*OY105","v":0},{"$f":"OZ118*$F$119*OZ105","v":0},{"$f":"PA118*$F$119*PA105","v":0},{"$f":"PB118*$F$119*PB105","v":0},{"$f":"PC118*$F$119*PC105","v":0},{"$f":"PD118*$F$119*PD105","v":0},{"$f":"PE118*$F$119*PE105","v":0},{"$f":"PF118*$F$119*PF105","v":0},{"$f":"PG118*$F$119*PG105","v":0},{"$f":"PH118*$F$119*PH105","v":0},{"$f":"PI118*$F$119*PI105","v":0},{"$f":"PJ118*$F$119*PJ105","v":0},{"$f":"PK118*$F$119*PK105","v":0},{"$f":"PL118*$F$119*PL105","v":0},{"$f":"PM118*$F$119*PM105","v":0},{"$f":"PN118*$F$119*PN105","v":0},{"$f":"PO118*$F$119*PO105","v":0},{"$f":"PP118*$F$119*PP105","v":0},{"$f":"PQ118*$F$119*PQ105","v":0},{"$f":"PR118*$F$119*PR105","v":0},{"$f":"PS118*$F$119*PS105","v":0},{"$f":"PT118*$F$119*PT105","v":0},{"$f":"PU118*$F$119*PU105","v":0},{"$f":"PV118*$F$119*PV105","v":0},{"$f":"PW118*$F$119*PW105","v":0},{"$f":"PX118*$F$119*PX105","v":0},{"$f":"PY118*$F$119*PY105","v":0},{"$f":"PZ118*$F$119*PZ105","v":0},{"$f":"QA118*$F$119*QA105","v":0},{"$f":"QB118*$F$119*QB105","v":0},{"$f":"QC118*$F$119*QC105","v":0},{"$f":"QD118*$F$119*QD105","v":0},{"$f":"QE118*$F$119*QE105","v":0},{"$f":"QF118*$F$119*QF105","v":0},{"$f":"QG118*$F$119*QG105","v":0},{"$f":"QH118*$F$119*QH105","v":0},{"$f":"QI118*$F$119*QI105","v":0},{"$f":"QJ118*$F$119*QJ105","v":0},{"$f":"QK118*$F$119*QK105","v":0},{"$f":"QL118*$F$119*QL105","v":0},{"$f":"QM118*$F$119*QM105","v":0},{"$f":"QN118*$F$119*QN105","v":0},{"$f":"QO118*$F$119*QO105","v":0},{"$f":"QP118*$F$119*QP105","v":0},{"$f":"QQ118*$F$119*QQ105","v":0},{"$f":"QR118*$F$119*QR105","v":0},{"$f":"QS118*$F$119*QS105","v":0},{"$f":"QT118*$F$119*QT105","v":0},{"$f":"QU118*$F$119*QU105","v":0},{"$f":"QV118*$F$119*QV105","v":0},{"$f":"QW118*$F$119*QW105","v":0},{"$f":"QX118*$F$119*QX105","v":0},{"$f":"QY118*$F$119*QY105","v":0},{"$f":"QZ118*$F$119*QZ105","v":0},{"$f":"RA118*$F$119*RA105","v":0},{"$f":"RB118*$F$119*RB105","v":0},{"$f":"RC118*$F$119*RC105","v":0},{"$f":"RD118*$F$119*RD105","v":0},{"$f":"RE118*$F$119*RE105","v":0},{"$f":"RF118*$F$119*RF105","v":0},{"$f":"RG118*$F$119*RG105","v":0},{"$f":"RH118*$F$119*RH105","v":0},{"$f":"RI118*$F$119*RI105","v":0},{"$f":"RJ118*$F$119*RJ105","v":0},{"$f":"RK118*$F$119*RK105","v":0},{"$f":"RL118*$F$119*RL105","v":0},{"$f":"RM118*$F$119*RM105","v":0},{"$f":"RN118*$F$119*RN105","v":0},{"$f":"RO118*$F$119*RO105","v":0},{"$f":"RP118*$F$119*RP105","v":0},{"$f":"RQ118*$F$119*RQ105","v":0},{"$f":"RR118*$F$119*RR105","v":0},{"$f":"RS118*$F$119*RS105","v":0},{"$f":"RT118*$F$119*RT105","v":0},{"$f":"RU118*$F$119*RU105","v":0},{"$f":"RV118*$F$119*RV105","v":0},{"$f":"RW118*$F$119*RW105","v":0},{"$f":"RX118*$F$119*RX105","v":0},{"$f":"RY118*$F$119*RY105","v":0},{"$f":"RZ118*$F$119*RZ105","v":0},{"$f":"SA118*$F$119*SA105","v":0},{"$f":"SB118*$F$119*SB105","v":0},{"$f":"SC118*$F$119*SC105","v":0},{"$f":"SD118*$F$119*SD105","v":0},{"$f":"SE118*$F$119*SE105","v":0},{"$f":"SF118*$F$119*SF105","v":0},{"$f":"SG118*$F$119*SG105","v":0},{"$f":"SH118*$F$119*SH105","v":0},{"$f":"SI118*$F$119*SI105","v":0},{"$f":"SJ118*$F$119*SJ105","v":0},{"$f":"SK118*$F$119*SK105","v":0},{"$f":"SL118*$F$119*SL105","v":0},{"$f":"SM118*$F$119*SM105","v":0},{"$f":"SN118*$F$119*SN105","v":0},{"$f":"SO118*$F$119*SO105","v":0}]
[]
[null,null,null,"Total Revenue - P90","INR Cr.",null,null,{"$f":"SUM(J121:XFD121)","v":1997347690.318938},null,{"$f":"J102*J113+J103*J114","v":0},{"$f":"K102*K113+K103*K114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3730795.9576078858,4350786.5973011218,5280902.6613785997,5278708.2240088852,6207664.3512003301,6205084.8053339496,6202506.3313774709,5889932.4824411962,5887484.967542069,4955821.8692112993,4334542.2020214023,3713778.0147961364,3712234.7836894374,4329140.8928369358,5254629.5138095506,5252445.9940386917,6176780.4489555508,6174213.736650696,6171648.0909228558,5860629.3357623834,5858193.9975542966,4931166.0390162179,4312977.3154441807,3695301.5072598374,3693765.9539198382,4307602.8784447107,5228487.0784174623,5226314.4219290456,6146050.1979657207,6143496.2553738244,6140943.3740525916,5831471.9758829661,5829048.7537853681,4906632.8746430008,4291519.7168598799,3676916.9226466031,3675389.0088754604,4286172.0183529463,5202474.7048929976,5200312.857640841,6115472.8337967359,6112931.5973868892,6110391.4169677515,5802459.677495487,5800048.5112292208,4882221.76581393,4270168.8724973928,{"$f":"BW102*BW113+BW103*BW114","v":3658623.80362846},3657103.4914183668,4264847.7794556674,5176591.7461621845,5174440.6543689948,6085047.5958176469,6082519.0023750123,6079991.4596694037,5773591.7189009814,5771192.548486786,4857932.1052874923,4248924.2512411866,3640421.6951526958,3638908.9466849416,4243629.6312991697,5150837.5583703322,5148697.1685263617,6054773.7271817364,6052257.713805981,6049742.7459397018,5744867.3819910251,5742480.1477480438,4833763.2888432741,4227785.3246180946,3622310.1444305424,3620804.922074568,4222517.0460688248,5125211.5008660015,5123081.759727722,6024650.4748076964,6022146.9789114231,6019644.5233230861,5716285.9522298742,5713910.5947741717,4809714.7152669383,4206751.5667841733,3604288.7009259122,3602790.9672383759,4201509.4985759445,5099712.936185075,5097593.7907738527,5994677.0893608918,5992186.0486680828,5989696.0431075478,5687846.7186366906,5685483.1788797732,4785785.7863352625,4185822.4545116141,3586356.9163441909,3584866.6340680351,4180606.4662447199,5074341.230034899,5072232.6276356727,5964852.8252347177,5962374.1777791847,5959896.5603060173,5659548.9737678496,5657197.1929151947,4761975.9068012536,4164997.4671757333,3568514.3446210837,3567031.4766846094,4159807.4290992217,5049095.7512785038,{"$f":"EI102*EI113+EI103*EI114","v":5046997.6394384773},5935176.9405320529,5932710.6246559024,5930245.3336378234,5631392.013699349,5629051.9332489474,4738284.4843793558,4144276.0867420216,3550760.5419115247,3549285.0514274705,4139111.8697504671,5023975.8719189074,5021888.1984462431,5905648.6970468154,5903194.6513989046,5900741.6255102698,5603375.1380093005,5601046.6997501943,4714710.9297306994,4123657.797753254,3533095.0665786299,3531626.9168432541,4118519.2733835485,4998980.9670834886,4996903.6800460126,5876267.3602455864,5873825.5237800032,5871384.7020002678,5575497.6497604977,5573180.795771338,4691254.6564484583,4103142.0873166714,3515517.4791827169,3514056.6336748796,4098029.1277448251,4974110.4150084471,4972043.4627323514,5847032.1992493421,5844602.5112238852,5842173.8328360878,5547758.8554830831,5545453.5281306831,4667915.0810432406,4082728.445091214,3498027.3424703637,3496573.7648506253,4077640.9231291781,4949363.5970233288,4947306.9280918902,5817942.4868152626,5815524.8867899328,5813108.2913791901,5520158.0651572943,5517864.2070952058,4644691.622928597,4062416.3632748392,3480624.2213635454,3479177.875473259,4057354.1523673409,4924739.8975356501,4922693.460787951,5788997.4993186705,5786591.927154162,5784187.3546061581,{"$f":"GU102*GU113+GU103*GU114","v":5492694.5921963118},5490412.1463633878,4621583.7044065632,4042205.3365918789,3463307.6829488012,3461868.5328092119,4037168.3108132728,4900238.7040155707,4898202.4485452212,5760196.5167349931,5757802.912591204,5755410.3030907027,5465367.7534291632,5463096.6630481454,4598590.7506532939,4022094.8622804745,3446077.296466467,3444645.3062778208,4017082.8963316139,4875859.4069806663,4873833.2821345478,5731538.822621881,5729157.12695642,5726776.4209857723,5438176.8690837445,5435917.0776598444,4575712.1897047702,4002084.4400800741,3428932.6332999673,3427507.7674406185,3997097.4092851877,4851601.399980762,4849585.3553577596,5703023.7041013744,5700653.8576680804,5698284.9960057437,5411121.2627698956,5408872.7140893992,4552947.4524425585,3982173.5722189792,3411873.2669651415,3410455.4899906646,3977211.3525225739,4827464.0795828467,4825458.0650325948,5674650.4518421609,5672292.395689629,5669935.319408698,5384200.2614625804,5381962.8995914385,4530295.9725796562,3962361.7634019675,3394898.7730996413,3393488.0497419536,3957424.2313657445,4803446.8453560648,4801450.8109777058,5646418.3600419518,5644072.0355120692,5641726.6859788038,5357413.1954851542,5355186.9647676013,4507757.1866464252,3942648.5207979777,{"$f":"JG102*JG113+JG103*JG114","v":3378008.7294523795},3376605.0246188594,3937735.5535977548,4779549.0998567808,4777562.9959977157,5618326.7264099,5615992.075136384,5613658.3940087575,5330759.3984926874,5328544.243549848,4485330.533976539,3923033.3540278352,3361202.7158730123,3359805.9946456281,3918144.8294505002,4755770.2486137087,4753794.0258683711,5590374.8521491513,5588051.8160561007,5585729.7452823436,5304238.2074554078,5302034.0731839268,4463015.4566930719,3903515.7751520742,3344480.3143015038,3343090.5419359477,3898651.5715925368,4732109.7001131419,4730143.3093217611,5562562.0419394523,5560250.5632399013,5557940.0450570565,5277848.9626421956,5275655.7942128601,4440811.3996945973,3884095.298658778,3327841.1087577138,3326458.2506825333,3879255.2951169489,4708566.8657842185,4706610.2580316002,5534887.6039198507,5532587.6251143264,5530288.6020468194,5251591.0076041725,5249408.7504605567,4418717.8106413903,3864771.4414515211,3311284.6853310587,3309908.7071468001,3859955.5175293041,4685141.1599842981,4683194.2865986088,5507350.8496714951,5505062.3135465952,5502774.7284047976,5225463.6891583838,5223292.2890154822,4396734.139941683,3845543.7228373354,3294810.6321702083,3293441.4996485575,3840751.7587356265,4661831.9999843771,{"$f":"LS102*LS113+LS103*LS114","v":4659894.8125359304},5479951.0942004919,5477673.9438274577,5475397.7397062648,5199466.3573715249,5197305.760214407,4374859.840737992,3826411.66451476,3278418.5394728426,3277056.2185557773,3821643.5410304721,4638638.8059546016,4636711.2562546544,5452687.6559208855,5450421.8346541841,5448156.9549316056,5173598.3655438032,5171448.5176262744,4353094.3688935228,3807374.7905619494,3262107.9994754652,3260752.4562744051,3802630.3890850465,4615561.0009498512,4613643.0410494059,5425559.8566376958,5423305.308113615,5421051.6964493589,5147859.070192839,5145719.9180360939,4331437.1829786291,3788432.627424825,3245878.6064432487,3244529.8072382137,3783711.8299353686,4592598.0108953742,4590689.593083987,5398567.0215300461,5396323.6896652877,5394081.2899993621,5122247.831037649,5120119.3214289481,4309887.7442573421,3769584.7039052979,3229729.9566599485,3228387.8678987194,3764887.3929705154,4569749.2645725105,4567850.341377099,5371708.4791343715,5369476.3081246633,5367245.0646759793,5096764.0109827342,5094646.0909740748,4288445.51667397,3750830.5511495476,3213661.6484178565,3212326.2367151417,3746156.6099209087,4547014.1936044861,4545124.7177881571,5344983.5613277312,5342762.4956464292,5340542.3529114192,{"$f":"OE102*OE113+OE103*OE114","v":5071406.9761022218},5069299.5930090286,4267109.9668397699,3732169.7026363658,3197673.2820078172,3196344.5141444192,3727519.0148466751,4524392.2324422728,4522512.1570031391,5318391.6033111718,5316181.5877078883,5313972.4904591227,5046176.0956240995,5044079.1970239077,4245880.5640196698,3713601.6941655371,3181764.4597092699,3180442.3026312618,3708974.1441260441,4501882.8183505209,4500012.0965205366,5291931.9435932077,5289732.9230924267,5287534.8163772365,5021070.7419145275,5018984.2756456789,4224756.7801190745,3695126.0638463041,3165934.7857803674,3164619.2065982702,3690521.5364438244,4479485.3913935516,4477623.9766373495,5265603.9239733396,5263415.8438730603,5261228.6730121737,4996090.2904622145,4994014.2046225648,4203738.0896707205,3676742.3520858749,3150183.8664481267,3148874.8324360889,3672160.7327799243,4457199.3944214433,4455347.2404351728,5239406.8895257097,5237229.6953960778,5235053.4059822615,4971234.1198628983,4969168.36280852,4182823.9698216105,3658450.1015779823,3134511.3098986312,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ102*QQ113+QQ103*QQ114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBDITA - P50","INR Cr.",null,null,{"$f":"SUM(J123:XFD123)","v":1322508670.8935812},null,{"$f":"MAX(J111-J96,0)","v":0},{"$f":"MAX(K111-K96,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2732265.7109947344,3383169.0797677389,4360946.0546970954,4356029.5749731427,5332566.9211107157,5327227.4506792352,5321880.5310861617,4989780.0069157891,4984553.8800141513,3999896.2723702434,3342383.9938983647,2685406.327387346,2681098.5197727205,3328647.2347185868,4301442.9381446596,4296433.8270035442,5267995.3035417693,5262564.5382152898,5257125.9749466358,4926559.0598202199,4921239.9128085999,3941361.6888483022,3287000.8144391598,2633171.5000315877,2628764.5373123093,3272970.6351066958,4240805.1810972169,4235699.2157311477,5202304.8792464733,5196778.5588514721,5191244.0780352978,4862198.3967623049,4856781.9315976659,3881654.5368773304,3230424.5958516351,2579723.1623641644,2575212.7143698782,3216087.9856787161,4178981.2014963236,4173773.9927600818,5135443.6120852465,5129817.3090680148,5124182.4689029995,4796645.5180492168,4791127.267638634,3820722.098719907,3172602.5305604604,{"$f":"MAX(BW111-BW96,0)","v":2525008.4163468285},2520389.981511143,3157945.9647695217,4115917.3848292539,4110604.3705738802,5067357.4207110805,5061626.5334274583,5055886.7174506765,4729845.8583837654,4724221.1798081445,3758509.5768594583,3113479.7239908222,2468972.2696995288,2464241.1681951638,3098489.1431193883,4051558.0026774495,4046134.4408173505,4997990.0965809664,4992149.8423177358,4986300.252403209,4661742.7040691683,4656006.7715359805,3694960.010665155,3052999.1109625623,2411557.5520228832,2406708.9186222716,3037659.8994444711,3985845.1280076816,3980306.0893104831,4927283.2186886482,4921328.6264058743,4915364.275483151,4592277.1069028592,4586424.9044170566,3630014.189724145,2991101.3687406965,2352704.8275660858,2347733.6042164434,2975398.3326307405,3918718.5470756097,3913058.9076636611,4855176.0648876056,4849101.9676707191,4843017.6721522659,4521387.7946268814,4515414.1083687283,3563610.5637077466,2927724.8266085908,2292352.3045060546,2287253.2326074927,2911642.1704162816,3850115.6678062398,3844330.1013582479,4781605.5196678201,4775406.5468778778,4769196.9187836414,4449011.0777971623,4442910.4881952275,3495685.1486330274,2862805.3718246645,2230435.7405982837,2225203.3529731007,2846326.6744215246,3779971.4245103579,{"$f":"MAX(EI111-EI96,0)","v":3774054.3941511502},4706505.9782445151,4700176.5473545389,4693835.9861215614,4375080.7529283799,4368847.6264155488,3426171.42937556,2796276.3518180032,2166888.345054266,2161516.9575950429,2779384.5413812874,3708218.1787903681,3702163.9286562968,4629809.2468113191,4623343.5549161546,4616866.238880652,4299528.00176547,4293156.482205241,3355000.2582833515,2728068.4724723911,2101640.6764945225,2096124.3794781901,2710745.8004267151,3634785.6164830984,3628588.1629501358,4551444.4388044169,4544836.4537910679,4538216.3313298617,4222281.2865268178,4215765.2862967327,3282099.7497360762,2658109.692342327,2034620.5368202848,2028953.1858748014,2640337.7062591072,3559600.6404810706,3553253.7630420849,4471337.8670181576,4464581.3183830017,4457812.098700677,4143266.240957994,4136599.431676466,3207395.1704873224,2586325.1126382696,1965752.8608405618,1959928.0675502971,2568084.6280513098,3482587.2592673474,3476084.4910445306,4389412.9314061319,4382501.300704902,4375576.4442525273,4062405.557028478,4055581.3599107764,3130808.8256212715,2512636.8628119351,1894959.6014848223,1888970.723620198,2493907.9339057636,3403666.4709925298,3397001.0888703791,4305590.0023951894,4298516.5133110164,4291429.2218216853,{"$f":"MAX(GU111-GU96,0)","v":4389652.8382171839},4382664.4140457083,3462293.911068406,2846997.9526856798,2232193.5815447904,2226033.7129011531,2827759.8418115852,3732790.1140356399,3725955.1283993274,4629820.270652933,4622577.8786671925,4615321.0847930498,4304856.5924848225,4297696.831178261,3381698.5057771732,2769256.2642223081,2157302.4850410628,2150964.4448711565,2749487.4101951653,3649804.8571428256,3642793.0012061615,4541949.7364014573,4534531.1180515066,4527097.4745863453,4217963.9315463575,4210625.4413116863,3298969.27015357,2689358.2495466257,2080232.5548252761,2073708.8768490471,2669036.2346737348,3564655.89575268,3557459.6144592464,4451922.9048847891,4444320.4465921065,4436702.315262909,4128884.5538451695,4121359.6498957933,3214015.4281689739,2607212.9126184671,2000892.5738168638,1994175.4947917082,2586314.4284097017,3477250.9319053143,3469862.3703857125,4359646.765385922,4351852.5518374173,4344041.9916476579,4037524.5778267924,4029805.2706494695,3126742.5997328069,2522725.6411530296,1919187.696469614,1912269.1443034757,2501226.4526595417,3387494.0043283217,3379904.9958957657,4265024.6203851849,4257030.4224498486,4249019.1775565883,3943786.3985794848,3935864.3817320149,3037052.6563958288,2435798.0618537059,{"$f":"MAX(JG111-JG96,0)","v":1835019.3035324553},1827890.8849214851,2413672.9705803017,3295285.3417619457,3287487.3954277383,4167955.937920813,4159753.2000830979,4151532.6871892195,3847568.53874119,3839435.1761620538,2944843.5712822136,2346327.8898547692,1748284.8510011702,1740937.838572938,2323550.6951889629,3200521.2104179841,3192505.4979076744,4068336.19804483,4059916.025335433,4051477.3205776522,3748765.493443599,3740411.8062540675,2850009.2630196251,2254208.7721424112,1658877.7130286987,1651303.0319711762,2230752.2312407522,3103093.7553377519,3094851.0975879896,3966056.7331379536,3957409.8775418978,3948743.7028543563,3647267.5690547382,3638684.2218331182,2752439.4334271001,2159330.1247131322,1566687.0185523145,1558875.2327080527,2135165.9107831474,3002890.8354050405,2994411.6885203728,3861004.5618379274,3852121.4081590427,3843218.1170915114,3542960.7154720481,3534138.0019789701,2652019.3987111403,2061576.963219098,1471597.4813864178,1463538.7787905361,2036675.6221326513,2899795.8517603278,2891070.2924083192,3753062.2163258335,3743932.7674858738,3734782.3304547602,3435726.3517079698,3426654.180040746,2548629.9139102907,1960829.7268398434,1373489.2235194971,1365173.4013592317,1935160.6320111677,2793687.5693522198,{"$f":"MAX(LS111-LS96,0)","v":2784705.2795744333},3642107.5627046246,3632721.4244544315,3623313.4134038785,3325441.1844997057,3316109.0616529351,2442146.9903181461,1856964.0951094339,1272237.5913434806,1263654.0403161603,1830495.4005684387,2684439.9313516566,2675190.1827671388,3528013.6141936602,3518359.9792128266,3508683.5516623501,3211977.0196641888,3202374.0354728419,2332441.7056039502,1749850.7974172919,1167712.9645327465,1158850.6525781211,1722549.3890059264,2571921.8661433836,2562393.5035203435,3410648.3368518073,3400715.9682124057,3390759.8506664755,3095200.5659079663,3085315.3763482654,2219380.0063386355,1639355.414889588,1059780.5572787602,1050628.0126606631,1611186.8595062154,2455997.0865977379,2446178.5107681416,3289874.4475302594,3279651.6614991766,3269404.1321932646,2974973.230790264,2964794.0406126534,2102822.5026225569,1525338.1743464684,948300.21157459123,938845.50528591219,1496266.6671601469,2336523.8813140034,2326403.0314048193,3165549.203744282,3155023.8518977226,3144472.7228542557,2851150.9085253361,2840665.4531928343,1982624.254498973,1407653.7340181326,833126.18223128421,823356.9096951806,1377642.0435716086,2213354.8975141803,2202919.2324679303,3037524.1851406349,3026683.6357632633,3015816.2341298806,{"$f":"MAX(OE111-OE96,0)","v":2723583.759297655},2712779.2862018188,1858634.5498247202,1286150.9606901091,714106.91329537285,704010.17533456301,1255160.3718070667,2086336.9152531726,2075573.3946093507,2905645.0662244484,2894476.1849645721,2883279.3336059754,2592115.9797504619,2580979.2286760323,1730696.6732563023,1160672.6979348781,591084.80552354269,580647.18856841978,1128662.9523436232,1955310.6125980536,1944205.676505872,2769751.3799960064,2758240.5097470172,2746700.5070605665,2456585.564294613,2445102.7471028175,1598647.6659961031,1031055.5250733346,463895.97455677902,453103.5300618764,997984.75965554966,1820110.3214151617,1808649.8698468483,2629676.2721337355,2617809.2121108868,2605911.8110348787,2316824.056870508,2304980.8363697575,1462318.0759290298,897129.50649523363,332369.99942192947,321208.22245909786,862954.18906483985,1680563.7733893669,1668733.1445220564,2485246.245345342,2473008.2293256586,2460738.6155080041,2172656.2927812571,2160437.7607527338,1321531.6977652754,758717.93095301744,196329.66097381013,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(QQ111-QQ96,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Free Cash Flow - P50","INR Cr.",null,null,{"$f":"SUM(J124:XFD124)","v":769008670.89358211},null,{"$f":"J123-J67","v":-41512500},{"$f":"K123-K67","v":-41512500},{"$f":"L123-L67","v":-41512500},{"$f":"M123-M67","v":-41512500},{"$f":"N123-N67","v":-41512500},{"$f":"O123-O67","v":-41512500},{"$f":"P123-P67","v":-41512500},{"$f":"Q123-Q67","v":-41512500},{"$f":"R123-R67","v":-41512500},{"$f":"S123-S67","v":-41512500},{"$f":"T123-T67","v":0},{"$f":"U123-U67","v":0},{"$f":"V123-V67","v":0},{"$f":"W123-W67","v":0},{"$f":"X123-X67","v":0},{"$f":"Y123-Y67","v":0},{"$f":"Z123-Z67","v":-55350000},{"$f":"AA123-AA67","v":-83025000},{"$f":"AB123-AB67","v":2732265.7109947344},{"$f":"AC123-AC67","v":3383169.0797677389},{"$f":"AD123-AD67","v":4360946.0546970954},{"$f":"AE123-AE67","v":4356029.5749731427},{"$f":"AF123-AF67","v":5332566.9211107157},{"$f":"AG123-AG67","v":5327227.4506792352},{"$f":"AH123-AH67","v":5321880.5310861617},{"$f":"AI123-AI67","v":4989780.0069157891},{"$f":"AJ123-AJ67","v":4984553.8800141513},{"$f":"AK123-AK67","v":3999896.2723702434},{"$f":"AL123-AL67","v":3342383.9938983647},{"$f":"AM123-AM67","v":2685406.327387346},{"$f":"AN123-AN67","v":2681098.5197727205},{"$f":"AO123-AO67","v":3328647.2347185868},{"$f":"AP123-AP67","v":4301442.9381446596},{"$f":"AQ123-AQ67","v":4296433.8270035442},{"$f":"AR123-AR67","v":5267995.3035417693},{"$f":"AS123-AS67","v":5262564.5382152898},{"$f":"AT123-AT67","v":5257125.9749466358},{"$f":"AU123-AU67","v":4926559.0598202199},{"$f":"AV123-AV67","v":4921239.9128085999},{"$f":"AW123-AW67","v":3941361.6888483022},{"$f":"AX123-AX67","v":3287000.8144391598},{"$f":"AY123-AY67","v":2633171.5000315877},{"$f":"AZ123-AZ67","v":2628764.5373123093},{"$f":"BA123-BA67","v":3272970.6351066958},{"$f":"BB123-BB67","v":4240805.1810972169},{"$f":"BC123-BC67","v":4235699.2157311477},{"$f":"BD123-BD67","v":5202304.8792464733},{"$f":"BE123-BE67","v":5196778.5588514721},{"$f":"BF123-BF67","v":5191244.0780352978},{"$f":"BG123-BG67","v":4862198.3967623049},{"$f":"BH123-BH67","v":4856781.9315976659},{"$f":"BI123-BI67","v":3881654.5368773304},{"$f":"BJ123-BJ67","v":3230424.5958516351},{"$f":"BK123-BK67","v":2579723.1623641644},{"$f":"BL123-BL67","v":2575212.7143698782},{"$f":"BM123-BM67","v":3216087.9856787161},{"$f":"BN123-BN67","v":4178981.2014963236},{"$f":"BO123-BO67","v":4173773.9927600818},{"$f":"BP123-BP67","v":5135443.6120852465},{"$f":"BQ123-BQ67","v":5129817.3090680148},{"$f":"BR123-BR67","v":5124182.4689029995},{"$f":"BS123-BS67","v":4796645.5180492168},{"$f":"BT123-BT67","v":4791127.267638634},{"$f":"BU123-BU67","v":3820722.098719907},{"$f":"BV123-BV67","v":3172602.5305604604},{"$f":"BW123-BW67","v":2525008.4163468285},{"$f":"BX123-BX67","v":2520389.981511143},{"$f":"BY123-BY67","v":3157945.9647695217},{"$f":"BZ123-BZ67","v":4115917.3848292539},{"$f":"CA123-CA67","v":4110604.3705738802},{"$f":"CB123-CB67","v":5067357.4207110805},{"$f":"CC123-CC67","v":5061626.5334274583},{"$f":"CD123-CD67","v":5055886.7174506765},{"$f":"CE123-CE67","v":4729845.8583837654},{"$f":"CF123-CF67","v":4724221.1798081445},{"$f":"CG123-CG67","v":3758509.5768594583},{"$f":"CH123-CH67","v":3113479.7239908222},{"$f":"CI123-CI67","v":2468972.2696995288},{"$f":"CJ123-CJ67","v":2464241.1681951638},{"$f":"CK123-CK67","v":3098489.1431193883},{"$f":"CL123-CL67","v":4051558.0026774495},{"$f":"CM123-CM67","v":4046134.4408173505},{"$f":"CN123-CN67","v":4997990.0965809664},{"$f":"CO123-CO67","v":4992149.8423177358},{"$f":"CP123-CP67","v":4986300.252403209},{"$f":"CQ123-CQ67","v":4661742.7040691683},{"$f":"CR123-CR67","v":4656006.7715359805},{"$f":"CS123-CS67","v":3694960.010665155},{"$f":"CT123-CT67","v":3052999.1109625623},{"$f":"CU123-CU67","v":2411557.5520228832},{"$f":"CV123-CV67","v":2406708.9186222716},{"$f":"CW123-CW67","v":3037659.8994444711},{"$f":"CX123-CX67","v":3985845.1280076816},{"$f":"CY123-CY67","v":3980306.0893104831},{"$f":"CZ123-CZ67","v":4927283.2186886482},{"$f":"DA123-DA67","v":4921328.6264058743},{"$f":"DB123-DB67","v":4915364.275483151},{"$f":"DC123-DC67","v":4592277.1069028592},{"$f":"DD123-DD67","v":4586424.9044170566},{"$f":"DE123-DE67","v":3630014.189724145},{"$f":"DF123-DF67","v":2991101.3687406965},{"$f":"DG123-DG67","v":2352704.8275660858},{"$f":"DH123-DH67","v":2347733.6042164434},{"$f":"DI123-DI67","v":2975398.3326307405},{"$f":"DJ123-DJ67","v":3918718.5470756097},{"$f":"DK123-DK67","v":3913058.9076636611},{"$f":"DL123-DL67","v":4855176.0648876056},{"$f":"DM123-DM67","v":4849101.9676707191},{"$f":"DN123-DN67","v":4843017.6721522659},{"$f":"DO123-DO67","v":4521387.7946268814},{"$f":"DP123-DP67","v":4515414.1083687283},{"$f":"DQ123-DQ67","v":3563610.5637077466},{"$f":"DR123-DR67","v":2927724.8266085908},{"$f":"DS123-DS67","v":2292352.3045060546},{"$f":"DT123-DT67","v":2287253.2326074927},{"$f":"DU123-DU67","v":2911642.1704162816},{"$f":"DV123-DV67","v":3850115.6678062398},{"$f":"DW123-DW67","v":3844330.1013582479},{"$f":"DX123-DX67","v":4781605.5196678201},{"$f":"DY123-DY67","v":4775406.5468778778},{"$f":"DZ123-DZ67","v":4769196.9187836414},{"$f":"EA123-EA67","v":4449011.0777971623},{"$f":"EB123-EB67","v":4442910.4881952275},{"$f":"EC123-EC67","v":3495685.1486330274},{"$f":"ED123-ED67","v":2862805.3718246645},{"$f":"EE123-EE67","v":2230435.7405982837},{"$f":"EF123-EF67","v":2225203.3529731007},{"$f":"EG123-EG67","v":2846326.6744215246},{"$f":"EH123-EH67","v":3779971.4245103579},{"$f":"EI123-EI67","v":3774054.3941511502},{"$f":"EJ123-EJ67","v":4706505.9782445151},{"$f":"EK123-EK67","v":4700176.5473545389},{"$f":"EL123-EL67","v":4693835.9861215614},{"$f":"EM123-EM67","v":4375080.7529283799},{"$f":"EN123-EN67","v":4368847.6264155488},{"$f":"EO123-EO67","v":3426171.42937556},{"$f":"EP123-EP67","v":2796276.3518180032},{"$f":"EQ123-EQ67","v":2166888.345054266},{"$f":"ER123-ER67","v":2161516.9575950429},{"$f":"ES123-ES67","v":2779384.5413812874},{"$f":"ET123-ET67","v":3708218.1787903681},{"$f":"EU123-EU67","v":3702163.9286562968},{"$f":"EV123-EV67","v":4629809.2468113191},{"$f":"EW123-EW67","v":4623343.5549161546},{"$f":"EX123-EX67","v":4616866.238880652},{"$f":"EY123-EY67","v":4299528.00176547},{"$f":"EZ123-EZ67","v":4293156.482205241},{"$f":"FA123-FA67","v":3355000.2582833515},{"$f":"FB123-FB67","v":2728068.4724723911},{"$f":"FC123-FC67","v":2101640.6764945225},{"$f":"FD123-FD67","v":2096124.3794781901},{"$f":"FE123-FE67","v":2710745.8004267151},{"$f":"FF123-FF67","v":3634785.6164830984},{"$f":"FG123-FG67","v":3628588.1629501358},{"$f":"FH123-FH67","v":4551444.4388044169},{"$f":"FI123-FI67","v":4544836.4537910679},{"$f":"FJ123-FJ67","v":4538216.3313298617},{"$f":"FK123-FK67","v":4222281.2865268178},{"$f":"FL123-FL67","v":4215765.2862967327},{"$f":"FM123-FM67","v":3282099.7497360762},{"$f":"FN123-FN67","v":2658109.692342327},{"$f":"FO123-FO67","v":2034620.5368202848},{"$f":"FP123-FP67","v":2028953.1858748014},{"$f":"FQ123-FQ67","v":2640337.7062591072},{"$f":"FR123-FR67","v":3559600.6404810706},{"$f":"FS123-FS67","v":3553253.7630420849},{"$f":"FT123-FT67","v":4471337.8670181576},{"$f":"FU123-FU67","v":4464581.3183830017},{"$f":"FV123-FV67","v":4457812.098700677},{"$f":"FW123-FW67","v":4143266.240957994},{"$f":"FX123-FX67","v":4136599.431676466},{"$f":"FY123-FY67","v":3207395.1704873224},{"$f":"FZ123-FZ67","v":2586325.1126382696},{"$f":"GA123-GA67","v":1965752.8608405618},{"$f":"GB123-GB67","v":1959928.0675502971},{"$f":"GC123-GC67","v":2568084.6280513098},{"$f":"GD123-GD67","v":3482587.2592673474},{"$f":"GE123-GE67","v":3476084.4910445306},{"$f":"GF123-GF67","v":4389412.9314061319},{"$f":"GG123-GG67","v":4382501.300704902},{"$f":"GH123-GH67","v":4375576.4442525273},{"$f":"GI123-GI67","v":4062405.557028478},{"$f":"GJ123-GJ67","v":4055581.3599107764},{"$f":"GK123-GK67","v":3130808.8256212715},{"$f":"GL123-GL67","v":2512636.8628119351},{"$f":"GM123-GM67","v":1894959.6014848223},{"$f":"GN123-GN67","v":1888970.723620198},{"$f":"GO123-GO67","v":2493907.9339057636},{"$f":"GP123-GP67","v":3403666.4709925298},{"$f":"GQ123-GQ67","v":3397001.0888703791},{"$f":"GR123-GR67","v":4305590.0023951894},{"$f":"GS123-GS67","v":4298516.5133110164},{"$f":"GT123-GT67","v":4291429.2218216853},{"$f":"GU123-GU67","v":4389652.8382171839},{"$f":"GV123-GV67","v":4382664.4140457083},{"$f":"GW123-GW67","v":3462293.911068406},{"$f":"GX123-GX67","v":2846997.9526856798},{"$f":"GY123-GY67","v":2232193.5815447904},{"$f":"GZ123-GZ67","v":2226033.7129011531},{"$f":"HA123-HA67","v":2827759.8418115852},{"$f":"HB123-HB67","v":3732790.1140356399},{"$f":"HC123-HC67","v":3725955.1283993274},{"$f":"HD123-HD67","v":4629820.270652933},{"$f":"HE123-HE67","v":4622577.8786671925},{"$f":"HF123-HF67","v":4615321.0847930498},{"$f":"HG123-HG67","v":4304856.5924848225},{"$f":"HH123-HH67","v":4297696.831178261},{"$f":"HI123-HI67","v":3381698.5057771732},{"$f":"HJ123-HJ67","v":2769256.2642223081},{"$f":"HK123-HK67","v":2157302.4850410628},{"$f":"HL123-HL67","v":2150964.4448711565},{"$f":"HM123-HM67","v":2749487.4101951653},{"$f":"HN123-HN67","v":3649804.8571428256},{"$f":"HO123-HO67","v":3642793.0012061615},{"$f":"HP123-HP67","v":4541949.7364014573},{"$f":"HQ123-HQ67","v":4534531.1180515066},{"$f":"HR123-HR67","v":4527097.4745863453},{"$f":"HS123-HS67","v":4217963.9315463575},{"$f":"HT123-HT67","v":4210625.4413116863},{"$f":"HU123-HU67","v":3298969.27015357},{"$f":"HV123-HV67","v":2689358.2495466257},{"$f":"HW123-HW67","v":2080232.5548252761},{"$f":"HX123-HX67","v":2073708.8768490471},{"$f":"HY123-HY67","v":2669036.2346737348},{"$f":"HZ123-HZ67","v":3564655.89575268},{"$f":"IA123-IA67","v":3557459.6144592464},{"$f":"IB123-IB67","v":4451922.9048847891},{"$f":"IC123-IC67","v":4444320.4465921065},{"$f":"ID123-ID67","v":4436702.315262909},{"$f":"IE123-IE67","v":4128884.5538451695},{"$f":"IF123-IF67","v":4121359.6498957933},{"$f":"IG123-IG67","v":3214015.4281689739},{"$f":"IH123-IH67","v":2607212.9126184671},{"$f":"II123-II67","v":2000892.5738168638},{"$f":"IJ123-IJ67","v":1994175.4947917082},{"$f":"IK123-IK67","v":2586314.4284097017},{"$f":"IL123-IL67","v":3477250.9319053143},{"$f":"IM123-IM67","v":3469862.3703857125},{"$f":"IN123-IN67","v":4359646.765385922},{"$f":"IO123-IO67","v":4351852.5518374173},{"$f":"IP123-IP67","v":4344041.9916476579},{"$f":"IQ123-IQ67","v":4037524.5778267924},{"$f":"IR123-IR67","v":4029805.2706494695},{"$f":"IS123-IS67","v":3126742.5997328069},{"$f":"IT123-IT67","v":2522725.6411530296},{"$f":"IU123-IU67","v":1919187.696469614},{"$f":"IV123-IV67","v":1912269.1443034757},{"$f":"IW123-IW67","v":2501226.4526595417},{"$f":"IX123-IX67","v":3387494.0043283217},{"$f":"IY123-IY67","v":3379904.9958957657},{"$f":"IZ123-IZ67","v":4265024.6203851849},{"$f":"JA123-JA67","v":4257030.4224498486},{"$f":"JB123-JB67","v":4249019.1775565883},{"$f":"JC123-JC67","v":3943786.3985794848},{"$f":"JD123-JD67","v":3935864.3817320149},{"$f":"JE123-JE67","v":3037052.6563958288},{"$f":"JF123-JF67","v":2435798.0618537059},{"$f":"JG123-JG67","v":1835019.3035324553},{"$f":"JH123-JH67","v":1827890.8849214851},{"$f":"JI123-JI67","v":2413672.9705803017},{"$f":"JJ123-JJ67","v":3295285.3417619457},{"$f":"JK123-JK67","v":3287487.3954277383},{"$f":"JL123-JL67","v":4167955.937920813},{"$f":"JM123-JM67","v":4159753.2000830979},{"$f":"JN123-JN67","v":4151532.6871892195},{"$f":"JO123-JO67","v":3847568.53874119},{"$f":"JP123-JP67","v":3839435.1761620538},{"$f":"JQ123-JQ67","v":2944843.5712822136},{"$f":"JR123-JR67","v":2346327.8898547692},{"$f":"JS123-JS67","v":1748284.8510011702},{"$f":"JT123-JT67","v":1740937.838572938},{"$f":"JU123-JU67","v":2323550.6951889629},{"$f":"JV123-JV67","v":3200521.2104179841},{"$f":"JW123-JW67","v":3192505.4979076744},{"$f":"JX123-JX67","v":4068336.19804483},{"$f":"JY123-JY67","v":4059916.025335433},{"$f":"JZ123-JZ67","v":4051477.3205776522},{"$f":"KA123-KA67","v":3748765.493443599},{"$f":"KB123-KB67","v":3740411.8062540675},{"$f":"KC123-KC67","v":2850009.2630196251},{"$f":"KD123-KD67","v":2254208.7721424112},{"$f":"KE123-KE67","v":1658877.7130286987},{"$f":"KF123-KF67","v":1651303.0319711762},{"$f":"KG123-KG67","v":2230752.2312407522},{"$f":"KH123-KH67","v":3103093.7553377519},{"$f":"KI123-KI67","v":3094851.0975879896},{"$f":"KJ123-KJ67","v":3966056.7331379536},{"$f":"KK123-KK67","v":3957409.8775418978},{"$f":"KL123-KL67","v":3948743.7028543563},{"$f":"KM123-KM67","v":3647267.5690547382},{"$f":"KN123-KN67","v":3638684.2218331182},{"$f":"KO123-KO67","v":2752439.4334271001},{"$f":"KP123-KP67","v":2159330.1247131322},{"$f":"KQ123-KQ67","v":1566687.0185523145},{"$f":"KR123-KR67","v":1558875.2327080527},{"$f":"KS123-KS67","v":2135165.9107831474},{"$f":"KT123-KT67","v":3002890.8354050405},{"$f":"KU123-KU67","v":2994411.6885203728},{"$f":"KV123-KV67","v":3861004.5618379274},{"$f":"KW123-KW67","v":3852121.4081590427},{"$f":"KX123-KX67","v":3843218.1170915114},{"$f":"KY123-KY67","v":3542960.7154720481},{"$f":"KZ123-KZ67","v":3534138.0019789701},{"$f":"LA123-LA67","v":2652019.3987111403},{"$f":"LB123-LB67","v":2061576.963219098},{"$f":"LC123-LC67","v":1471597.4813864178},{"$f":"LD123-LD67","v":1463538.7787905361},{"$f":"LE123-LE67","v":2036675.6221326513},{"$f":"LF123-LF67","v":2899795.8517603278},{"$f":"LG123-LG67","v":2891070.2924083192},{"$f":"LH123-LH67","v":3753062.2163258335},{"$f":"LI123-LI67","v":3743932.7674858738},{"$f":"LJ123-LJ67","v":3734782.3304547602},{"$f":"LK123-LK67","v":3435726.3517079698},{"$f":"LL123-LL67","v":3426654.180040746},{"$f":"LM123-LM67","v":2548629.9139102907},{"$f":"LN123-LN67","v":1960829.7268398434},{"$f":"LO123-LO67","v":1373489.2235194971},{"$f":"LP123-LP67","v":1365173.4013592317},{"$f":"LQ123-LQ67","v":1935160.6320111677},{"$f":"LR123-LR67","v":2793687.5693522198},{"$f":"LS123-LS67","v":2784705.2795744333},{"$f":"LT123-LT67","v":3642107.5627046246},{"$f":"LU123-LU67","v":3632721.4244544315},{"$f":"LV123-LV67","v":3623313.4134038785},{"$f":"LW123-LW67","v":3325441.1844997057},{"$f":"LX123-LX67","v":3316109.0616529351},{"$f":"LY123-LY67","v":2442146.9903181461},{"$f":"LZ123-LZ67","v":1856964.0951094339},{"$f":"MA123-MA67","v":1272237.5913434806},{"$f":"MB123-MB67","v":1263654.0403161603},{"$f":"MC123-MC67","v":1830495.4005684387},{"$f":"MD123-MD67","v":2684439.9313516566},{"$f":"ME123-ME67","v":2675190.1827671388},{"$f":"MF123-MF67","v":3528013.6141936602},{"$f":"MG123-MG67","v":3518359.9792128266},{"$f":"MH123-MH67","v":3508683.5516623501},{"$f":"MI123-MI67","v":3211977.0196641888},{"$f":"MJ123-MJ67","v":3202374.0354728419},{"$f":"MK123-MK67","v":2332441.7056039502},{"$f":"ML123-ML67","v":1749850.7974172919},{"$f":"MM123-MM67","v":1167712.9645327465},{"$f":"MN123-MN67","v":1158850.6525781211},{"$f":"MO123-MO67","v":1722549.3890059264},{"$f":"MP123-MP67","v":2571921.8661433836},{"$f":"MQ123-MQ67","v":2562393.5035203435},{"$f":"MR123-MR67","v":3410648.3368518073},{"$f":"MS123-MS67","v":3400715.9682124057},{"$f":"MT123-MT67","v":3390759.8506664755},{"$f":"MU123-MU67","v":3095200.5659079663},{"$f":"MV123-MV67","v":3085315.3763482654},{"$f":"MW123-MW67","v":2219380.0063386355},{"$f":"MX123-MX67","v":1639355.414889588},{"$f":"MY123-MY67","v":1059780.5572787602},{"$f":"MZ123-MZ67","v":1050628.0126606631},{"$f":"NA123-NA67","v":1611186.8595062154},{"$f":"NB123-NB67","v":2455997.0865977379},{"$f":"NC123-NC67","v":2446178.5107681416},{"$f":"ND123-ND67","v":3289874.4475302594},{"$f":"NE123-NE67","v":3279651.6614991766},{"$f":"NF123-NF67","v":3269404.1321932646},{"$f":"NG123-NG67","v":2974973.230790264},{"$f":"NH123-NH67","v":2964794.0406126534},{"$f":"NI123-NI67","v":2102822.5026225569},{"$f":"NJ123-NJ67","v":1525338.1743464684},{"$f":"NK123-NK67","v":948300.21157459123},{"$f":"NL123-NL67","v":938845.50528591219},{"$f":"NM123-NM67","v":1496266.6671601469},{"$f":"NN123-NN67","v":2336523.8813140034},{"$f":"NO123-NO67","v":2326403.0314048193},{"$f":"NP123-NP67","v":3165549.203744282},{"$f":"NQ123-NQ67","v":3155023.8518977226},{"$f":"NR123-NR67","v":3144472.7228542557},{"$f":"NS123-NS67","v":2851150.9085253361},{"$f":"NT123-NT67","v":2840665.4531928343},{"$f":"NU123-NU67","v":1982624.254498973},{"$f":"NV123-NV67","v":1407653.7340181326},{"$f":"NW123-NW67","v":833126.18223128421},{"$f":"NX123-NX67","v":823356.9096951806},{"$f":"NY123-NY67","v":1377642.0435716086},{"$f":"NZ123-NZ67","v":2213354.8975141803},{"$f":"OA123-OA67","v":2202919.2324679303},{"$f":"OB123-OB67","v":3037524.1851406349},{"$f":"OC123-OC67","v":3026683.6357632633},{"$f":"OD123-OD67","v":3015816.2341298806},{"$f":"OE123-OE67","v":2723583.759297655},{"$f":"OF123-OF67","v":2712779.2862018188},{"$f":"OG123-OG67","v":1858634.5498247202},{"$f":"OH123-OH67","v":1286150.9606901091},{"$f":"OI123-OI67","v":714106.91329537285},{"$f":"OJ123-OJ67","v":704010.17533456301},{"$f":"OK123-OK67","v":1255160.3718070667},{"$f":"OL123-OL67","v":2086336.9152531726},{"$f":"OM123-OM67","v":2075573.3946093507},{"$f":"ON123-ON67","v":2905645.0662244484},{"$f":"OO123-OO67","v":2894476.1849645721},{"$f":"OP123-OP67","v":2883279.3336059754},{"$f":"OQ123-OQ67","v":2592115.9797504619},{"$f":"OR123-OR67","v":2580979.2286760323},{"$f":"OS123-OS67","v":1730696.6732563023},{"$f":"OT123-OT67","v":1160672.6979348781},{"$f":"OU123-OU67","v":591084.80552354269},{"$f":"OV123-OV67","v":580647.18856841978},{"$f":"OW123-OW67","v":1128662.9523436232},{"$f":"OX123-OX67","v":1955310.6125980536},{"$f":"OY123-OY67","v":1944205.676505872},{"$f":"OZ123-OZ67","v":2769751.3799960064},{"$f":"PA123-PA67","v":2758240.5097470172},{"$f":"PB123-PB67","v":2746700.5070605665},{"$f":"PC123-PC67","v":2456585.564294613},{"$f":"PD123-PD67","v":2445102.7471028175},{"$f":"PE123-PE67","v":1598647.6659961031},{"$f":"PF123-PF67","v":1031055.5250733346},{"$f":"PG123-PG67","v":463895.97455677902},{"$f":"PH123-PH67","v":453103.5300618764},{"$f":"PI123-PI67","v":997984.75965554966},{"$f":"PJ123-PJ67","v":1820110.3214151617},{"$f":"PK123-PK67","v":1808649.8698468483},{"$f":"PL123-PL67","v":2629676.2721337355},{"$f":"PM123-PM67","v":2617809.2121108868},{"$f":"PN123-PN67","v":2605911.8110348787},{"$f":"PO123-PO67","v":2316824.056870508},{"$f":"PP123-PP67","v":2304980.8363697575},{"$f":"PQ123-PQ67","v":1462318.0759290298},{"$f":"PR123-PR67","v":897129.50649523363},{"$f":"PS123-PS67","v":332369.99942192947},{"$f":"PT123-PT67","v":321208.22245909786},{"$f":"PU123-PU67","v":862954.18906483985},{"$f":"PV123-PV67","v":1680563.7733893669},{"$f":"PW123-PW67","v":1668733.1445220564},{"$f":"PX123-PX67","v":2485246.245345342},{"$f":"PY123-PY67","v":2473008.2293256586},{"$f":"PZ123-PZ67","v":2460738.6155080041},{"$f":"QA123-QA67","v":2172656.2927812571},{"$f":"QB123-QB67","v":2160437.7607527338},{"$f":"QC123-QC67","v":1321531.6977652754},{"$f":"QD123-QD67","v":758717.93095301744},{"$f":"QE123-QE67","v":196329.66097381013},{"$f":"QF123-QF67","v":0},{"$f":"QG123-QG67","v":0},{"$f":"QH123-QH67","v":0},{"$f":"QI123-QI67","v":0},{"$f":"QJ123-QJ67","v":0},{"$f":"QK123-QK67","v":0},{"$f":"QL123-QL67","v":0},{"$f":"QM123-QM67","v":0},{"$f":"QN123-QN67","v":0},{"$f":"QO123-QO67","v":0},{"$f":"QP123-QP67","v":0},{"$f":"QQ123-QQ67","v":0},{"$f":"QR123-QR67","v":0},{"$f":"QS123-QS67","v":0},{"$f":"QT123-QT67","v":0},{"$f":"QU123-QU67","v":0},{"$f":"QV123-QV67","v":0},{"$f":"QW123-QW67","v":0},{"$f":"QX123-QX67","v":0},{"$f":"QY123-QY67","v":0},{"$f":"QZ123-QZ67","v":0},{"$f":"RA123-RA67","v":0},{"$f":"RB123-RB67","v":0},{"$f":"RC123-RC67","v":0},{"$f":"RD123-RD67","v":0},{"$f":"RE123-RE67","v":0},{"$f":"RF123-RF67","v":0},{"$f":"RG123-RG67","v":0},{"$f":"RH123-RH67","v":0},{"$f":"RI123-RI67","v":0},{"$f":"RJ123-RJ67","v":0},{"$f":"RK123-RK67","v":0},{"$f":"RL123-RL67","v":0},{"$f":"RM123-RM67","v":0},{"$f":"RN123-RN67","v":0},{"$f":"RO123-RO67","v":0},{"$f":"RP123-RP67","v":0},{"$f":"RQ123-RQ67","v":0},{"$f":"RR123-RR67","v":0},{"$f":"RS123-RS67","v":0},{"$f":"RT123-RT67","v":0},{"$f":"RU123-RU67","v":0},{"$f":"RV123-RV67","v":0},{"$f":"RW123-RW67","v":0},{"$f":"RX123-RX67","v":0},{"$f":"RY123-RY67","v":0},{"$f":"RZ123-RZ67","v":0},{"$f":"SA123-SA67","v":0},{"$f":"SB123-SB67","v":0},{"$f":"SC123-SC67","v":0},{"$f":"SD123-SD67","v":0},{"$f":"SE123-SE67","v":0},{"$f":"SF123-SF67","v":0},{"$f":"SG123-SG67","v":0},{"$f":"SH123-SH67","v":0},{"$f":"SI123-SI67","v":0},{"$f":"SJ123-SJ67","v":0},{"$f":"SK123-SK67","v":0},{"$f":"SL123-SL67","v":0},{"$f":"SM123-SM67","v":0},{"$f":"SN123-SN67","v":0},{"$f":"SO123-SO67","v":0}]
[]
[null,null,null,"Project IRR","%",{"$f":"IFERROR(XIRR(J124:SO124,J7:SO7),FALSE)","v":6.8228432536125191E-2}]
[]
[null,null,null,"EBITDA - P90","INR Cr.",null,null,{"$f":"SUM(J128:XFD128)","v":1214588287.0396929},null,{"$f":"J121-J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2530683.916409289,3148088.0460934662,4075609.1326011717,4070811.2223803801,4997155.3536281046,4991955.2608229704,4986747.6609389745,4671536.0790010411,4666442.1958487928,3732124.0657438729,3108180.6748966845,2484744.0436760206,2480519.6196877006,3094735.7584257782,4017525.6027258295,4012634.4711898509,4934252.4503252404,4928960.3692040825,4923660.4325116239,4609898.4350294266,4604710.8738380931,3674921.6822548988,3053962.6860792786,2433507.536139722,2429183.5422028368,3040222.897501911,3958300.3697351967,3953311.7970110555,4870222.4382350016,4864834.1120741507,4859437.5681497147,4547113.1979654953,4541827.6639653211,3616540.1024560332,2998545.8611651859,2381052.5515264869,2376624.6595345829,2984498.1970172389,3897881.8867082456,3892791.4865709357,4805013.3225215925,4799524.3272000328,4794026.7376735639,4483127.9073061217,4477739.9366611764,3556926.6415842883,{"$f":"BV121-BV96","v":2941877.421419715},2327326.2165083438,2322789.9269486587,2927508.3641113359,3836216.5740948468,3831019.7873010971,4738571.0629363023,4732976.8002254851,4727373.5520482529,4417888.0367488451,4412392.9897808237,3496026.5349334693,2883902.500965206,2272273.5633925786,2267624.1984812496,2869197.9981858693,3773248.7382651051,3767940.8256205525,4670839.491829942,4665135.1824152768,4659421.4808585085,4351336.9113976071,4345729.965538647,3433782.8545198934,2824564.0631758785,2215837.4462448242,2211070.1427875315,2809509.506475796,3708920.4868013687,3703496.5219504843,4601760.2288866341,4595940.9051098954,4590111.7664834484,4283415.6216575233,4277691.7641212028,3370136.4224154265,2763802.813729072,2157958.4536575694,2153068.1556246616,2748383.016243998,3643171.6404026607,3637626.5023303293,4531272.5924477903,4525333.0907592969,4519383.3348391289,4214062.9336862499,4208216.9538454898,3305025.7206144938,2701557.1101791132,2098574.8180299182,2093556.2688345765,2685756.2834642995,3575939.6412659921,3570268.0064992122,4459313.5072898958,4453248.460398851,4447172.7025516657,4143215.1962641953,4137241.6777243428,3238386.7972964579,2637762.8679147358,2037622.3212190438,2032470.0556866163,2621564.5978523884,{"$f":"EH121-EH96","v":3507159.4578036442},3501355.7923013624,4385817.4087142423,4379621.2374251597,4373413.8804181013,4070806.243940352,4064699.5562952659,3170153.1693391725,2572353.4623553883,1975034.1964182071,1969742.5324343618,2555740.684098565,3436763.4855498578,3430822.0362684475,4310716.1428010967,4304383.047523737,4298038.2730065631,3996767.2963047475,3990521.58656317,3100255.720933713,2505259.6272359593,1910741.0261103837,1905304.055935225,2488214.5991503745,3364681.444104481,3358596.2302259086,4233938.8626748426,4227462.814594632,4220974.5742412163,3921026.8532325667,3914636.036901636,3028622.5981443962,2436409.3488234887,1844670.6359405445,1839082.2171753326,2418913.625387127,3290840.2699550828,3284605.0737642469,4155411.9206205718,4148786.6525159022,4142148.6588114779,3843510.5859388383,3836968.3377509965,2955179.0992518193,2365727.7559031071,1776747.984343308,1771001.7305359005,2347762.159521976,3215164.0050126337,3208772.3624098655,4075058.7558861459,4068277.7525784345,4061483.4692383995,3764141.2236760836,3757440.9679451357,2879847.560710323,2293137.0053640129,1706895.0477562116,1700984.3186307491,2274681.5970606548,3137573.6806893311,3131018.8713234495,3992799.7779971929,3985856.2664190084,{"$f":"GT121-GT96","v":3978898.8984245425},4092872.4070207719,4086007.3076122343,3212581.209664477,2628590.1343295383,2045064.6723620931,2038982.5636579203,2609624.1832592385,3468021.1684603179,3461296.2054670583,4318586.2165255751,4311473.1553915637,4304345.6386267394,4009552.6808466013,4002515.6307469448,3133228.1561215236,2551935.0519276396,1971104.5654562898,1964843.8983604771,2532437.003675417,3386353.1700032027,3379450.7893332578,4232264.1104040854,4224974.1794687919,4217669.1699432498,3924129.1935978793,3916912.8040665947,3051735.0913917283,2473118.2373131248,1894960.9930493822,1888514.30320658,2453065.680922742,3302514.9135241988,3295427.5628444171,4143778.0033948664,4136303.5922809467,4128813.4549215194,3836511.6802645945,3829108.2695524185,2968011.2701969938,2392048.721341351,1816542.7611045321,1809902.2871872636,2371418.3550256295,3216414.1336680204,3209133.9608187177,4053034.9231073917,4045368.1196870096,4037684.9166811034,3746606.2956570666,3739007.8772729784,2881962.343044268,2308631.9184892331,1735755.0470046068,1728912.7188264162,2287399.5139689222,3127954.901604645,3120473.7425952731,3959938.2101577912,3952070.7884693444,3944186.2671421049,3654315.4710474191,3646513.7415564023,2793490.2119296216,{"$f":"JF121-JF96","v":2222769.4820887335},1652499.2543135432,1645446.6804666999,2200909.8475050586,3037037.4783553034,3029346.8448799849,3864387.370530372,3856310.7782119489,3848216.3584185895,3559537.7650774419,3551524.0914101992,2702492.8802710613,2134359.1537702195,1566672.8617286209,1559401.3167273807,2111846.0951140951,2943558.162252171,2935649.2287059301,3766277.9220344415,3757983.2672546878,3749670.0282685682,3462167.7087035514,3453933.1149586914,2608864.296839375,2043294.606884154,1478169.2659913362,1470669.6769009698,2020100.8878826746,2847409.1302971416,2839272.7202728214,3665501.2346201534,3656979.2724864306,3648437.9393627294,3362095.6439402639,3353630.7976586148,2512494.1934467517,1949465.2836601399,1386877.6185151385,1379140.5510461554,1925562.5840586917,2748478.2731755776,2740104.8454207024,3561944.3643077789,3553185.4827307165,3544406.4121247185,3259207.5561541626,3250502.7540441407,2413267.9161436297,1852756.2258529367,1292682.6554787795,1284698.2995249664,1828115.0980287155,2646649.0236713104,2638028.6574832741,3455489.880474939,3446484.0854676394,3437457.2508858116,3153384.8996503726,3144430.0527424077,2311066.2496640109,1753047.8986148064,1195464.5211238367,1187222.6757218488,1727637.7224550126,{"$f":"LR121-LR96","v":2541800.1782188686},2532922.5582559807,3346015.6862360723,3336752.5866253427,3327467.5630865176,3044504.4162831916,3035289.0344904084,2205765.2348492113,1650216.0073233279,1095098.5839846143,1086588.6416719984,1624004.9432986323,2433805.711318471,2424660.1118035046,3233394.8316378873,3223863.6231639818,3214309.5712470664,2932437.9468119349,2922951.1228733137,2097235.9787691892,1544131.3070828584,991455.24576770607,982666.17631527362,1517086.2474439307,2322534.582528274,2313109.8508202089,3117495.3193833763,3107684.7681638035,3097850.4174174368,2817052.2347116945,2807282.6274930136,1985344.457249321,1434659.4046065696,884399.74258717801,875320.07608071575,1406745.9226286071,2207850.5357369324,2198135.0752456207,2998179.9027855527,2988078.3281174828,2977951.9598061619,2698208.7221372575,2688144.5392641439,1869951.3094988605,1321660.5521743107,773791.93824963365,764409.74749491969,1292842.8493714822,2089611.8904077294,2079593.6428251965,2875305.8756400961,2864901.1321149436,2854470.5612750491,2575763.3377263253,2565392.3175226762,1750911.624525147,1204989.4333493188,659486.10927112726,649788.99149518833,1175230.2845779122,1967671.3244731119,1957337.7512941766,2748724.8536936836,2738004.3125963192,{"$f":"OD121-OD96","v":2727256.8693744503},2449566.2759155547,2438875.6686195722,1628074.7190049915,1084494.9401241257,541330.72129521659,531305.77911566524,1053755.6364899566,1841875.6485456415,1831213.711849397,2618282.54737176,2607233.0773357721,2596155.5875806729,2319461.7674299637,2308438.3156588711,1501283.9062714987,960019.94115280546,419168.19656816358,408802.01820135675,928260.23063505534,1712065.5710980226,1701061.7135606436,2483818.5254162177,2472426.4723054245,2461005.2373836474,2185287.8405926246,2173917.7590260394,1370376.2560609751,831401.04071306204,292834.67211361555,282113.31079116743,798579.06641319441,1578075.4542509522,1566715.5783590595,2345165.969069269,2333417.1350545767,2321637.9108588398,2046876.0730874343,2035145.0273381379,1235182.3446502956,698468.32802730147,162159.74823470274,151068.70079670055,664540.56394806784,1439733.0597931384,1428002.5062257494,2202151.4164254749,2190031.0382248526,2177879.0133427922,1904051.3337931251,1891944.4184327144,1095525.9950003666,561045.11655706447,26966.226956668776,0,0,0,0,0,0,0,0,0,0,{"$f":"QP121-QP96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Free Cash Flow - P90","INR Cr.",null,null,{"$f":"SUM(J129:XFD129)","v":661088287.03969204},null,{"$f":"J128-J67","v":-41512500},{"$f":"K128-K67","v":-41512500},{"$f":"L128-L67","v":-41512500},{"$f":"M128-M67","v":-41512500},{"$f":"N128-N67","v":-41512500},{"$f":"O128-O67","v":-41512500},{"$f":"P128-P67","v":-41512500},{"$f":"Q128-Q67","v":-41512500},{"$f":"R128-R67","v":-41512500},{"$f":"S128-S67","v":-41512500},{"$f":"T128-T67","v":0},{"$f":"U128-U67","v":0},{"$f":"V128-V67","v":0},{"$f":"W128-W67","v":0},{"$f":"X128-X67","v":0},{"$f":"Y128-Y67","v":0},{"$f":"Z128-Z67","v":-55350000},{"$f":"AA128-AA67","v":-83025000},{"$f":"AB128-AB67","v":2530683.916409289},{"$f":"AC128-AC67","v":3148088.0460934662},{"$f":"AD128-AD67","v":4075609.1326011717},{"$f":"AE128-AE67","v":4070811.2223803801},{"$f":"AF128-AF67","v":4997155.3536281046},{"$f":"AG128-AG67","v":4991955.2608229704},{"$f":"AH128-AH67","v":4986747.6609389745},{"$f":"AI128-AI67","v":4671536.0790010411},{"$f":"AJ128-AJ67","v":4666442.1958487928},{"$f":"AK128-AK67","v":3732124.0657438729},{"$f":"AL128-AL67","v":3108180.6748966845},{"$f":"AM128-AM67","v":2484744.0436760206},{"$f":"AN128-AN67","v":2480519.6196877006},{"$f":"AO128-AO67","v":3094735.7584257782},{"$f":"AP128-AP67","v":4017525.6027258295},{"$f":"AQ128-AQ67","v":4012634.4711898509},{"$f":"AR128-AR67","v":4934252.4503252404},{"$f":"AS128-AS67","v":4928960.3692040825},{"$f":"AT128-AT67","v":4923660.4325116239},{"$f":"AU128-AU67","v":4609898.4350294266},{"$f":"AV128-AV67","v":4604710.8738380931},{"$f":"AW128-AW67","v":3674921.6822548988},{"$f":"AX128-AX67","v":3053962.6860792786},{"$f":"AY128-AY67","v":2433507.536139722},{"$f":"AZ128-AZ67","v":2429183.5422028368},{"$f":"BA128-BA67","v":3040222.897501911},{"$f":"BB128-BB67","v":3958300.3697351967},{"$f":"BC128-BC67","v":3953311.7970110555},{"$f":"BD128-BD67","v":4870222.4382350016},{"$f":"BE128-BE67","v":4864834.1120741507},{"$f":"BF128-BF67","v":4859437.5681497147},{"$f":"BG128-BG67","v":4547113.1979654953},{"$f":"BH128-BH67","v":4541827.6639653211},{"$f":"BI128-BI67","v":3616540.1024560332},{"$f":"BJ128-BJ67","v":2998545.8611651859},{"$f":"BK128-BK67","v":2381052.5515264869},{"$f":"BL128-BL67","v":2376624.6595345829},{"$f":"BM128-BM67","v":2984498.1970172389},{"$f":"BN128-BN67","v":3897881.8867082456},{"$f":"BO128-BO67","v":3892791.4865709357},{"$f":"BP128-BP67","v":4805013.3225215925},{"$f":"BQ128-BQ67","v":4799524.3272000328},{"$f":"BR128-BR67","v":4794026.7376735639},{"$f":"BS128-BS67","v":4483127.9073061217},{"$f":"BT128-BT67","v":4477739.9366611764},{"$f":"BU128-BU67","v":3556926.6415842883},{"$f":"BV128-BV67","v":2941877.421419715},{"$f":"BW128-BW67","v":2327326.2165083438},{"$f":"BX128-BX67","v":2322789.9269486587},{"$f":"BY128-BY67","v":2927508.3641113359},{"$f":"BZ128-BZ67","v":3836216.5740948468},{"$f":"CA128-CA67","v":3831019.7873010971},{"$f":"CB128-CB67","v":4738571.0629363023},{"$f":"CC128-CC67","v":4732976.8002254851},{"$f":"CD128-CD67","v":4727373.5520482529},{"$f":"CE128-CE67","v":4417888.0367488451},{"$f":"CF128-CF67","v":4412392.9897808237},{"$f":"CG128-CG67","v":3496026.5349334693},{"$f":"CH128-CH67","v":2883902.500965206},{"$f":"CI128-CI67","v":2272273.5633925786},{"$f":"CJ128-CJ67","v":2267624.1984812496},{"$f":"CK128-CK67","v":2869197.9981858693},{"$f":"CL128-CL67","v":3773248.7382651051},{"$f":"CM128-CM67","v":3767940.8256205525},{"$f":"CN128-CN67","v":4670839.491829942},{"$f":"CO128-CO67","v":4665135.1824152768},{"$f":"CP128-CP67","v":4659421.4808585085},{"$f":"CQ128-CQ67","v":4351336.9113976071},{"$f":"CR128-CR67","v":4345729.965538647},{"$f":"CS128-CS67","v":3433782.8545198934},{"$f":"CT128-CT67","v":2824564.0631758785},{"$f":"CU128-CU67","v":2215837.4462448242},{"$f":"CV128-CV67","v":2211070.1427875315},{"$f":"CW128-CW67","v":2809509.506475796},{"$f":"CX128-CX67","v":3708920.4868013687},{"$f":"CY128-CY67","v":3703496.5219504843},{"$f":"CZ128-CZ67","v":4601760.2288866341},{"$f":"DA128-DA67","v":4595940.9051098954},{"$f":"DB128-DB67","v":4590111.7664834484},{"$f":"DC128-DC67","v":4283415.6216575233},{"$f":"DD128-DD67","v":4277691.7641212028},{"$f":"DE128-DE67","v":3370136.4224154265},{"$f":"DF128-DF67","v":2763802.813729072},{"$f":"DG128-DG67","v":2157958.4536575694},{"$f":"DH128-DH67","v":2153068.1556246616},{"$f":"DI128-DI67","v":2748383.016243998},{"$f":"DJ128-DJ67","v":3643171.6404026607},{"$f":"DK128-DK67","v":3637626.5023303293},{"$f":"DL128-DL67","v":4531272.5924477903},{"$f":"DM128-DM67","v":4525333.0907592969},{"$f":"DN128-DN67","v":4519383.3348391289},{"$f":"DO128-DO67","v":4214062.9336862499},{"$f":"DP128-DP67","v":4208216.9538454898},{"$f":"DQ128-DQ67","v":3305025.7206144938},{"$f":"DR128-DR67","v":2701557.1101791132},{"$f":"DS128-DS67","v":2098574.8180299182},{"$f":"DT128-DT67","v":2093556.2688345765},{"$f":"DU128-DU67","v":2685756.2834642995},{"$f":"DV128-DV67","v":3575939.6412659921},{"$f":"DW128-DW67","v":3570268.0064992122},{"$f":"DX128-DX67","v":4459313.5072898958},{"$f":"DY128-DY67","v":4453248.460398851},{"$f":"DZ128-DZ67","v":4447172.7025516657},{"$f":"EA128-EA67","v":4143215.1962641953},{"$f":"EB128-EB67","v":4137241.6777243428},{"$f":"EC128-EC67","v":3238386.7972964579},{"$f":"ED128-ED67","v":2637762.8679147358},{"$f":"EE128-EE67","v":2037622.3212190438},{"$f":"EF128-EF67","v":2032470.0556866163},{"$f":"EG128-EG67","v":2621564.5978523884},{"$f":"EH128-EH67","v":3507159.4578036442},{"$f":"EI128-EI67","v":3501355.7923013624},{"$f":"EJ128-EJ67","v":4385817.4087142423},{"$f":"EK128-EK67","v":4379621.2374251597},{"$f":"EL128-EL67","v":4373413.8804181013},{"$f":"EM128-EM67","v":4070806.243940352},{"$f":"EN128-EN67","v":4064699.5562952659},{"$f":"EO128-EO67","v":3170153.1693391725},{"$f":"EP128-EP67","v":2572353.4623553883},{"$f":"EQ128-EQ67","v":1975034.1964182071},{"$f":"ER128-ER67","v":1969742.5324343618},{"$f":"ES128-ES67","v":2555740.684098565},{"$f":"ET128-ET67","v":3436763.4855498578},{"$f":"EU128-EU67","v":3430822.0362684475},{"$f":"EV128-EV67","v":4310716.1428010967},{"$f":"EW128-EW67","v":4304383.047523737},{"$f":"EX128-EX67","v":4298038.2730065631},{"$f":"EY128-EY67","v":3996767.2963047475},{"$f":"EZ128-EZ67","v":3990521.58656317},{"$f":"FA128-FA67","v":3100255.720933713},{"$f":"FB128-FB67","v":2505259.6272359593},{"$f":"FC128-FC67","v":1910741.0261103837},{"$f":"FD128-FD67","v":1905304.055935225},{"$f":"FE128-FE67","v":2488214.5991503745},{"$f":"FF128-FF67","v":3364681.444104481},{"$f":"FG128-FG67","v":3358596.2302259086},{"$f":"FH128-FH67","v":4233938.8626748426},{"$f":"FI128-FI67","v":4227462.814594632},{"$f":"FJ128-FJ67","v":4220974.5742412163},{"$f":"FK128-FK67","v":3921026.8532325667},{"$f":"FL128-FL67","v":3914636.036901636},{"$f":"FM128-FM67","v":3028622.5981443962},{"$f":"FN128-FN67","v":2436409.3488234887},{"$f":"FO128-FO67","v":1844670.6359405445},{"$f":"FP128-FP67","v":1839082.2171753326},{"$f":"FQ128-FQ67","v":2418913.625387127},{"$f":"FR128-FR67","v":3290840.2699550828},{"$f":"FS128-FS67","v":3284605.0737642469},{"$f":"FT128-FT67","v":4155411.9206205718},{"$f":"FU128-FU67","v":4148786.6525159022},{"$f":"FV128-FV67","v":4142148.6588114779},{"$f":"FW128-FW67","v":3843510.5859388383},{"$f":"FX128-FX67","v":3836968.3377509965},{"$f":"FY128-FY67","v":2955179.0992518193},{"$f":"FZ128-FZ67","v":2365727.7559031071},{"$f":"GA128-GA67","v":1776747.984343308},{"$f":"GB128-GB67","v":1771001.7305359005},{"$f":"GC128-GC67","v":2347762.159521976},{"$f":"GD128-GD67","v":3215164.0050126337},{"$f":"GE128-GE67","v":3208772.3624098655},{"$f":"GF128-GF67","v":4075058.7558861459},{"$f":"GG128-GG67","v":4068277.7525784345},{"$f":"GH128-GH67","v":4061483.4692383995},{"$f":"GI128-GI67","v":3764141.2236760836},{"$f":"GJ128-GJ67","v":3757440.9679451357},{"$f":"GK128-GK67","v":2879847.560710323},{"$f":"GL128-GL67","v":2293137.0053640129},{"$f":"GM128-GM67","v":1706895.0477562116},{"$f":"GN128-GN67","v":1700984.3186307491},{"$f":"GO128-GO67","v":2274681.5970606548},{"$f":"GP128-GP67","v":3137573.6806893311},{"$f":"GQ128-GQ67","v":3131018.8713234495},{"$f":"GR128-GR67","v":3992799.7779971929},{"$f":"GS128-GS67","v":3985856.2664190084},{"$f":"GT128-GT67","v":3978898.8984245425},{"$f":"GU128-GU67","v":4092872.4070207719},{"$f":"GV128-GV67","v":4086007.3076122343},{"$f":"GW128-GW67","v":3212581.209664477},{"$f":"GX128-GX67","v":2628590.1343295383},{"$f":"GY128-GY67","v":2045064.6723620931},{"$f":"GZ128-GZ67","v":2038982.5636579203},{"$f":"HA128-HA67","v":2609624.1832592385},{"$f":"HB128-HB67","v":3468021.1684603179},{"$f":"HC128-HC67","v":3461296.2054670583},{"$f":"HD128-HD67","v":4318586.2165255751},{"$f":"HE128-HE67","v":4311473.1553915637},{"$f":"HF128-HF67","v":4304345.6386267394},{"$f":"HG128-HG67","v":4009552.6808466013},{"$f":"HH128-HH67","v":4002515.6307469448},{"$f":"HI128-HI67","v":3133228.1561215236},{"$f":"HJ128-HJ67","v":2551935.0519276396},{"$f":"HK128-HK67","v":1971104.5654562898},{"$f":"HL128-HL67","v":1964843.8983604771},{"$f":"HM128-HM67","v":2532437.003675417},{"$f":"HN128-HN67","v":3386353.1700032027},{"$f":"HO128-HO67","v":3379450.7893332578},{"$f":"HP128-HP67","v":4232264.1104040854},{"$f":"HQ128-HQ67","v":4224974.1794687919},{"$f":"HR128-HR67","v":4217669.1699432498},{"$f":"HS128-HS67","v":3924129.1935978793},{"$f":"HT128-HT67","v":3916912.8040665947},{"$f":"HU128-HU67","v":3051735.0913917283},{"$f":"HV128-HV67","v":2473118.2373131248},{"$f":"HW128-HW67","v":1894960.9930493822},{"$f":"HX128-HX67","v":1888514.30320658},{"$f":"HY128-HY67","v":2453065.680922742},{"$f":"HZ128-HZ67","v":3302514.9135241988},{"$f":"IA128-IA67","v":3295427.5628444171},{"$f":"IB128-IB67","v":4143778.0033948664},{"$f":"IC128-IC67","v":4136303.5922809467},{"$f":"ID128-ID67","v":4128813.4549215194},{"$f":"IE128-IE67","v":3836511.6802645945},{"$f":"IF128-IF67","v":3829108.2695524185},{"$f":"IG128-IG67","v":2968011.2701969938},{"$f":"IH128-IH67","v":2392048.721341351},{"$f":"II128-II67","v":1816542.7611045321},{"$f":"IJ128-IJ67","v":1809902.2871872636},{"$f":"IK128-IK67","v":2371418.3550256295},{"$f":"IL128-IL67","v":3216414.1336680204},{"$f":"IM128-IM67","v":3209133.9608187177},{"$f":"IN128-IN67","v":4053034.9231073917},{"$f":"IO128-IO67","v":4045368.1196870096},{"$f":"IP128-IP67","v":4037684.9166811034},{"$f":"IQ128-IQ67","v":3746606.2956570666},{"$f":"IR128-IR67","v":3739007.8772729784},{"$f":"IS128-IS67","v":2881962.343044268},{"$f":"IT128-IT67","v":2308631.9184892331},{"$f":"IU128-IU67","v":1735755.0470046068},{"$f":"IV128-IV67","v":1728912.7188264162},{"$f":"IW128-IW67","v":2287399.5139689222},{"$f":"IX128-IX67","v":3127954.901604645},{"$f":"IY128-IY67","v":3120473.7425952731},{"$f":"IZ128-IZ67","v":3959938.2101577912},{"$f":"JA128-JA67","v":3952070.7884693444},{"$f":"JB128-JB67","v":3944186.2671421049},{"$f":"JC128-JC67","v":3654315.4710474191},{"$f":"JD128-JD67","v":3646513.7415564023},{"$f":"JE128-JE67","v":2793490.2119296216},{"$f":"JF128-JF67","v":2222769.4820887335},{"$f":"JG128-JG67","v":1652499.2543135432},{"$f":"JH128-JH67","v":1645446.6804666999},{"$f":"JI128-JI67","v":2200909.8475050586},{"$f":"JJ128-JJ67","v":3037037.4783553034},{"$f":"JK128-JK67","v":3029346.8448799849},{"$f":"JL128-JL67","v":3864387.370530372},{"$f":"JM128-JM67","v":3856310.7782119489},{"$f":"JN128-JN67","v":3848216.3584185895},{"$f":"JO128-JO67","v":3559537.7650774419},{"$f":"JP128-JP67","v":3551524.0914101992},{"$f":"JQ128-JQ67","v":2702492.8802710613},{"$f":"JR128-JR67","v":2134359.1537702195},{"$f":"JS128-JS67","v":1566672.8617286209},{"$f":"JT128-JT67","v":1559401.3167273807},{"$f":"JU128-JU67","v":2111846.0951140951},{"$f":"JV128-JV67","v":2943558.162252171},{"$f":"JW128-JW67","v":2935649.2287059301},{"$f":"JX128-JX67","v":3766277.9220344415},{"$f":"JY128-JY67","v":3757983.2672546878},{"$f":"JZ128-JZ67","v":3749670.0282685682},{"$f":"KA128-KA67","v":3462167.7087035514},{"$f":"KB128-KB67","v":3453933.1149586914},{"$f":"KC128-KC67","v":2608864.296839375},{"$f":"KD128-KD67","v":2043294.606884154},{"$f":"KE128-KE67","v":1478169.2659913362},{"$f":"KF128-KF67","v":1470669.6769009698},{"$f":"KG128-KG67","v":2020100.8878826746},{"$f":"KH128-KH67","v":2847409.1302971416},{"$f":"KI128-KI67","v":2839272.7202728214},{"$f":"KJ128-KJ67","v":3665501.2346201534},{"$f":"KK128-KK67","v":3656979.2724864306},{"$f":"KL128-KL67","v":3648437.9393627294},{"$f":"KM128-KM67","v":3362095.6439402639},{"$f":"KN128-KN67","v":3353630.7976586148},{"$f":"KO128-KO67","v":2512494.1934467517},{"$f":"KP128-KP67","v":1949465.2836601399},{"$f":"KQ128-KQ67","v":1386877.6185151385},{"$f":"KR128-KR67","v":1379140.5510461554},{"$f":"KS128-KS67","v":1925562.5840586917},{"$f":"KT128-KT67","v":2748478.2731755776},{"$f":"KU128-KU67","v":2740104.8454207024},{"$f":"KV128-KV67","v":3561944.3643077789},{"$f":"KW128-KW67","v":3553185.4827307165},{"$f":"KX128-KX67","v":3544406.4121247185},{"$f":"KY128-KY67","v":3259207.5561541626},{"$f":"KZ128-KZ67","v":3250502.7540441407},{"$f":"LA128-LA67","v":2413267.9161436297},{"$f":"LB128-LB67","v":1852756.2258529367},{"$f":"LC128-LC67","v":1292682.6554787795},{"$f":"LD128-LD67","v":1284698.2995249664},{"$f":"LE128-LE67","v":1828115.0980287155},{"$f":"LF128-LF67","v":2646649.0236713104},{"$f":"LG128-LG67","v":2638028.6574832741},{"$f":"LH128-LH67","v":3455489.880474939},{"$f":"LI128-LI67","v":3446484.0854676394},{"$f":"LJ128-LJ67","v":3437457.2508858116},{"$f":"LK128-LK67","v":3153384.8996503726},{"$f":"LL128-LL67","v":3144430.0527424077},{"$f":"LM128-LM67","v":2311066.2496640109},{"$f":"LN128-LN67","v":1753047.8986148064},{"$f":"LO128-LO67","v":1195464.5211238367},{"$f":"LP128-LP67","v":1187222.6757218488},{"$f":"LQ128-LQ67","v":1727637.7224550126},{"$f":"LR128-LR67","v":2541800.1782188686},{"$f":"LS128-LS67","v":2532922.5582559807},{"$f":"LT128-LT67","v":3346015.6862360723},{"$f":"LU128-LU67","v":3336752.5866253427},{"$f":"LV128-LV67","v":3327467.5630865176},{"$f":"LW128-LW67","v":3044504.4162831916},{"$f":"LX128-LX67","v":3035289.0344904084},{"$f":"LY128-LY67","v":2205765.2348492113},{"$f":"LZ128-LZ67","v":1650216.0073233279},{"$f":"MA128-MA67","v":1095098.5839846143},{"$f":"MB128-MB67","v":1086588.6416719984},{"$f":"MC128-MC67","v":1624004.9432986323},{"$f":"MD128-MD67","v":2433805.711318471},{"$f":"ME128-ME67","v":2424660.1118035046},{"$f":"MF128-MF67","v":3233394.8316378873},{"$f":"MG128-MG67","v":3223863.6231639818},{"$f":"MH128-MH67","v":3214309.5712470664},{"$f":"MI128-MI67","v":2932437.9468119349},{"$f":"MJ128-MJ67","v":2922951.1228733137},{"$f":"MK128-MK67","v":2097235.9787691892},{"$f":"ML128-ML67","v":1544131.3070828584},{"$f":"MM128-MM67","v":991455.24576770607},{"$f":"MN128-MN67","v":982666.17631527362},{"$f":"MO128-MO67","v":1517086.2474439307},{"$f":"MP128-MP67","v":2322534.582528274},{"$f":"MQ128-MQ67","v":2313109.8508202089},{"$f":"MR128-MR67","v":3117495.3193833763},{"$f":"MS128-MS67","v":3107684.7681638035},{"$f":"MT128-MT67","v":3097850.4174174368},{"$f":"MU128-MU67","v":2817052.2347116945},{"$f":"MV128-MV67","v":2807282.6274930136},{"$f":"MW128-MW67","v":1985344.457249321},{"$f":"MX128-MX67","v":1434659.4046065696},{"$f":"MY128-MY67","v":884399.74258717801},{"$f":"MZ128-MZ67","v":875320.07608071575},{"$f":"NA128-NA67","v":1406745.9226286071},{"$f":"NB128-NB67","v":2207850.5357369324},{"$f":"NC128-NC67","v":2198135.0752456207},{"$f":"ND128-ND67","v":2998179.9027855527},{"$f":"NE128-NE67","v":2988078.3281174828},{"$f":"NF128-NF67","v":2977951.9598061619},{"$f":"NG128-NG67","v":2698208.7221372575},{"$f":"NH128-NH67","v":2688144.5392641439},{"$f":"NI128-NI67","v":1869951.3094988605},{"$f":"NJ128-NJ67","v":1321660.5521743107},{"$f":"NK128-NK67","v":773791.93824963365},{"$f":"NL128-NL67","v":764409.74749491969},{"$f":"NM128-NM67","v":1292842.8493714822},{"$f":"NN128-NN67","v":2089611.8904077294},{"$f":"NO128-NO67","v":2079593.6428251965},{"$f":"NP128-NP67","v":2875305.8756400961},{"$f":"NQ128-NQ67","v":2864901.1321149436},{"$f":"NR128-NR67","v":2854470.5612750491},{"$f":"NS128-NS67","v":2575763.3377263253},{"$f":"NT128-NT67","v":2565392.3175226762},{"$f":"NU128-NU67","v":1750911.624525147},{"$f":"NV128-NV67","v":1204989.4333493188},{"$f":"NW128-NW67","v":659486.10927112726},{"$f":"NX128-NX67","v":649788.99149518833},{"$f":"NY128-NY67","v":1175230.2845779122},{"$f":"NZ128-NZ67","v":1967671.3244731119},{"$f":"OA128-OA67","v":1957337.7512941766},{"$f":"OB128-OB67","v":2748724.8536936836},{"$f":"OC128-OC67","v":2738004.3125963192},{"$f":"OD128-OD67","v":2727256.8693744503},{"$f":"OE128-OE67","v":2449566.2759155547},{"$f":"OF128-OF67","v":2438875.6686195722},{"$f":"OG128-OG67","v":1628074.7190049915},{"$f":"OH128-OH67","v":1084494.9401241257},{"$f":"OI128-OI67","v":541330.72129521659},{"$f":"OJ128-OJ67","v":531305.77911566524},{"$f":"OK128-OK67","v":1053755.6364899566},{"$f":"OL128-OL67","v":1841875.6485456415},{"$f":"OM128-OM67","v":1831213.711849397},{"$f":"ON128-ON67","v":2618282.54737176},{"$f":"OO128-OO67","v":2607233.0773357721},{"$f":"OP128-OP67","v":2596155.5875806729},{"$f":"OQ128-OQ67","v":2319461.7674299637},{"$f":"OR128-OR67","v":2308438.3156588711},{"$f":"OS128-OS67","v":1501283.9062714987},{"$f":"OT128-OT67","v":960019.94115280546},{"$f":"OU128-OU67","v":419168.19656816358},{"$f":"OV128-OV67","v":408802.01820135675},{"$f":"OW128-OW67","v":928260.23063505534},{"$f":"OX128-OX67","v":1712065.5710980226},{"$f":"OY128-OY67","v":1701061.7135606436},{"$f":"OZ128-OZ67","v":2483818.5254162177},{"$f":"PA128-PA67","v":2472426.4723054245},{"$f":"PB128-PB67","v":2461005.2373836474},{"$f":"PC128-PC67","v":2185287.8405926246},{"$f":"PD128-PD67","v":2173917.7590260394},{"$f":"PE128-PE67","v":1370376.2560609751},{"$f":"PF128-PF67","v":831401.04071306204},{"$f":"PG128-PG67","v":292834.67211361555},{"$f":"PH128-PH67","v":282113.31079116743},{"$f":"PI128-PI67","v":798579.06641319441},{"$f":"PJ128-PJ67","v":1578075.4542509522},{"$f":"PK128-PK67","v":1566715.5783590595},{"$f":"PL128-PL67","v":2345165.969069269},{"$f":"PM128-PM67","v":2333417.1350545767},{"$f":"PN128-PN67","v":2321637.9108588398},{"$f":"PO128-PO67","v":2046876.0730874343},{"$f":"PP128-PP67","v":2035145.0273381379},{"$f":"PQ128-PQ67","v":1235182.3446502956},{"$f":"PR128-PR67","v":698468.32802730147},{"$f":"PS128-PS67","v":162159.74823470274},{"$f":"PT128-PT67","v":151068.70079670055},{"$f":"PU128-PU67","v":664540.56394806784},{"$f":"PV128-PV67","v":1439733.0597931384},{"$f":"PW128-PW67","v":1428002.5062257494},{"$f":"PX128-PX67","v":2202151.4164254749},{"$f":"PY128-PY67","v":2190031.0382248526},{"$f":"PZ128-PZ67","v":2177879.0133427922},{"$f":"QA128-QA67","v":1904051.3337931251},{"$f":"QB128-QB67","v":1891944.4184327144},{"$f":"QC128-QC67","v":1095525.9950003666},{"$f":"QD128-QD67","v":561045.11655706447},{"$f":"QE128-QE67","v":26966.226956668776},{"$f":"QF128-QF67","v":0},{"$f":"QG128-QG67","v":0},{"$f":"QH128-QH67","v":0},{"$f":"QI128-QI67","v":0},{"$f":"QJ128-QJ67","v":0},{"$f":"QK128-QK67","v":0},{"$f":"QL128-QL67","v":0},{"$f":"QM128-QM67","v":0},{"$f":"QN128-QN67","v":0},{"$f":"QO128-QO67","v":0},{"$f":"QP128-QP67","v":0},{"$f":"QQ128-QQ67","v":0},{"$f":"QR128-QR67","v":0},{"$f":"QS128-QS67","v":0},{"$f":"QT128-QT67","v":0},{"$f":"QU128-QU67","v":0},{"$f":"QV128-QV67","v":0},{"$f":"QW128-QW67","v":0},{"$f":"QX128-QX67","v":0},{"$f":"QY128-QY67","v":0},{"$f":"QZ128-QZ67","v":0},{"$f":"RA128-RA67","v":0},{"$f":"RB128-RB67","v":0},{"$f":"RC128-RC67","v":0},{"$f":"RD128-RD67","v":0},{"$f":"RE128-RE67","v":0},{"$f":"RF128-RF67","v":0},{"$f":"RG128-RG67","v":0},{"$f":"RH128-RH67","v":0},{"$f":"RI128-RI67","v":0},{"$f":"RJ128-RJ67","v":0},{"$f":"RK128-RK67","v":0},{"$f":"RL128-RL67","v":0},{"$f":"RM128-RM67","v":0},{"$f":"RN128-RN67","v":0},{"$f":"RO128-RO67","v":0},{"$f":"RP128-RP67","v":0},{"$f":"RQ128-RQ67","v":0},{"$f":"RR128-RR67","v":0},{"$f":"RS128-RS67","v":0},{"$f":"RT128-RT67","v":0},{"$f":"RU128-RU67","v":0},{"$f":"RV128-RV67","v":0},{"$f":"RW128-RW67","v":0},{"$f":"RX128-RX67","v":0},{"$f":"RY128-RY67","v":0},{"$f":"RZ128-RZ67","v":0},{"$f":"SA128-SA67","v":0},{"$f":"SB128-SB67","v":0},{"$f":"SC128-SC67","v":0},{"$f":"SD128-SD67","v":0},{"$f":"SE128-SE67","v":0},{"$f":"SF128-SF67","v":0},{"$f":"SG128-SG67","v":0},{"$f":"SH128-SH67","v":0},{"$f":"SI128-SI67","v":0},{"$f":"SJ128-SJ67","v":0},{"$f":"SK128-SK67","v":0},{"$f":"SL128-SL67","v":0},{"$f":"SM128-SM67","v":0},{"$f":"SN128-SN67","v":0},{"$f":"SO128-SO67","v":0}]
[]
[]
[null,"Free Cash Flow - Battery"]
[null,null,"Inflation Rate",null,"%",null,null,null,null,{"$f":"J61","v":0},{"$f":"K61","v":0},{"$f":"L61","v":0},{"$f":"M61","v":0},{"$f":"N61","v":0},{"$f":"O61","v":0},{"$f":"P61","v":0},{"$f":"Q61","v":0},{"$f":"R61","v":0},{"$f":"S61","v":0},{"$f":"T61","v":0},{"$f":"U61","v":0},{"$f":"V61","v":0},{"$f":"W61","v":0},{"$f":"X61","v":0},{"$f":"Y61","v":0},{"$f":"Z61","v":0},{"$f":"AA61","v":0},{"$f":"AB61","v":3.2737397821989145E-3},{"$f":"AC61","v":3.2737397821989145E-3},{"$f":"AD61","v":3.2737397821989145E-3},{"$f":"AE61","v":3.2737397821989145E-3},{"$f":"AF61","v":3.2737397821989145E-3},{"$f":"AG61","v":3.2737397821989145E-3},{"$f":"AH61","v":3.2737397821989145E-3},{"$f":"AI61","v":3.2737397821989145E-3},{"$f":"AJ61","v":3.2737397821989145E-3},{"$f":"AK61","v":3.2737397821989145E-3},{"$f":"AL61","v":3.2737397821989145E-3},{"$f":"AM61","v":3.2737397821989145E-3},{"$f":"AN61","v":3.2737397821989145E-3},{"$f":"AO61","v":3.2737397821989145E-3},{"$f":"AP61","v":3.2737397821989145E-3},{"$f":"AQ61","v":3.2737397821989145E-3},{"$f":"AR61","v":3.2737397821989145E-3},{"$f":"AS61","v":3.2737397821989145E-3},{"$f":"AT61","v":3.2737397821989145E-3},{"$f":"AU61","v":3.2737397821989145E-3},{"$f":"AV61","v":3.2737397821989145E-3},{"$f":"AW61","v":3.2737397821989145E-3},{"$f":"AX61","v":3.2737397821989145E-3},{"$f":"AY61","v":3.2737397821989145E-3},{"$f":"AZ61","v":3.2737397821989145E-3},{"$f":"BA61","v":3.2737397821989145E-3},{"$f":"BB61","v":3.2737397821989145E-3},{"$f":"BC61","v":3.2737397821989145E-3},{"$f":"BD61","v":3.2737397821989145E-3},{"$f":"BE61","v":3.2737397821989145E-3},{"$f":"BF61","v":3.2737397821989145E-3},{"$f":"BG61","v":3.2737397821989145E-3},{"$f":"BH61","v":3.2737397821989145E-3},{"$f":"BI61","v":3.2737397821989145E-3},{"$f":"BJ61","v":3.2737397821989145E-3},{"$f":"BK61","v":3.2737397821989145E-3},{"$f":"BL61","v":3.2737397821989145E-3},{"$f":"BM61","v":3.2737397821989145E-3},{"$f":"BN61","v":3.2737397821989145E-3},{"$f":"BO61","v":3.2737397821989145E-3},{"$f":"BP61","v":3.2737397821989145E-3},{"$f":"BQ61","v":3.2737397821989145E-3},{"$f":"BR61","v":3.2737397821989145E-3},{"$f":"BS61","v":3.2737397821989145E-3},{"$f":"BT61","v":3.2737397821989145E-3},{"$f":"BU61","v":3.2737397821989145E-3},{"$f":"BV61","v":3.2737397821989145E-3},{"$f":"BW61","v":3.2737397821989145E-3},{"$f":"BX61","v":3.2737397821989145E-3},{"$f":"BY61","v":3.2737397821989145E-3},{"$f":"BZ61","v":3.2737397821989145E-3},{"$f":"CA61","v":3.2737397821989145E-3},{"$f":"CB61","v":3.2737397821989145E-3},{"$f":"CC61","v":3.2737397821989145E-3},{"$f":"CD61","v":3.2737397821989145E-3},{"$f":"CE61","v":3.2737397821989145E-3},{"$f":"CF61","v":3.2737397821989145E-3},{"$f":"CG61","v":3.2737397821989145E-3},{"$f":"CH61","v":3.2737397821989145E-3},{"$f":"CI61","v":3.2737397821989145E-3},{"$f":"CJ61","v":3.2737397821989145E-3},{"$f":"CK61","v":3.2737397821989145E-3},{"$f":"CL61","v":3.2737397821989145E-3},{"$f":"CM61","v":3.2737397821989145E-3},{"$f":"CN61","v":3.2737397821989145E-3},{"$f":"CO61","v":3.2737397821989145E-3},{"$f":"CP61","v":3.2737397821989145E-3},{"$f":"CQ61","v":3.2737397821989145E-3},{"$f":"CR61","v":3.2737397821989145E-3},{"$f":"CS61","v":3.2737397821989145E-3},{"$f":"CT61","v":3.2737397821989145E-3},{"$f":"CU61","v":3.2737397821989145E-3},{"$f":"CV61","v":3.2737397821989145E-3},{"$f":"CW61","v":3.2737397821989145E-3},{"$f":"CX61","v":3.2737397821989145E-3},{"$f":"CY61","v":3.2737397821989145E-3},{"$f":"CZ61","v":3.2737397821989145E-3},{"$f":"DA61","v":3.2737397821989145E-3},{"$f":"DB61","v":3.2737397821989145E-3},{"$f":"DC61","v":3.2737397821989145E-3},{"$f":"DD61","v":3.2737397821989145E-3},{"$f":"DE61","v":3.2737397821989145E-3},{"$f":"DF61","v":3.2737397821989145E-3},{"$f":"DG61","v":3.2737397821989145E-3},{"$f":"DH61","v":3.2737397821989145E-3},{"$f":"DI61","v":3.2737397821989145E-3},{"$f":"DJ61","v":3.2737397821989145E-3},{"$f":"DK61","v":3.2737397821989145E-3},{"$f":"DL61","v":3.2737397821989145E-3},{"$f":"DM61","v":3.2737397821989145E-3},{"$f":"DN61","v":3.2737397821989145E-3},{"$f":"DO61","v":3.2737397821989145E-3},{"$f":"DP61","v":3.2737397821989145E-3},{"$f":"DQ61","v":3.2737397821989145E-3},{"$f":"DR61","v":3.2737397821989145E-3},{"$f":"DS61","v":3.2737397821989145E-3},{"$f":"DT61","v":3.2737397821989145E-3},{"$f":"DU61","v":3.2737397821989145E-3},{"$f":"DV61","v":3.2737397821989145E-3},{"$f":"DW61","v":3.2737397821989145E-3},{"$f":"DX61","v":3.2737397821989145E-3},{"$f":"DY61","v":3.2737397821989145E-3},{"$f":"DZ61","v":3.2737397821989145E-3},{"$f":"EA61","v":3.2737397821989145E-3},{"$f":"EB61","v":3.2737397821989145E-3},{"$f":"EC61","v":3.2737397821989145E-3},{"$f":"ED61","v":3.2737397821989145E-3},{"$f":"EE61","v":3.2737397821989145E-3},{"$f":"EF61","v":3.2737397821989145E-3},{"$f":"EG61","v":3.2737397821989145E-3},{"$f":"EH61","v":3.2737397821989145E-3},{"$f":"EI61","v":3.2737397821989145E-3},{"$f":"EJ61","v":3.2737397821989145E-3},{"$f":"EK61","v":3.2737397821989145E-3},{"$f":"EL61","v":3.2737397821989145E-3},{"$f":"EM61","v":3.2737397821989145E-3},{"$f":"EN61","v":3.2737397821989145E-3},{"$f":"EO61","v":3.2737397821989145E-3},{"$f":"EP61","v":3.2737397821989145E-3},{"$f":"EQ61","v":3.2737397821989145E-3},{"$f":"ER61","v":3.2737397821989145E-3},{"$f":"ES61","v":3.2737397821989145E-3},{"$f":"ET61","v":3.2737397821989145E-3},{"$f":"EU61","v":3.2737397821989145E-3},{"$f":"EV61","v":3.2737397821989145E-3},{"$f":"EW61","v":3.2737397821989145E-3},{"$f":"EX61","v":3.2737397821989145E-3},{"$f":"EY61","v":3.2737397821989145E-3},{"$f":"EZ61","v":3.2737397821989145E-3},{"$f":"FA61","v":3.2737397821989145E-3},{"$f":"FB61","v":3.2737397821989145E-3},{"$f":"FC61","v":3.2737397821989145E-3},{"$f":"FD61","v":3.2737397821989145E-3},{"$f":"FE61","v":3.2737397821989145E-3},{"$f":"FF61","v":3.2737397821989145E-3},{"$f":"FG61","v":3.2737397821989145E-3},{"$f":"FH61","v":3.2737397821989145E-3},{"$f":"FI61","v":3.2737397821989145E-3},{"$f":"FJ61","v":3.2737397821989145E-3},{"$f":"FK61","v":3.2737397821989145E-3},{"$f":"FL61","v":3.2737397821989145E-3},{"$f":"FM61","v":3.2737397821989145E-3},{"$f":"FN61","v":3.2737397821989145E-3},{"$f":"FO61","v":3.2737397821989145E-3},{"$f":"FP61","v":3.2737397821989145E-3},{"$f":"FQ61","v":3.2737397821989145E-3},{"$f":"FR61","v":3.2737397821989145E-3},{"$f":"FS61","v":3.2737397821989145E-3},{"$f":"FT61","v":3.2737397821989145E-3},{"$f":"FU61","v":3.2737397821989145E-3},{"$f":"FV61","v":3.2737397821989145E-3},{"$f":"FW61","v":3.2737397821989145E-3},{"$f":"FX61","v":3.2737397821989145E-3},{"$f":"FY61","v":3.2737397821989145E-3},{"$f":"FZ61","v":3.2737397821989145E-3},{"$f":"GA61","v":3.2737397821989145E-3},{"$f":"GB61","v":3.2737397821989145E-3},{"$f":"GC61","v":3.2737397821989145E-3},{"$f":"GD61","v":3.2737397821989145E-3},{"$f":"GE61","v":3.2737397821989145E-3},{"$f":"GF61","v":3.2737397821989145E-3},{"$f":"GG61","v":3.2737397821989145E-3},{"$f":"GH61","v":3.2737397821989145E-3},{"$f":"GI61","v":3.2737397821989145E-3},{"$f":"GJ61","v":3.2737397821989145E-3},{"$f":"GK61","v":3.2737397821989145E-3},{"$f":"GL61","v":3.2737397821989145E-3},{"$f":"GM61","v":3.2737397821989145E-3},{"$f":"GN61","v":3.2737397821989145E-3},{"$f":"GO61","v":3.2737397821989145E-3},{"$f":"GP61","v":3.2737397821989145E-3},{"$f":"GQ61","v":3.2737397821989145E-3},{"$f":"GR61","v":3.2737397821989145E-3},{"$f":"GS61","v":3.2737397821989145E-3},{"$f":"GT61","v":3.2737397821989145E-3},{"$f":"GU61","v":3.2737397821989145E-3},{"$f":"GV61","v":3.2737397821989145E-3},{"$f":"GW61","v":3.2737397821989145E-3},{"$f":"GX61","v":3.2737397821989145E-3},{"$f":"GY61","v":3.2737397821989145E-3},{"$f":"GZ61","v":3.2737397821989145E-3},{"$f":"HA61","v":3.2737397821989145E-3},{"$f":"HB61","v":3.2737397821989145E-3},{"$f":"HC61","v":3.2737397821989145E-3},{"$f":"HD61","v":3.2737397821989145E-3},{"$f":"HE61","v":3.2737397821989145E-3},{"$f":"HF61","v":3.2737397821989145E-3},{"$f":"HG61","v":3.2737397821989145E-3},{"$f":"HH61","v":3.2737397821989145E-3},{"$f":"HI61","v":3.2737397821989145E-3},{"$f":"HJ61","v":3.2737397821989145E-3},{"$f":"HK61","v":3.2737397821989145E-3},{"$f":"HL61","v":3.2737397821989145E-3},{"$f":"HM61","v":3.2737397821989145E-3},{"$f":"HN61","v":3.2737397821989145E-3},{"$f":"HO61","v":3.2737397821989145E-3},{"$f":"HP61","v":3.2737397821989145E-3},{"$f":"HQ61","v":3.2737397821989145E-3},{"$f":"HR61","v":3.2737397821989145E-3},{"$f":"HS61","v":3.2737397821989145E-3},{"$f":"HT61","v":3.2737397821989145E-3},{"$f":"HU61","v":3.2737397821989145E-3},{"$f":"HV61","v":3.2737397821989145E-3},{"$f":"HW61","v":3.2737397821989145E-3},{"$f":"HX61","v":3.2737397821989145E-3},{"$f":"HY61","v":3.2737397821989145E-3},{"$f":"HZ61","v":3.2737397821989145E-3},{"$f":"IA61","v":3.2737397821989145E-3},{"$f":"IB61","v":3.2737397821989145E-3},{"$f":"IC61","v":3.2737397821989145E-3},{"$f":"ID61","v":3.2737397821989145E-3},{"$f":"IE61","v":3.2737397821989145E-3},{"$f":"IF61","v":3.2737397821989145E-3},{"$f":"IG61","v":3.2737397821989145E-3},{"$f":"IH61","v":3.2737397821989145E-3},{"$f":"II61","v":3.2737397821989145E-3},{"$f":"IJ61","v":3.2737397821989145E-3},{"$f":"IK61","v":3.2737397821989145E-3},{"$f":"IL61","v":3.2737397821989145E-3},{"$f":"IM61","v":3.2737397821989145E-3},{"$f":"IN61","v":3.2737397821989145E-3},{"$f":"IO61","v":3.2737397821989145E-3},{"$f":"IP61","v":3.2737397821989145E-3},{"$f":"IQ61","v":3.2737397821989145E-3},{"$f":"IR61","v":3.2737397821989145E-3},{"$f":"IS61","v":3.2737397821989145E-3},{"$f":"IT61","v":3.2737397821989145E-3},{"$f":"IU61","v":3.2737397821989145E-3},{"$f":"IV61","v":3.2737397821989145E-3},{"$f":"IW61","v":3.2737397821989145E-3},{"$f":"IX61","v":3.2737397821989145E-3},{"$f":"IY61","v":3.2737397821989145E-3},{"$f":"IZ61","v":3.2737397821989145E-3},{"$f":"JA61","v":3.2737397821989145E-3},{"$f":"JB61","v":3.2737397821989145E-3},{"$f":"JC61","v":3.2737397821989145E-3},{"$f":"JD61","v":3.2737397821989145E-3},{"$f":"JE61","v":3.2737397821989145E-3},{"$f":"JF61","v":3.2737397821989145E-3},{"$f":"JG61","v":3.2737397821989145E-3},{"$f":"JH61","v":3.2737397821989145E-3},{"$f":"JI61","v":3.2737397821989145E-3},{"$f":"JJ61","v":3.2737397821989145E-3},{"$f":"JK61","v":3.2737397821989145E-3},{"$f":"JL61","v":3.2737397821989145E-3},{"$f":"JM61","v":3.2737397821989145E-3},{"$f":"JN61","v":3.2737397821989145E-3},{"$f":"JO61","v":3.2737397821989145E-3},{"$f":"JP61","v":3.2737397821989145E-3},{"$f":"JQ61","v":3.2737397821989145E-3},{"$f":"JR61","v":3.2737397821989145E-3},{"$f":"JS61","v":3.2737397821989145E-3},{"$f":"JT61","v":3.2737397821989145E-3},{"$f":"JU61","v":3.2737397821989145E-3},{"$f":"JV61","v":3.2737397821989145E-3},{"$f":"JW61","v":3.2737397821989145E-3},{"$f":"JX61","v":3.2737397821989145E-3},{"$f":"JY61","v":3.2737397821989145E-3},{"$f":"JZ61","v":3.2737397821989145E-3},{"$f":"KA61","v":3.2737397821989145E-3},{"$f":"KB61","v":3.2737397821989145E-3},{"$f":"KC61","v":3.2737397821989145E-3},{"$f":"KD61","v":3.2737397821989145E-3},{"$f":"KE61","v":3.2737397821989145E-3},{"$f":"KF61","v":3.2737397821989145E-3},{"$f":"KG61","v":3.2737397821989145E-3},{"$f":"KH61","v":3.2737397821989145E-3},{"$f":"KI61","v":3.2737397821989145E-3},{"$f":"KJ61","v":3.2737397821989145E-3},{"$f":"KK61","v":3.2737397821989145E-3},{"$f":"KL61","v":3.2737397821989145E-3},{"$f":"KM61","v":3.2737397821989145E-3},{"$f":"KN61","v":3.2737397821989145E-3},{"$f":"KO61","v":3.2737397821989145E-3},{"$f":"KP61","v":3.2737397821989145E-3},{"$f":"KQ61","v":3.2737397821989145E-3},{"$f":"KR61","v":3.2737397821989145E-3},{"$f":"KS61","v":3.2737397821989145E-3},{"$f":"KT61","v":3.2737397821989145E-3},{"$f":"KU61","v":3.2737397821989145E-3},{"$f":"KV61","v":3.2737397821989145E-3},{"$f":"KW61","v":3.2737397821989145E-3},{"$f":"KX61","v":3.2737397821989145E-3},{"$f":"KY61","v":3.2737397821989145E-3},{"$f":"KZ61","v":3.2737397821989145E-3},{"$f":"LA61","v":3.2737397821989145E-3},{"$f":"LB61","v":3.2737397821989145E-3},{"$f":"LC61","v":3.2737397821989145E-3},{"$f":"LD61","v":3.2737397821989145E-3},{"$f":"LE61","v":3.2737397821989145E-3},{"$f":"LF61","v":3.2737397821989145E-3},{"$f":"LG61","v":3.2737397821989145E-3},{"$f":"LH61","v":3.2737397821989145E-3},{"$f":"LI61","v":3.2737397821989145E-3},{"$f":"LJ61","v":3.2737397821989145E-3},{"$f":"LK61","v":3.2737397821989145E-3},{"$f":"LL61","v":3.2737397821989145E-3},{"$f":"LM61","v":3.2737397821989145E-3},{"$f":"LN61","v":3.2737397821989145E-3},{"$f":"LO61","v":3.2737397821989145E-3},{"$f":"LP61","v":3.2737397821989145E-3},{"$f":"LQ61","v":3.2737397821989145E-3},{"$f":"LR61","v":3.2737397821989145E-3},{"$f":"LS61","v":3.2737397821989145E-3},{"$f":"LT61","v":3.2737397821989145E-3},{"$f":"LU61","v":3.2737397821989145E-3},{"$f":"LV61","v":3.2737397821989145E-3},{"$f":"LW61","v":3.2737397821989145E-3},{"$f":"LX61","v":3.2737397821989145E-3},{"$f":"LY61","v":3.2737397821989145E-3},{"$f":"LZ61","v":3.2737397821989145E-3},{"$f":"MA61","v":3.2737397821989145E-3},{"$f":"MB61","v":3.2737397821989145E-3},{"$f":"MC61","v":3.2737397821989145E-3},{"$f":"MD61","v":3.2737397821989145E-3},{"$f":"ME61","v":3.2737397821989145E-3},{"$f":"MF61","v":3.2737397821989145E-3},{"$f":"MG61","v":3.2737397821989145E-3},{"$f":"MH61","v":3.2737397821989145E-3},{"$f":"MI61","v":3.2737397821989145E-3},{"$f":"MJ61","v":3.2737397821989145E-3},{"$f":"MK61","v":3.2737397821989145E-3},{"$f":"ML61","v":3.2737397821989145E-3},{"$f":"MM61","v":3.2737397821989145E-3},{"$f":"MN61","v":3.2737397821989145E-3},{"$f":"MO61","v":3.2737397821989145E-3},{"$f":"MP61","v":3.2737397821989145E-3},{"$f":"MQ61","v":3.2737397821989145E-3},{"$f":"MR61","v":3.2737397821989145E-3},{"$f":"MS61","v":3.2737397821989145E-3},{"$f":"MT61","v":3.2737397821989145E-3},{"$f":"MU61","v":3.2737397821989145E-3},{"$f":"MV61","v":3.2737397821989145E-3},{"$f":"MW61","v":3.2737397821989145E-3},{"$f":"MX61","v":3.2737397821989145E-3},{"$f":"MY61","v":3.2737397821989145E-3},{"$f":"MZ61","v":3.2737397821989145E-3},{"$f":"NA61","v":3.2737397821989145E-3},{"$f":"NB61","v":3.2737397821989145E-3},{"$f":"NC61","v":3.2737397821989145E-3},{"$f":"ND61","v":3.2737397821989145E-3},{"$f":"NE61","v":3.2737397821989145E-3},{"$f":"NF61","v":3.2737397821989145E-3},{"$f":"NG61","v":3.2737397821989145E-3},{"$f":"NH61","v":3.2737397821989145E-3},{"$f":"NI61","v":3.2737397821989145E-3},{"$f":"NJ61","v":3.2737397821989145E-3},{"$f":"NK61","v":3.2737397821989145E-3},{"$f":"NL61","v":3.2737397821989145E-3},{"$f":"NM61","v":3.2737397821989145E-3},{"$f":"NN61","v":3.2737397821989145E-3},{"$f":"NO61","v":3.2737397821989145E-3},{"$f":"NP61","v":3.2737397821989145E-3},{"$f":"NQ61","v":3.2737397821989145E-3},{"$f":"NR61","v":3.2737397821989145E-3},{"$f":"NS61","v":3.2737397821989145E-3},{"$f":"NT61","v":3.2737397821989145E-3},{"$f":"NU61","v":3.2737397821989145E-3},{"$f":"NV61","v":3.2737397821989145E-3},{"$f":"NW61","v":3.2737397821989145E-3},{"$f":"NX61","v":3.2737397821989145E-3},{"$f":"NY61","v":3.2737397821989145E-3},{"$f":"NZ61","v":3.2737397821989145E-3},{"$f":"OA61","v":3.2737397821989145E-3},{"$f":"OB61","v":3.2737397821989145E-3},{"$f":"OC61","v":3.2737397821989145E-3},{"$f":"OD61","v":3.2737397821989145E-3},{"$f":"OE61","v":3.2737397821989145E-3},{"$f":"OF61","v":3.2737397821989145E-3},{"$f":"OG61","v":3.2737397821989145E-3},{"$f":"OH61","v":3.2737397821989145E-3},{"$f":"OI61","v":3.2737397821989145E-3},{"$f":"OJ61","v":3.2737397821989145E-3},{"$f":"OK61","v":3.2737397821989145E-3},{"$f":"OL61","v":3.2737397821989145E-3},{"$f":"OM61","v":3.2737397821989145E-3},{"$f":"ON61","v":3.2737397821989145E-3},{"$f":"OO61","v":3.2737397821989145E-3},{"$f":"OP61","v":3.2737397821989145E-3},{"$f":"OQ61","v":3.2737397821989145E-3},{"$f":"OR61","v":3.2737397821989145E-3},{"$f":"OS61","v":3.2737397821989145E-3},{"$f":"OT61","v":3.2737397821989145E-3},{"$f":"OU61","v":3.2737397821989145E-3},{"$f":"OV61","v":3.2737397821989145E-3},{"$f":"OW61","v":3.2737397821989145E-3},{"$f":"OX61","v":3.2737397821989145E-3},{"$f":"OY61","v":3.2737397821989145E-3},{"$f":"OZ61","v":3.2737397821989145E-3},{"$f":"PA61","v":3.2737397821989145E-3},{"$f":"PB61","v":3.2737397821989145E-3},{"$f":"PC61","v":3.2737397821989145E-3},{"$f":"PD61","v":3.2737397821989145E-3},{"$f":"PE61","v":3.2737397821989145E-3},{"$f":"PF61","v":3.2737397821989145E-3},{"$f":"PG61","v":3.2737397821989145E-3},{"$f":"PH61","v":3.2737397821989145E-3},{"$f":"PI61","v":3.2737397821989145E-3},{"$f":"PJ61","v":3.2737397821989145E-3},{"$f":"PK61","v":3.2737397821989145E-3},{"$f":"PL61","v":3.2737397821989145E-3},{"$f":"PM61","v":3.2737397821989145E-3},{"$f":"PN61","v":3.2737397821989145E-3},{"$f":"PO61","v":3.2737397821989145E-3},{"$f":"PP61","v":3.2737397821989145E-3},{"$f":"PQ61","v":3.2737397821989145E-3},{"$f":"PR61","v":3.2737397821989145E-3},{"$f":"PS61","v":3.2737397821989145E-3},{"$f":"PT61","v":3.2737397821989145E-3},{"$f":"PU61","v":3.2737397821989145E-3},{"$f":"PV61","v":3.2737397821989145E-3},{"$f":"PW61","v":3.2737397821989145E-3},{"$f":"PX61","v":3.2737397821989145E-3},{"$f":"PY61","v":3.2737397821989145E-3},{"$f":"PZ61","v":3.2737397821989145E-3},{"$f":"QA61","v":3.2737397821989145E-3},{"$f":"QB61","v":3.2737397821989145E-3},{"$f":"QC61","v":3.2737397821989145E-3},{"$f":"QD61","v":3.2737397821989145E-3},{"$f":"QE61","v":3.2737397821989145E-3},{"$f":"QF61","v":0},{"$f":"QG61","v":0},{"$f":"QH61","v":0},{"$f":"QI61","v":0},{"$f":"QJ61","v":0},{"$f":"QK61","v":0},{"$f":"QL61","v":0},{"$f":"QM61","v":0},{"$f":"QN61","v":0},{"$f":"QO61","v":0},{"$f":"QP61","v":0},{"$f":"QQ61","v":0},{"$f":"QR61","v":0},{"$f":"QS61","v":0},{"$f":"QT61","v":0},{"$f":"QU61","v":0},{"$f":"QV61","v":0},{"$f":"QW61","v":0},{"$f":"QX61","v":0},{"$f":"QY61","v":0},{"$f":"QZ61","v":0},{"$f":"RA61","v":0},{"$f":"RB61","v":0},{"$f":"RC61","v":0},{"$f":"RD61","v":0},{"$f":"RE61","v":0},{"$f":"RF61","v":0},{"$f":"RG61","v":0},{"$f":"RH61","v":0},{"$f":"RI61","v":0},{"$f":"RJ61","v":0},{"$f":"RK61","v":0},{"$f":"RL61","v":0},{"$f":"RM61","v":0},{"$f":"RN61","v":0},{"$f":"RO61","v":0},{"$f":"RP61","v":0},{"$f":"RQ61","v":0},{"$f":"RR61","v":0},{"$f":"RS61","v":0},{"$f":"RT61","v":0},{"$f":"RU61","v":0},{"$f":"RV61","v":0},{"$f":"RW61","v":0},{"$f":"RX61","v":0},{"$f":"RY61","v":0},{"$f":"RZ61","v":0},{"$f":"SA61","v":0},{"$f":"SB61","v":0},{"$f":"SC61","v":0},{"$f":"SD61","v":0},{"$f":"SE61","v":0},{"$f":"SF61","v":0},{"$f":"SG61","v":0},{"$f":"SH61","v":0},{"$f":"SI61","v":0},{"$f":"SJ61","v":0},{"$f":"SK61","v":0},{"$f":"SL61","v":0},{"$f":"SM61","v":0},{"$f":"SN61","v":0},{"$f":"SO61","v":0}]
[null,null,"Inflation Index",null,"Index",null,null,null,null,{"$f":"J62","v":1},{"$f":"K62","v":1},{"$f":"L62","v":1},{"$f":"M62","v":1},{"$f":"N62","v":1},{"$f":"O62","v":1},{"$f":"P62","v":1},{"$f":"Q62","v":1},{"$f":"R62","v":1},{"$f":"S62","v":1},{"$f":"T62","v":1},{"$f":"U62","v":1},{"$f":"V62","v":1},{"$f":"W62","v":1},{"$f":"X62","v":1},{"$f":"Y62","v":1},{"$f":"Z62","v":1},{"$f":"AA62","v":1},{"$f":"AB62","v":1.0032737397821989},{"$f":"AC62","v":1.0065581969365593},{"$f":"AD62","v":1.009853406548969},{"$f":"AE62","v":1.0131594038201774},{"$f":"AF62","v":1.0164762240661724},{"$f":"AG62","v":1.0198039027185573},{"$f":"AH62","v":1.0231424753249287},{"$f":"AI62","v":1.0264919775492574},{"$f":"AJ62","v":1.0298524451722684},{"$f":"AK62","v":1.0332239140918236},{"$f":"AL62","v":1.0366064203233052},{"$f":"AM62","v":1.0400000000000005},{"$f":"AN62","v":1.0434046893734874},{"$f":"AO62","v":1.0468205248140223},{"$f":"AP62","v":1.0502475428109284},{"$f":"AQ62","v":1.0536857799729851},{"$f":"AR62","v":1.0571352730288199},{"$f":"AS62","v":1.0605960588273},{"$f":"AT62","v":1.0640681743379263},{"$f":"AU62","v":1.0675516566512282},{"$f":"AV62","v":1.0710465429791596},{"$f":"AW62","v":1.074552870655497},{"$f":"AX62","v":1.0780706771362378},{"$f":"AY62","v":1.0816000000000008},{"$f":"AZ62","v":1.0851408769484272},{"$f":"BA62","v":1.0886933458065835},{"$f":"BB62","v":1.0922574445233657},{"$f":"BC62","v":1.0958332111719047},{"$f":"BD62","v":1.0994206839499729},{"$f":"BE62","v":1.1030199011803923},{"$f":"BF62","v":1.1066309013114437},{"$f":"BG62","v":1.1102537229172775},{"$f":"BH62","v":1.1138884046983262},{"$f":"BI62","v":1.1175349854817171},{"$f":"BJ62","v":1.1211935042216876},{"$f":"BK62","v":1.1248640000000012},{"$f":"BL62","v":1.1285465120263647},{"$f":"BM62","v":1.1322410796388471},{"$f":"BN62","v":1.1359477423043007},{"$f":"BO62","v":1.1396665396187813},{"$f":"BP62","v":1.1433975113079722},{"$f":"BQ62","v":1.1471406972276084},{"$f":"BR62","v":1.1508961373639017},{"$f":"BS62","v":1.154663871833969},{"$f":"BT62","v":1.1584439408862597},{"$f":"BU62","v":1.1622363849009862},{"$f":"BV62","v":1.1660412443905557},{"$f":"BW62","v":1.1698585600000018},{"$f":"BX62","v":1.1736883725074196},{"$f":"BY62","v":1.1775307228244014},{"$f":"BZ62","v":1.1813856519964732},{"$f":"CA62","v":1.1852532012035331},{"$f":"CB62","v":1.1891334117602916},{"$f":"CC62","v":1.1930263251167132},{"$f":"CD62","v":1.1969319828584584},{"$f":"CE62","v":1.2008504267073283},{"$f":"CF62","v":1.2047816985217106},{"$f":"CG62","v":1.2087258402970262},{"$f":"CH62","v":1.2126828941661785},{"$f":"CI62","v":1.2166529024000023},{"$f":"CJ62","v":1.2206359074077171},{"$f":"CK62","v":1.2246319517373783},{"$f":"CL62","v":1.2286410780763328},{"$f":"CM62","v":1.2326633292516751},{"$f":"CN62","v":1.2366987482307041},{"$f":"CO62","v":1.2407473781213827},{"$f":"CP62","v":1.2448092621727977},{"$f":"CQ62","v":1.2488844437756226},{"$f":"CR62","v":1.2529729664625802},{"$f":"CS62","v":1.2570748739089086},{"$f":"CT62","v":1.2611902099328269},{"$f":"CU62","v":1.2653190184960039},{"$f":"CV62","v":1.2694613437040272},{"$f":"CW62","v":1.2736172298068749},{"$f":"CX62","v":1.2777867211993876},{"$f":"CY62","v":1.2819698624217435},{"$f":"CZ62","v":1.2861666981599336},{"$f":"DA62","v":1.2903772732462391},{"$f":"DB62","v":1.2946016326597107},{"$f":"DC62","v":1.2988398215266486},{"$f":"DD62","v":1.3030918851210844},{"$f":"DE62","v":1.3073578688652658},{"$f":"DF62","v":1.3116378183301409},{"$f":"DG62","v":1.3159317792358449},{"$f":"DH62","v":1.3202397974521891},{"$f":"DI62","v":1.3245619189991507},{"$f":"DJ62","v":1.328898190047364},{"$f":"DK62","v":1.3332486569186142},{"$f":"DL62","v":1.3376133660863319},{"$f":"DM62","v":1.3419923641760896},{"$f":"DN62","v":1.3463856979661},{"$f":"DO62","v":1.3507934143877152},{"$f":"DP62","v":1.3552155605259286},{"$f":"DQ62","v":1.3596521836198774},{"$f":"DR62","v":1.3641033310633475},{"$f":"DS62","v":1.3685690504052797},{"$f":"DT62","v":1.3730493893502775},{"$f":"DU62","v":1.3775443957591176},{"$f":"DV62","v":1.3820541176492593},{"$f":"DW62","v":1.3865786031953595},{"$f":"DX62","v":1.391117900729786},{"$f":"DY62","v":1.3956720587431342},{"$f":"DZ62","v":1.4002411258847449},{"$f":"EA62","v":1.4048251509632248},{"$f":"EB62","v":1.4094241829469667},{"$f":"EC62","v":1.4140382709646735},{"$f":"ED62","v":1.4186674643058823},{"$f":"EE62","v":1.4233118124214916},{"$f":"EF62","v":1.4279713649242896},{"$f":"EG62","v":1.4326461715894832},{"$f":"EH62","v":1.4373362823552307},{"$f":"EI62","v":1.4420417473231748},{"$f":"EJ62","v":1.4467626167589782},{"$f":"EK62","v":1.4514989410928603},{"$f":"EL62","v":1.4562507709201356},{"$f":"EM62","v":1.4610181570017546},{"$f":"EN62","v":1.4658011502648463},{"$f":"EO62","v":1.4705998018032611},{"$f":"EP62","v":1.4754141628781183},{"$f":"EQ62","v":1.4802442849183521},{"$f":"ER62","v":1.4850902195212619},{"$f":"ES62","v":1.489952018453063},{"$f":"ET62","v":1.4948297336494405},{"$f":"EU62","v":1.4997234172161025},{"$f":"EV62","v":1.504633121429338},{"$f":"EW62","v":1.5095588987365753},{"$f":"EX62","v":1.5145008017569417},{"$f":"EY62","v":1.5194588832818254},{"$f":"EZ62","v":1.5244331962754407},{"$f":"FA62","v":1.5294237938753923},{"$f":"FB62","v":1.5344307293932438},{"$f":"FC62","v":1.5394540563150869},{"$f":"FD62","v":1.544493828302113},{"$f":"FE62","v":1.5495500991911864},{"$f":"FF62","v":1.5546229229954187},{"$f":"FG62","v":1.5597123539047473},{"$f":"FH62","v":1.5648184462865125},{"$f":"FI62","v":1.5699412546860394},{"$f":"FJ62","v":1.5750808338272204},{"$f":"FK62","v":1.5802372386130996},{"$f":"FL62","v":1.5854105241264596},{"$f":"FM62","v":1.5906007456304092},{"$f":"FN62","v":1.5958079585689748},{"$f":"FO62","v":1.6010322185676917},{"$f":"FP62","v":1.6062735814341991},{"$f":"FQ62","v":1.6115321031588354},{"$f":"FR62","v":1.6168078399152372},{"$f":"FS62","v":1.6221008480609389},{"$f":"FT62","v":1.6274111841379746},{"$f":"FU62","v":1.6327389048734826},{"$f":"FV62","v":1.6380840671803107},{"$f":"FW62","v":1.643446728157625},{"$f":"FX62","v":1.6488269450915194},{"$f":"FY62","v":1.654224775455627},{"$f":"FZ62","v":1.6596402769117351},{"$f":"GA62","v":1.6650735073104006},{"$f":"GB62","v":1.6705245246915681},{"$f":"GC62","v":1.6759933872851898},{"$f":"GD62","v":1.6814801535118475},{"$f":"GE62","v":1.6869848819833773},{"$f":"GF62","v":1.6925076315034944},{"$f":"GG62","v":1.6980484610684226},{"$f":"GH62","v":1.7036074298675239},{"$f":"GI62","v":1.7091845972839308},{"$f":"GJ62","v":1.7147800228951808},{"$f":"GK62","v":1.7203937664738527},{"$f":"GL62","v":1.7260258879882051},{"$f":"GM62","v":1.7316764476028172},{"$f":"GN62","v":1.7373455056792315},{"$f":"GO62","v":1.7430331227765981},{"$f":"GP62","v":1.7487393596523222},{"$f":"GQ62","v":1.754464277262713},{"$f":"GR62","v":1.7602079367636347},{"$f":"GS62","v":1.7659703995111602},{"$f":"GT62","v":1.7717517270622256},{"$f":"GU62","v":1.7775519811752889},{"$f":"GV62","v":1.7833712238109889},{"$f":"GW62","v":1.7892095171328077},{"$f":"GX62","v":1.7950669235077343},{"$f":"GY62","v":1.8009435055069309},{"$f":"GZ62","v":1.8068393259064017},{"$f":"HA62","v":1.8127544476876629},{"$f":"HB62","v":1.818688934038416},{"$f":"HC62","v":1.8246428483532224},{"$f":"HD62","v":1.8306162542341811},{"$f":"HE62","v":1.8366092154916074},{"$f":"HF62","v":1.8426217961447153},{"$f":"HG62","v":1.8486540604223012},{"$f":"HH62","v":1.8547060727634292},{"$f":"HI62","v":1.8607778978181209},{"$f":"HJ62","v":1.8668696004480445},{"$f":"HK62","v":1.872981245727209},{"$f":"HL62","v":1.8791128989426586},{"$f":"HM62","v":1.8852646255951704},{"$f":"HN62","v":1.8914364913999537},{"$f":"HO62","v":1.8976285622873525},{"$f":"HP62","v":1.9038409044035496},{"$f":"HQ62","v":1.910073584111273},{"$f":"HR62","v":1.9163266679905053},{"$f":"HS62","v":1.9226002228391945},{"$f":"HT62","v":1.9288943156739677},{"$f":"HU62","v":1.9352090137308469},{"$f":"HV62","v":1.9415443844659674},{"$f":"HW62","v":1.9479004955562986},{"$f":"HX62","v":1.9542774149003663},{"$f":"HY62","v":1.9606752106189784},{"$f":"HZ62","v":1.9670939510559531},{"$f":"IA62","v":1.9735337047788477},{"$f":"IB62","v":1.9799945405796926},{"$f":"IC62","v":1.986476527475725},{"$f":"ID62","v":1.9929797347101266},{"$f":"IE62","v":1.9995042317527634},{"$f":"IF62","v":2.0060500883009276},{"$f":"IG62","v":2.0126173742800821},{"$f":"IH62","v":2.0192061598446074},{"$f":"II62","v":2.0258165153785517},{"$f":"IJ62","v":2.0324485114963822},{"$f":"IK62","v":2.0391022190437389},{"$f":"IL62","v":2.0457777090981923},{"$f":"IM62","v":2.0524750529700029},{"$f":"IN62","v":2.0591943222028815},{"$f":"IO62","v":2.0659355885747552},{"$f":"IP62","v":2.0726989240985327},{"$f":"IQ62","v":2.0794844010228748},{"$f":"IR62","v":2.0862920918329655},{"$f":"IS62","v":2.0931220692512862},{"$f":"IT62","v":2.0999744062383927},{"$f":"IU62","v":2.1068491759936947},{"$f":"IV62","v":2.1137464519562381},{"$f":"IW62","v":2.120666307805489},{"$f":"IX62","v":2.1276088174621206},{"$f":"IY62","v":2.1345740550888035},{"$f":"IZ62","v":2.1415620950909973},{"$f":"JA62","v":2.1485730121177458},{"$f":"JB62","v":2.1556068810624747},{"$f":"JC62","v":2.1626637770637904},{"$f":"JD62","v":2.1697437755062845},{"$f":"JE62","v":2.176846952021338},{"$f":"JF62","v":2.1839733824879288},{"$f":"JG62","v":2.191123143033443},{"$f":"JH62","v":2.1982963100344883},{"$f":"JI62","v":2.2054929601177093},{"$f":"JJ62","v":2.2127131701606064},{"$f":"JK62","v":2.2199570172923568},{"$f":"JL62","v":2.2272245788946385},{"$f":"JM62","v":2.2345159326024571},{"$f":"JN62","v":2.2418311563049751},{"$f":"JO62","v":2.2491703281463438},{"$f":"JP62","v":2.256533526526538},{"$f":"JQ62","v":2.2639208301021938},{"$f":"JR62","v":2.271332317787448},{"$f":"JS62","v":2.2787680687547827},{"$f":"JT62","v":2.2862281624358696},{"$f":"JU62","v":2.2937126785224193},{"$f":"JV62","v":2.301221696967032},{"$f":"JW62","v":2.3087552979840522},{"$f":"JX62","v":2.3163135620504249},{"$f":"JY62","v":2.3238965699065561},{"$f":"JZ62","v":2.3315044025571749},{"$f":"KA62","v":2.3391371412721984},{"$f":"KB62","v":2.3467948675876},{"$f":"KC62","v":2.3544776633062816},{"$f":"KD62","v":2.3621856104989463},{"$f":"KE62","v":2.3699187915049746},{"$f":"KF62","v":2.3776772889333051},{"$f":"KG62","v":2.385461185663317},{"$f":"KH62","v":2.3932705648457144},{"$f":"KI62","v":2.4011055099034153},{"$f":"KJ62","v":2.4089661045324431},{"$f":"KK62","v":2.4168524327028198},{"$f":"KL62","v":2.4247645786594632},{"$f":"KM62","v":2.4327026269230876},{"$f":"KN62","v":2.4406666622911053},{"$f":"KO62","v":2.4486567698385344},{"$f":"KP62","v":2.4566730349189054},{"$f":"KQ62","v":2.4647155431651746},{"$f":"KR62","v":2.4727843804906384},{"$f":"KS62","v":2.4808796330898506},{"$f":"KT62","v":2.489001387439544},{"$f":"KU62","v":2.4971497302995531},{"$f":"KV62","v":2.505324748713742},{"$f":"KW62","v":2.5135265300109335},{"$f":"KX62","v":2.5217551618058427},{"$f":"KY62","v":2.530010732000012},{"$f":"KZ62","v":2.5382933287827507},{"$f":"LA62","v":2.546603040632077},{"$f":"LB62","v":2.5549399563156627},{"$f":"LC62","v":2.5633041648917829},{"$f":"LD62","v":2.5716957557102651},{"$f":"LE62","v":2.5801148184134459},{"$f":"LF62","v":2.5885614429371269},{"$f":"LG62","v":2.5970357195115366},{"$f":"LH62","v":2.6055377386622931},{"$f":"LI62","v":2.6140675912113727},{"$f":"LJ62","v":2.622625368278078},{"$f":"LK62","v":2.6312111612800142},{"$f":"LL62","v":2.6398250619340624},{"$f":"LM62","v":2.6484671622573615},{"$f":"LN62","v":2.6571375545682909},{"$f":"LO62","v":2.6658363314874558},{"$f":"LP62","v":2.6745635859386776},{"$f":"LQ62","v":2.6833194111499856},{"$f":"LR62","v":2.6921039006546139},{"$f":"LS62","v":2.7009171482919996},{"$f":"LT62","v":2.7097592482087864},{"$f":"LU62","v":2.7186302948598291},{"$f":"LV62","v":2.7275303830092028},{"$f":"LW62","v":2.7364596077312164},{"$f":"LX62","v":2.7454180644114268},{"$f":"LY62","v":2.7544058487476581},{"$f":"LZ62","v":2.7634230567510247},{"$f":"MA62","v":2.7724697847469564},{"$f":"MB62","v":2.7815461293762271},{"$f":"MC62","v":2.7906521875959873},{"$f":"MD62","v":2.7997880566808009},{"$f":"ME62","v":2.8089538342236824},{"$f":"MF62","v":2.8181496181371406},{"$f":"MG62","v":2.8273755066542248},{"$f":"MH62","v":2.8366315983295736},{"$f":"MI62","v":2.8459179920404676},{"$f":"MJ62","v":2.8552347869878862},{"$f":"MK62","v":2.8645820826975665},{"$f":"ML62","v":2.8739599790210679},{"$f":"MM62","v":2.8833685761368368},{"$f":"MN62","v":2.8928079745512782},{"$f":"MO62","v":2.9022782750998291},{"$f":"MP62","v":2.911779578948035},{"$f":"MQ62","v":2.9213119875926314},{"$f":"MR62","v":2.9308756028626282},{"$f":"MS62","v":2.9404705269203957},{"$f":"MT62","v":2.9500968622627584},{"$f":"MU62","v":2.9597547117220881},{"$f":"MV62","v":2.9694441784674033},{"$f":"MW62","v":2.9791653660054709},{"$f":"MX62","v":2.988918378181912},{"$f":"MY62","v":2.9987033191823116},{"$f":"MZ62","v":3.0085202935333308},{"$f":"NA62","v":3.0183694061038238},{"$f":"NB62","v":3.0282507621059578},{"$f":"NC62","v":3.0381644670963381},{"$f":"ND62","v":3.0481106269771345},{"$f":"NE62","v":3.0580893479972127},{"$f":"NF62","v":3.0681007367532698},{"$f":"NG62","v":3.0781449001909729},{"$f":"NH62","v":3.0882219456061009},{"$f":"NI62","v":3.0983319806456913},{"$f":"NJ62","v":3.1084751133091904},{"$f":"NK62","v":3.118651451949606},{"$f":"NL62","v":3.128861105274666},{"$f":"NM62","v":3.1391041823479786},{"$f":"NN62","v":3.1493807925901982},{"$f":"NO62","v":3.1596910457801939},{"$f":"NP62","v":3.1700350520562224},{"$f":"NQ62","v":3.180412921917104},{"$f":"NR62","v":3.1908247662234035},{"$f":"NS62","v":3.2012706961986148},{"$f":"NT62","v":3.2117508234303478},{"$f":"NU62","v":3.2222652598715218},{"$f":"NV62","v":3.2328141178415608},{"$f":"NW62","v":3.2433975100275929},{"$f":"NX62","v":3.2540155494856551},{"$f":"NY62","v":3.2646683496419002},{"$f":"NZ62","v":3.2753560242938087},{"$f":"OA62","v":3.2860786876114041},{"$f":"OB62","v":3.2968364541384734},{"$f":"OC62","v":3.3076294387937901},{"$f":"OD62","v":3.3184577568723417},{"$f":"OE62","v":3.3293215240465615},{"$f":"OF62","v":3.3402208563675639},{"$f":"OG62","v":3.3511558702663851},{"$f":"OH62","v":3.3621266825552256},{"$f":"OI62","v":3.3731334104286992},{"$f":"OJ62","v":3.384176171465084},{"$f":"OK62","v":3.3952550836275788},{"$f":"OL62","v":3.4063702652655636},{"$f":"OM62","v":3.4175218351158629},{"$f":"ON62","v":3.428709912304015},{"$f":"OO62","v":3.4399346163455444},{"$f":"OP62","v":3.4511960671472379},{"$f":"OQ62","v":3.4624943850084264},{"$f":"OR62","v":3.473829690622269},{"$f":"OS62","v":3.4852021050770428},{"$f":"OT62","v":3.4966117498574367},{"$f":"OU62","v":3.5080587468458493},{"$f":"OV62","v":3.5195432183236894},{"$f":"OW62","v":3.5310652869726842},{"$f":"OX62","v":3.5426250758761881},{"$f":"OY62","v":3.5542227085204994},{"$f":"OZ62","v":3.5658583087961775},{"$f":"PA62","v":3.5775320009993679},{"$f":"PB62","v":3.589243909833129},{"$f":"PC62","v":3.600994160408765},{"$f":"PD62","v":3.6127828782471609},{"$f":"PE62","v":3.6246101892801259},{"$f":"PF62","v":3.636476219851736},{"$f":"PG62","v":3.6483810967196848},{"$f":"PH62","v":3.6603249470566386},{"$f":"PI62","v":3.6723078984515931},{"$f":"PJ62","v":3.6843300789112372},{"$f":"PK62","v":3.6963916168613209},{"$f":"PL62","v":3.7084926411480263},{"$f":"PM62","v":3.7206332810393445},{"$f":"PN62","v":3.7328136662264564},{"$f":"PO62","v":3.7450339268251178},{"$f":"PP62","v":3.7572941933770498},{"$f":"PQ62","v":3.7695945968513334},{"$f":"PR62","v":3.7819352686458076},{"$f":"PS62","v":3.7943163405884746},{"$f":"PT62","v":3.8067379449389063},{"$f":"PU62","v":3.8192002143896588},{"$f":"PV62","v":3.8317032820676888},{"$f":"PW62","v":3.8442472815357758},{"$f":"PX62","v":3.8568323467939494},{"$f":"PY62","v":3.8694586122809205},{"$f":"PZ62","v":3.8821262128755167},{"$f":"QA62","v":3.8948352838981246},{"$f":"QB62","v":3.907585961112134},{"$f":"QC62","v":3.9203783807253889},{"$f":"QD62","v":3.9332126793916422},{"$f":"QE62","v":3.9460889942120159},{"$f":"QF62","v":3.9460889942120159},{"$f":"QG62","v":3.9460889942120159},{"$f":"QH62","v":3.9460889942120159},{"$f":"QI62","v":3.9460889942120159},{"$f":"QJ62","v":3.9460889942120159},{"$f":"QK62","v":3.9460889942120159},{"$f":"QL62","v":3.9460889942120159},{"$f":"QM62","v":3.9460889942120159},{"$f":"QN62","v":3.9460889942120159},{"$f":"QO62","v":3.9460889942120159},{"$f":"QP62","v":3.9460889942120159},{"$f":"QQ62","v":3.9460889942120159},{"$f":"QR62","v":3.9460889942120159},{"$f":"QS62","v":3.9460889942120159},{"$f":"QT62","v":3.9460889942120159},{"$f":"QU62","v":3.9460889942120159},{"$f":"QV62","v":3.9460889942120159},{"$f":"QW62","v":3.9460889942120159},{"$f":"QX62","v":3.9460889942120159},{"$f":"QY62","v":3.9460889942120159},{"$f":"QZ62","v":3.9460889942120159},{"$f":"RA62","v":3.9460889942120159},{"$f":"RB62","v":3.9460889942120159},{"$f":"RC62","v":3.9460889942120159},{"$f":"RD62","v":3.9460889942120159},{"$f":"RE62","v":3.9460889942120159},{"$f":"RF62","v":3.9460889942120159},{"$f":"RG62","v":3.9460889942120159},{"$f":"RH62","v":3.9460889942120159},{"$f":"RI62","v":3.9460889942120159},{"$f":"RJ62","v":3.9460889942120159},{"$f":"RK62","v":3.9460889942120159},{"$f":"RL62","v":3.9460889942120159},{"$f":"RM62","v":3.9460889942120159},{"$f":"RN62","v":3.9460889942120159},{"$f":"RO62","v":3.9460889942120159},{"$f":"RP62","v":3.9460889942120159},{"$f":"RQ62","v":3.9460889942120159},{"$f":"RR62","v":3.9460889942120159},{"$f":"RS62","v":3.9460889942120159},{"$f":"RT62","v":3.9460889942120159},{"$f":"RU62","v":3.9460889942120159},{"$f":"RV62","v":3.9460889942120159},{"$f":"RW62","v":3.9460889942120159},{"$f":"RX62","v":3.9460889942120159},{"$f":"RY62","v":3.9460889942120159},{"$f":"RZ62","v":3.9460889942120159},{"$f":"SA62","v":3.9460889942120159},{"$f":"SB62","v":3.9460889942120159},{"$f":"SC62","v":3.9460889942120159},{"$f":"SD62","v":3.9460889942120159},{"$f":"SE62","v":3.9460889942120159},{"$f":"SF62","v":3.9460889942120159},{"$f":"SG62","v":3.9460889942120159},{"$f":"SH62","v":3.9460889942120159},{"$f":"SI62","v":3.9460889942120159},{"$f":"SJ62","v":3.9460889942120159},{"$f":"SK62","v":3.9460889942120159},{"$f":"SL62","v":3.9460889942120159},{"$f":"SM62","v":3.9460889942120159},{"$f":"SN62","v":3.9460889942120159},{"$f":"SO62","v":3.9460889942120159}]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Battery Storage Capacity","kWh/Cycle",{"$f":"F42","v":10000},null,null,null,{"$f":"$F$137","v":10000},{"$f":"$F$137","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$137","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$137","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$137","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$137","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$137","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$137","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,{"$f":"$F$137","v":10000},10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000,10000]
[null,null,null,"Total Cost","INR Cr.",{"$f":"InputC!F100","v":0},null,null,null,{"$f":"$F$138*J137*J5","v":0},{"$f":"$F$138*K137*K5","v":0},{"$f":"$F$138*L137*L5","v":0},{"$f":"$F$138*M137*M5","v":0},{"$f":"$F$138*N137*N5","v":0},{"$f":"$F$138*O137*O5","v":0},{"$f":"$F$138*P137*P5","v":0},{"$f":"$F$138*Q137*Q5","v":0},{"$f":"$F$138*R137*R5","v":0},{"$f":"$F$138*S137*S5","v":0},{"$f":"$F$138*T137*T5","v":0},{"$f":"$F$138*U137*U5","v":0},{"$f":"$F$138*V137*V5","v":0},{"$f":"$F$138*W137*W5","v":0},{"$f":"$F$138*X137*X5","v":0},{"$f":"$F$138*Y137*Y5","v":0},{"$f":"$F$138*Z137*Z5","v":0},{"$f":"$F$138*AA137*AA5","v":0},{"$f":"$F$138*AB137*AB5","v":0},{"$f":"$F$138*AC137*AC5","v":0},{"$f":"$F$138*AD137*AD5","v":0},{"$f":"$F$138*AE137*AE5","v":0},{"$f":"$F$138*AF137*AF5","v":0},{"$f":"$F$138*AG137*AG5","v":0},{"$f":"$F$138*AH137*AH5","v":0},{"$f":"$F$138*AI137*AI5","v":0},{"$f":"$F$138*AJ137*AJ5","v":0},{"$f":"$F$138*AK137*AK5","v":0},{"$f":"$F$138*AL137*AL5","v":0},{"$f":"$F$138*AM137*AM5","v":0},{"$f":"$F$138*AN137*AN5","v":0},{"$f":"$F$138*AO137*AO5","v":0},{"$f":"$F$138*AP137*AP5","v":0},{"$f":"$F$138*AQ137*AQ5","v":0},{"$f":"$F$138*AR137*AR5","v":0},{"$f":"$F$138*AS137*AS5","v":0},{"$f":"$F$138*AT137*AT5","v":0},{"$f":"$F$138*AU137*AU5","v":0},{"$f":"$F$138*AV137*AV5","v":0},{"$f":"$F$138*AW137*AW5","v":0},{"$f":"$F$138*AX137*AX5","v":0},{"$f":"$F$138*AY137*AY5","v":0},{"$f":"$F$138*AZ137*AZ5","v":0},{"$f":"$F$138*BA137*BA5","v":0},{"$f":"$F$138*BB137*BB5","v":0},{"$f":"$F$138*BC137*BC5","v":0},{"$f":"$F$138*BD137*BD5","v":0},{"$f":"$F$138*BE137*BE5","v":0},{"$f":"$F$138*BF137*BF5","v":0},{"$f":"$F$138*BG137*BG5","v":0},{"$f":"$F$138*BH137*BH5","v":0},{"$f":"$F$138*BI137*BI5","v":0},{"$f":"$F$138*BJ137*BJ5","v":0},{"$f":"$F$138*BK137*BK5","v":0},{"$f":"$F$138*BL137*BL5","v":0},{"$f":"$F$138*BM137*BM5","v":0},{"$f":"$F$138*BN137*BN5","v":0},{"$f":"$F$138*BO137*BO5","v":0},{"$f":"$F$138*BP137*BP5","v":0},{"$f":"$F$138*BQ137*BQ5","v":0},{"$f":"$F$138*BR137*BR5","v":0},{"$f":"$F$138*BS137*BS5","v":0},{"$f":"$F$138*BT137*BT5","v":0},{"$f":"$F$138*BU137*BU5","v":0},{"$f":"$F$138*BV137*BV5","v":0},{"$f":"$F$138*BW137*BW5","v":0},{"$f":"$F$138*BX137*BX5","v":0},{"$f":"$F$138*BY137*BY5","v":0},{"$f":"$F$138*BZ137*BZ5","v":0},{"$f":"$F$138*CA137*CA5","v":0},{"$f":"$F$138*CB137*CB5","v":0},{"$f":"$F$138*CC137*CC5","v":0},{"$f":"$F$138*CD137*CD5","v":0},{"$f":"$F$138*CE137*CE5","v":0},{"$f":"$F$138*CF137*CF5","v":0},{"$f":"$F$138*CG137*CG5","v":0},{"$f":"$F$138*CH137*CH5","v":0},{"$f":"$F$138*CI137*CI5","v":0},{"$f":"$F$138*CJ137*CJ5","v":0},{"$f":"$F$138*CK137*CK5","v":0},{"$f":"$F$138*CL137*CL5","v":0},{"$f":"$F$138*CM137*CM5","v":0},{"$f":"$F$138*CN137*CN5","v":0},{"$f":"$F$138*CO137*CO5","v":0},{"$f":"$F$138*CP137*CP5","v":0},{"$f":"$F$138*CQ137*CQ5","v":0},{"$f":"$F$138*CR137*CR5","v":0},{"$f":"$F$138*CS137*CS5","v":0},{"$f":"$F$138*CT137*CT5","v":0},{"$f":"$F$138*CU137*CU5","v":0},{"$f":"$F$138*CV137*CV5","v":0},{"$f":"$F$138*CW137*CW5","v":0},{"$f":"$F$138*CX137*CX5","v":0},{"$f":"$F$138*CY137*CY5","v":0},{"$f":"$F$138*CZ137*CZ5","v":0},{"$f":"$F$138*DA137*DA5","v":0},{"$f":"$F$138*DB137*DB5","v":0},{"$f":"$F$138*DC137*DC5","v":0},{"$f":"$F$138*DD137*DD5","v":0},{"$f":"$F$138*DE137*DE5","v":0},{"$f":"$F$138*DF137*DF5","v":0},{"$f":"$F$138*DG137*DG5","v":0},{"$f":"$F$138*DH137*DH5","v":0},{"$f":"$F$138*DI137*DI5","v":0},{"$f":"$F$138*DJ137*DJ5","v":0},{"$f":"$F$138*DK137*DK5","v":0},{"$f":"$F$138*DL137*DL5","v":0},{"$f":"$F$138*DM137*DM5","v":0},{"$f":"$F$138*DN137*DN5","v":0},{"$f":"$F$138*DO137*DO5","v":0},{"$f":"$F$138*DP137*DP5","v":0},{"$f":"$F$138*DQ137*DQ5","v":0},{"$f":"$F$138*DR137*DR5","v":0},{"$f":"$F$138*DS137*DS5","v":0},{"$f":"$F$138*DT137*DT5","v":0},{"$f":"$F$138*DU137*DU5","v":0},{"$f":"$F$138*DV137*DV5","v":0},{"$f":"$F$138*DW137*DW5","v":0},{"$f":"$F$138*DX137*DX5","v":0},{"$f":"$F$138*DY137*DY5","v":0},{"$f":"$F$138*DZ137*DZ5","v":0},{"$f":"$F$138*EA137*EA5","v":0},{"$f":"$F$138*EB137*EB5","v":0},{"$f":"$F$138*EC137*EC5","v":0},{"$f":"$F$138*ED137*ED5","v":0},{"$f":"$F$138*EE137*EE5","v":0},{"$f":"$F$138*EF137*EF5","v":0},{"$f":"$F$138*EG137*EG5","v":0},{"$f":"$F$138*EH137*EH5","v":0},{"$f":"$F$138*EI137*EI5","v":0},{"$f":"$F$138*EJ137*EJ5","v":0},{"$f":"$F$138*EK137*EK5","v":0},{"$f":"$F$138*EL137*EL5","v":0},{"$f":"$F$138*EM137*EM5","v":0},{"$f":"$F$138*EN137*EN5","v":0},{"$f":"$F$138*EO137*EO5","v":0},{"$f":"$F$138*EP137*EP5","v":0},{"$f":"$F$138*EQ137*EQ5","v":0},{"$f":"$F$138*ER137*ER5","v":0},{"$f":"$F$138*ES137*ES5","v":0},{"$f":"$F$138*ET137*ET5","v":0},{"$f":"$F$138*EU137*EU5","v":0},{"$f":"$F$138*EV137*EV5","v":0},{"$f":"$F$138*EW137*EW5","v":0},{"$f":"$F$138*EX137*EX5","v":0},{"$f":"$F$138*EY137*EY5","v":0},{"$f":"$F$138*EZ137*EZ5","v":0},{"$f":"$F$138*FA137*FA5","v":0},{"$f":"$F$138*FB137*FB5","v":0},{"$f":"$F$138*FC137*FC5","v":0},{"$f":"$F$138*FD137*FD5","v":0},{"$f":"$F$138*FE137*FE5","v":0},{"$f":"$F$138*FF137*FF5","v":0},{"$f":"$F$138*FG137*FG5","v":0},{"$f":"$F$138*FH137*FH5","v":0},{"$f":"$F$138*FI137*FI5","v":0},{"$f":"$F$138*FJ137*FJ5","v":0},{"$f":"$F$138*FK137*FK5","v":0},{"$f":"$F$138*FL137*FL5","v":0},{"$f":"$F$138*FM137*FM5","v":0},{"$f":"$F$138*FN137*FN5","v":0},{"$f":"$F$138*FO137*FO5","v":0},{"$f":"$F$138*FP137*FP5","v":0},{"$f":"$F$138*FQ137*FQ5","v":0},{"$f":"$F$138*FR137*FR5","v":0},{"$f":"$F$138*FS137*FS5","v":0},{"$f":"$F$138*FT137*FT5","v":0},{"$f":"$F$138*FU137*FU5","v":0},{"$f":"$F$138*FV137*FV5","v":0},{"$f":"$F$138*FW137*FW5","v":0},{"$f":"$F$138*FX137*FX5","v":0},{"$f":"$F$138*FY137*FY5","v":0},{"$f":"$F$138*FZ137*FZ5","v":0},{"$f":"$F$138*GA137*GA5","v":0},{"$f":"$F$138*GB137*GB5","v":0},{"$f":"$F$138*GC137*GC5","v":0},{"$f":"$F$138*GD137*GD5","v":0},{"$f":"$F$138*GE137*GE5","v":0},{"$f":"$F$138*GF137*GF5","v":0},{"$f":"$F$138*GG137*GG5","v":0},{"$f":"$F$138*GH137*GH5","v":0},{"$f":"$F$138*GI137*GI5","v":0},{"$f":"$F$138*GJ137*GJ5","v":0},{"$f":"$F$138*GK137*GK5","v":0},{"$f":"$F$138*GL137*GL5","v":0},{"$f":"$F$138*GM137*GM5","v":0},{"$f":"$F$138*GN137*GN5","v":0},{"$f":"$F$138*GO137*GO5","v":0},{"$f":"$F$138*GP137*GP5","v":0},{"$f":"$F$138*GQ137*GQ5","v":0},{"$f":"$F$138*GR137*GR5","v":0},{"$f":"$F$138*GS137*GS5","v":0},{"$f":"$F$138*GT137*GT5","v":0},{"$f":"$F$138*GU137*GU5","v":0},{"$f":"$F$138*GV137*GV5","v":0},{"$f":"$F$138*GW137*GW5","v":0},{"$f":"$F$138*GX137*GX5","v":0},{"$f":"$F$138*GY137*GY5","v":0},{"$f":"$F$138*GZ137*GZ5","v":0},{"$f":"$F$138*HA137*HA5","v":0},{"$f":"$F$138*HB137*HB5","v":0},{"$f":"$F$138*HC137*HC5","v":0},{"$f":"$F$138*HD137*HD5","v":0},{"$f":"$F$138*HE137*HE5","v":0},{"$f":"$F$138*HF137*HF5","v":0},{"$f":"$F$138*HG137*HG5","v":0},{"$f":"$F$138*HH137*HH5","v":0},{"$f":"$F$138*HI137*HI5","v":0},{"$f":"$F$138*HJ137*HJ5","v":0},{"$f":"$F$138*HK137*HK5","v":0},{"$f":"$F$138*HL137*HL5","v":0},{"$f":"$F$138*HM137*HM5","v":0},{"$f":"$F$138*HN137*HN5","v":0},{"$f":"$F$138*HO137*HO5","v":0},{"$f":"$F$138*HP137*HP5","v":0},{"$f":"$F$138*HQ137*HQ5","v":0},{"$f":"$F$138*HR137*HR5","v":0},{"$f":"$F$138*HS137*HS5","v":0},{"$f":"$F$138*HT137*HT5","v":0},{"$f":"$F$138*HU137*HU5","v":0},{"$f":"$F$138*HV137*HV5","v":0},{"$f":"$F$138*HW137*HW5","v":0},{"$f":"$F$138*HX137*HX5","v":0},{"$f":"$F$138*HY137*HY5","v":0},{"$f":"$F$138*HZ137*HZ5","v":0},{"$f":"$F$138*IA137*IA5","v":0},{"$f":"$F$138*IB137*IB5","v":0},{"$f":"$F$138*IC137*IC5","v":0},{"$f":"$F$138*ID137*ID5","v":0},{"$f":"$F$138*IE137*IE5","v":0},{"$f":"$F$138*IF137*IF5","v":0},{"$f":"$F$138*IG137*IG5","v":0},{"$f":"$F$138*IH137*IH5","v":0},{"$f":"$F$138*II137*II5","v":0},{"$f":"$F$138*IJ137*IJ5","v":0},{"$f":"$F$138*IK137*IK5","v":0},{"$f":"$F$138*IL137*IL5","v":0},{"$f":"$F$138*IM137*IM5","v":0},{"$f":"$F$138*IN137*IN5","v":0},{"$f":"$F$138*IO137*IO5","v":0},{"$f":"$F$138*IP137*IP5","v":0},{"$f":"$F$138*IQ137*IQ5","v":0},{"$f":"$F$138*IR137*IR5","v":0},{"$f":"$F$138*IS137*IS5","v":0},{"$f":"$F$138*IT137*IT5","v":0},{"$f":"$F$138*IU137*IU5","v":0},{"$f":"$F$138*IV137*IV5","v":0},{"$f":"$F$138*IW137*IW5","v":0},{"$f":"$F$138*IX137*IX5","v":0},{"$f":"$F$138*IY137*IY5","v":0},{"$f":"$F$138*IZ137*IZ5","v":0},{"$f":"$F$138*JA137*JA5","v":0},{"$f":"$F$138*JB137*JB5","v":0},{"$f":"$F$138*JC137*JC5","v":0},{"$f":"$F$138*JD137*JD5","v":0},{"$f":"$F$138*JE137*JE5","v":0},{"$f":"$F$138*JF137*JF5","v":0},{"$f":"$F$138*JG137*JG5","v":0},{"$f":"$F$138*JH137*JH5","v":0},{"$f":"$F$138*JI137*JI5","v":0},{"$f":"$F$138*JJ137*JJ5","v":0},{"$f":"$F$138*JK137*JK5","v":0},{"$f":"$F$138*JL137*JL5","v":0},{"$f":"$F$138*JM137*JM5","v":0},{"$f":"$F$138*JN137*JN5","v":0},{"$f":"$F$138*JO137*JO5","v":0},{"$f":"$F$138*JP137*JP5","v":0},{"$f":"$F$138*JQ137*JQ5","v":0},{"$f":"$F$138*JR137*JR5","v":0},{"$f":"$F$138*JS137*JS5","v":0},{"$f":"$F$138*JT137*JT5","v":0},{"$f":"$F$138*JU137*JU5","v":0},{"$f":"$F$138*JV137*JV5","v":0},{"$f":"$F$138*JW137*JW5","v":0},{"$f":"$F$138*JX137*JX5","v":0},{"$f":"$F$138*JY137*JY5","v":0},{"$f":"$F$138*JZ137*JZ5","v":0},{"$f":"$F$138*KA137*KA5","v":0},{"$f":"$F$138*KB137*KB5","v":0},{"$f":"$F$138*KC137*KC5","v":0},{"$f":"$F$138*KD137*KD5","v":0},{"$f":"$F$138*KE137*KE5","v":0},{"$f":"$F$138*KF137*KF5","v":0},{"$f":"$F$138*KG137*KG5","v":0},{"$f":"$F$138*KH137*KH5","v":0},{"$f":"$F$138*KI137*KI5","v":0},{"$f":"$F$138*KJ137*KJ5","v":0},{"$f":"$F$138*KK137*KK5","v":0},{"$f":"$F$138*KL137*KL5","v":0},{"$f":"$F$138*KM137*KM5","v":0},{"$f":"$F$138*KN137*KN5","v":0},{"$f":"$F$138*KO137*KO5","v":0},{"$f":"$F$138*KP137*KP5","v":0},{"$f":"$F$138*KQ137*KQ5","v":0},{"$f":"$F$138*KR137*KR5","v":0},{"$f":"$F$138*KS137*KS5","v":0},{"$f":"$F$138*KT137*KT5","v":0},{"$f":"$F$138*KU137*KU5","v":0},{"$f":"$F$138*KV137*KV5","v":0},{"$f":"$F$138*KW137*KW5","v":0},{"$f":"$F$138*KX137*KX5","v":0},{"$f":"$F$138*KY137*KY5","v":0},{"$f":"$F$138*KZ137*KZ5","v":0},{"$f":"$F$138*LA137*LA5","v":0},{"$f":"$F$138*LB137*LB5","v":0},{"$f":"$F$138*LC137*LC5","v":0},{"$f":"$F$138*LD137*LD5","v":0},{"$f":"$F$138*LE137*LE5","v":0},{"$f":"$F$138*LF137*LF5","v":0},{"$f":"$F$138*LG137*LG5","v":0},{"$f":"$F$138*LH137*LH5","v":0},{"$f":"$F$138*LI137*LI5","v":0},{"$f":"$F$138*LJ137*LJ5","v":0},{"$f":"$F$138*LK137*LK5","v":0},{"$f":"$F$138*LL137*LL5","v":0},{"$f":"$F$138*LM137*LM5","v":0},{"$f":"$F$138*LN137*LN5","v":0},{"$f":"$F$138*LO137*LO5","v":0},{"$f":"$F$138*LP137*LP5","v":0},{"$f":"$F$138*LQ137*LQ5","v":0},{"$f":"$F$138*LR137*LR5","v":0},{"$f":"$F$138*LS137*LS5","v":0},{"$f":"$F$138*LT137*LT5","v":0},{"$f":"$F$138*LU137*LU5","v":0},{"$f":"$F$138*LV137*LV5","v":0},{"$f":"$F$138*LW137*LW5","v":0},{"$f":"$F$138*LX137*LX5","v":0},{"$f":"$F$138*LY137*LY5","v":0},{"$f":"$F$138*LZ137*LZ5","v":0},{"$f":"$F$138*MA137*MA5","v":0},{"$f":"$F$138*MB137*MB5","v":0},{"$f":"$F$138*MC137*MC5","v":0},{"$f":"$F$138*MD137*MD5","v":0},{"$f":"$F$138*ME137*ME5","v":0},{"$f":"$F$138*MF137*MF5","v":0},{"$f":"$F$138*MG137*MG5","v":0},{"$f":"$F$138*MH137*MH5","v":0},{"$f":"$F$138*MI137*MI5","v":0},{"$f":"$F$138*MJ137*MJ5","v":0},{"$f":"$F$138*MK137*MK5","v":0},{"$f":"$F$138*ML137*ML5","v":0},{"$f":"$F$138*MM137*MM5","v":0},{"$f":"$F$138*MN137*MN5","v":0},{"$f":"$F$138*MO137*MO5","v":0},{"$f":"$F$138*MP137*MP5","v":0},{"$f":"$F$138*MQ137*MQ5","v":0},{"$f":"$F$138*MR137*MR5","v":0},{"$f":"$F$138*MS137*MS5","v":0},{"$f":"$F$138*MT137*MT5","v":0},{"$f":"$F$138*MU137*MU5","v":0},{"$f":"$F$138*MV137*MV5","v":0},{"$f":"$F$138*MW137*MW5","v":0},{"$f":"$F$138*MX137*MX5","v":0},{"$f":"$F$138*MY137*MY5","v":0},{"$f":"$F$138*MZ137*MZ5","v":0},{"$f":"$F$138*NA137*NA5","v":0},{"$f":"$F$138*NB137*NB5","v":0},{"$f":"$F$138*NC137*NC5","v":0},{"$f":"$F$138*ND137*ND5","v":0},{"$f":"$F$138*NE137*NE5","v":0},{"$f":"$F$138*NF137*NF5","v":0},{"$f":"$F$138*NG137*NG5","v":0},{"$f":"$F$138*NH137*NH5","v":0},{"$f":"$F$138*NI137*NI5","v":0},{"$f":"$F$138*NJ137*NJ5","v":0},{"$f":"$F$138*NK137*NK5","v":0},{"$f":"$F$138*NL137*NL5","v":0},{"$f":"$F$138*NM137*NM5","v":0},{"$f":"$F$138*NN137*NN5","v":0},{"$f":"$F$138*NO137*NO5","v":0},{"$f":"$F$138*NP137*NP5","v":0},{"$f":"$F$138*NQ137*NQ5","v":0},{"$f":"$F$138*NR137*NR5","v":0},{"$f":"$F$138*NS137*NS5","v":0},{"$f":"$F$138*NT137*NT5","v":0},{"$f":"$F$138*NU137*NU5","v":0},{"$f":"$F$138*NV137*NV5","v":0},{"$f":"$F$138*NW137*NW5","v":0},{"$f":"$F$138*NX137*NX5","v":0},{"$f":"$F$138*NY137*NY5","v":0},{"$f":"$F$138*NZ137*NZ5","v":0},{"$f":"$F$138*OA137*OA5","v":0},{"$f":"$F$138*OB137*OB5","v":0},{"$f":"$F$138*OC137*OC5","v":0},{"$f":"$F$138*OD137*OD5","v":0},{"$f":"$F$138*OE137*OE5","v":0},{"$f":"$F$138*OF137*OF5","v":0},{"$f":"$F$138*OG137*OG5","v":0},{"$f":"$F$138*OH137*OH5","v":0},{"$f":"$F$138*OI137*OI5","v":0},{"$f":"$F$138*OJ137*OJ5","v":0},{"$f":"$F$138*OK137*OK5","v":0},{"$f":"$F$138*OL137*OL5","v":0},{"$f":"$F$138*OM137*OM5","v":0},{"$f":"$F$138*ON137*ON5","v":0},{"$f":"$F$138*OO137*OO5","v":0},{"$f":"$F$138*OP137*OP5","v":0},{"$f":"$F$138*OQ137*OQ5","v":0},{"$f":"$F$138*OR137*OR5","v":0},{"$f":"$F$138*OS137*OS5","v":0},{"$f":"$F$138*OT137*OT5","v":0},{"$f":"$F$138*OU137*OU5","v":0},{"$f":"$F$138*OV137*OV5","v":0},{"$f":"$F$138*OW137*OW5","v":0},{"$f":"$F$138*OX137*OX5","v":0},{"$f":"$F$138*OY137*OY5","v":0},{"$f":"$F$138*OZ137*OZ5","v":0},{"$f":"$F$138*PA137*PA5","v":0},{"$f":"$F$138*PB137*PB5","v":0},{"$f":"$F$138*PC137*PC5","v":0},{"$f":"$F$138*PD137*PD5","v":0},{"$f":"$F$138*PE137*PE5","v":0},{"$f":"$F$138*PF137*PF5","v":0},{"$f":"$F$138*PG137*PG5","v":0},{"$f":"$F$138*PH137*PH5","v":0},{"$f":"$F$138*PI137*PI5","v":0},{"$f":"$F$138*PJ137*PJ5","v":0},{"$f":"$F$138*PK137*PK5","v":0},{"$f":"$F$138*PL137*PL5","v":0},{"$f":"$F$138*PM137*PM5","v":0},{"$f":"$F$138*PN137*PN5","v":0},{"$f":"$F$138*PO137*PO5","v":0},{"$f":"$F$138*PP137*PP5","v":0},{"$f":"$F$138*PQ137*PQ5","v":0},{"$f":"$F$138*PR137*PR5","v":0},{"$f":"$F$138*PS137*PS5","v":0},{"$f":"$F$138*PT137*PT5","v":0},{"$f":"$F$138*PU137*PU5","v":0},{"$f":"$F$138*PV137*PV5","v":0},{"$f":"$F$138*PW137*PW5","v":0},{"$f":"$F$138*PX137*PX5","v":0},{"$f":"$F$138*PY137*PY5","v":0},{"$f":"$F$138*PZ137*PZ5","v":0},{"$f":"$F$138*QA137*QA5","v":0},{"$f":"$F$138*QB137*QB5","v":0},{"$f":"$F$138*QC137*QC5","v":0},{"$f":"$F$138*QD137*QD5","v":0},{"$f":"$F$138*QE137*QE5","v":0},{"$f":"$F$138*QF137*QF5","v":0},{"$f":"$F$138*QG137*QG5","v":0},{"$f":"$F$138*QH137*QH5","v":0},{"$f":"$F$138*QI137*QI5","v":0},{"$f":"$F$138*QJ137*QJ5","v":0},{"$f":"$F$138*QK137*QK5","v":0},{"$f":"$F$138*QL137*QL5","v":0},{"$f":"$F$138*QM137*QM5","v":0},{"$f":"$F$138*QN137*QN5","v":0},{"$f":"$F$138*QO137*QO5","v":0},{"$f":"$F$138*QP137*QP5","v":0},{"$f":"$F$138*QQ137*QQ5","v":0},{"$f":"$F$138*QR137*QR5","v":0},{"$f":"$F$138*QS137*QS5","v":0},{"$f":"$F$138*QT137*QT5","v":0},{"$f":"$F$138*QU137*QU5","v":0},{"$f":"$F$138*QV137*QV5","v":0},{"$f":"$F$138*QW137*QW5","v":0},{"$f":"$F$138*QX137*QX5","v":0},{"$f":"$F$138*QY137*QY5","v":0},{"$f":"$F$138*QZ137*QZ5","v":0},{"$f":"$F$138*RA137*RA5","v":0},{"$f":"$F$138*RB137*RB5","v":0},{"$f":"$F$138*RC137*RC5","v":0},{"$f":"$F$138*RD137*RD5","v":0},{"$f":"$F$138*RE137*RE5","v":0},{"$f":"$F$138*RF137*RF5","v":0},{"$f":"$F$138*RG137*RG5","v":0},{"$f":"$F$138*RH137*RH5","v":0},{"$f":"$F$138*RI137*RI5","v":0},{"$f":"$F$138*RJ137*RJ5","v":0},{"$f":"$F$138*RK137*RK5","v":0},{"$f":"$F$138*RL137*RL5","v":0},{"$f":"$F$138*RM137*RM5","v":0},{"$f":"$F$138*RN137*RN5","v":0},{"$f":"$F$138*RO137*RO5","v":0},{"$f":"$F$138*RP137*RP5","v":0},{"$f":"$F$138*RQ137*RQ5","v":0},{"$f":"$F$138*RR137*RR5","v":0},{"$f":"$F$138*RS137*RS5","v":0},{"$f":"$F$138*RT137*RT5","v":0},{"$f":"$F$138*RU137*RU5","v":0},{"$f":"$F$138*RV137*RV5","v":0},{"$f":"$F$138*RW137*RW5","v":0},{"$f":"$F$138*RX137*RX5","v":0},{"$f":"$F$138*RY137*RY5","v":0},{"$f":"$F$138*RZ137*RZ5","v":0},{"$f":"$F$138*SA137*SA5","v":0},{"$f":"$F$138*SB137*SB5","v":0},{"$f":"$F$138*SC137*SC5","v":0},{"$f":"$F$138*SD137*SD5","v":0},{"$f":"$F$138*SE137*SE5","v":0},{"$f":"$F$138*SF137*SF5","v":0},{"$f":"$F$138*SG137*SG5","v":0},{"$f":"$F$138*SH137*SH5","v":0},{"$f":"$F$138*SI137*SI5","v":0},{"$f":"$F$138*SJ137*SJ5","v":0},{"$f":"$F$138*SK137*SK5","v":0},{"$f":"$F$138*SL137*SL5","v":0},{"$f":"$F$138*SM137*SM5","v":0},{"$f":"$F$138*SN137*SN5","v":0},{"$f":"$F$138*SO137*SO5","v":0}]
[null,null,null,"S-Curve","INR Cr.",null,null,{"$f":"SUM(J139:XFD139)","v":0.99999999999999989},null,{"$f":"IF(J5,LOOKUP(J4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(K5,LOOKUP(K4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(L5,LOOKUP(L4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(M5,LOOKUP(M4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(N5,LOOKUP(N4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(O5,LOOKUP(O4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(P5,LOOKUP(P4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(Q5,LOOKUP(Q4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(R5,LOOKUP(R4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(S5,LOOKUP(S4,InputS!16:16,InputS!26:26))","v":7.4999999999999997E-2},{"$f":"IF(T5,LOOKUP(T4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(U5,LOOKUP(U4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(V5,LOOKUP(V4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(W5,LOOKUP(W4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(X5,LOOKUP(X4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(Y5,LOOKUP(Y4,InputS!16:16,InputS!26:26))","v":0},{"$f":"IF(Z5,LOOKUP(Z4,InputS!16:16,InputS!26:26))","v":0.1},{"$f":"IF(AA5,LOOKUP(AA4,InputS!16:16,InputS!26:26))","v":0.15},{"$f":"IF(AB5,LOOKUP(AB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AC5,LOOKUP(AC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AD5,LOOKUP(AD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AE5,LOOKUP(AE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AF5,LOOKUP(AF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AG5,LOOKUP(AG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AH5,LOOKUP(AH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AI5,LOOKUP(AI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AJ5,LOOKUP(AJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AK5,LOOKUP(AK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AL5,LOOKUP(AL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AM5,LOOKUP(AM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AN5,LOOKUP(AN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AO5,LOOKUP(AO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AP5,LOOKUP(AP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AQ5,LOOKUP(AQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AR5,LOOKUP(AR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AS5,LOOKUP(AS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AT5,LOOKUP(AT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AU5,LOOKUP(AU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AV5,LOOKUP(AV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AW5,LOOKUP(AW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AX5,LOOKUP(AX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AY5,LOOKUP(AY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(AZ5,LOOKUP(AZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BA5,LOOKUP(BA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BB5,LOOKUP(BB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BC5,LOOKUP(BC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BD5,LOOKUP(BD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BE5,LOOKUP(BE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BF5,LOOKUP(BF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BG5,LOOKUP(BG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BH5,LOOKUP(BH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BI5,LOOKUP(BI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BJ5,LOOKUP(BJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BK5,LOOKUP(BK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BL5,LOOKUP(BL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BM5,LOOKUP(BM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BN5,LOOKUP(BN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BO5,LOOKUP(BO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BP5,LOOKUP(BP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BQ5,LOOKUP(BQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BR5,LOOKUP(BR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BS5,LOOKUP(BS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BT5,LOOKUP(BT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BU5,LOOKUP(BU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BV5,LOOKUP(BV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BW5,LOOKUP(BW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BX5,LOOKUP(BX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BY5,LOOKUP(BY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(BZ5,LOOKUP(BZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CA5,LOOKUP(CA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CB5,LOOKUP(CB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CC5,LOOKUP(CC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CD5,LOOKUP(CD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CE5,LOOKUP(CE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CF5,LOOKUP(CF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CG5,LOOKUP(CG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CH5,LOOKUP(CH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CI5,LOOKUP(CI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CJ5,LOOKUP(CJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CK5,LOOKUP(CK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CL5,LOOKUP(CL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CM5,LOOKUP(CM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CN5,LOOKUP(CN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CO5,LOOKUP(CO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CP5,LOOKUP(CP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CQ5,LOOKUP(CQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CR5,LOOKUP(CR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CS5,LOOKUP(CS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CT5,LOOKUP(CT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CU5,LOOKUP(CU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CV5,LOOKUP(CV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CW5,LOOKUP(CW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CX5,LOOKUP(CX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CY5,LOOKUP(CY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(CZ5,LOOKUP(CZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DA5,LOOKUP(DA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DB5,LOOKUP(DB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DC5,LOOKUP(DC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DD5,LOOKUP(DD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DE5,LOOKUP(DE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DF5,LOOKUP(DF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DG5,LOOKUP(DG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DH5,LOOKUP(DH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DI5,LOOKUP(DI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DJ5,LOOKUP(DJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DK5,LOOKUP(DK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DL5,LOOKUP(DL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DM5,LOOKUP(DM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DN5,LOOKUP(DN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DO5,LOOKUP(DO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DP5,LOOKUP(DP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DQ5,LOOKUP(DQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DR5,LOOKUP(DR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DS5,LOOKUP(DS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DT5,LOOKUP(DT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DU5,LOOKUP(DU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DV5,LOOKUP(DV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DW5,LOOKUP(DW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DX5,LOOKUP(DX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DY5,LOOKUP(DY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(DZ5,LOOKUP(DZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EA5,LOOKUP(EA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EB5,LOOKUP(EB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EC5,LOOKUP(EC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ED5,LOOKUP(ED4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EE5,LOOKUP(EE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EF5,LOOKUP(EF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EG5,LOOKUP(EG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EH5,LOOKUP(EH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EI5,LOOKUP(EI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EJ5,LOOKUP(EJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EK5,LOOKUP(EK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EL5,LOOKUP(EL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EM5,LOOKUP(EM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EN5,LOOKUP(EN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EO5,LOOKUP(EO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EP5,LOOKUP(EP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EQ5,LOOKUP(EQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ER5,LOOKUP(ER4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ES5,LOOKUP(ES4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ET5,LOOKUP(ET4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EU5,LOOKUP(EU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EV5,LOOKUP(EV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EW5,LOOKUP(EW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EX5,LOOKUP(EX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EY5,LOOKUP(EY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(EZ5,LOOKUP(EZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FA5,LOOKUP(FA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FB5,LOOKUP(FB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FC5,LOOKUP(FC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FD5,LOOKUP(FD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FE5,LOOKUP(FE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FF5,LOOKUP(FF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FG5,LOOKUP(FG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FH5,LOOKUP(FH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FI5,LOOKUP(FI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FJ5,LOOKUP(FJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FK5,LOOKUP(FK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FL5,LOOKUP(FL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FM5,LOOKUP(FM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FN5,LOOKUP(FN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FO5,LOOKUP(FO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FP5,LOOKUP(FP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FQ5,LOOKUP(FQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FR5,LOOKUP(FR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FS5,LOOKUP(FS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FT5,LOOKUP(FT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FU5,LOOKUP(FU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FV5,LOOKUP(FV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FW5,LOOKUP(FW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FX5,LOOKUP(FX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FY5,LOOKUP(FY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(FZ5,LOOKUP(FZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GA5,LOOKUP(GA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GB5,LOOKUP(GB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GC5,LOOKUP(GC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GD5,LOOKUP(GD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GE5,LOOKUP(GE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GF5,LOOKUP(GF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GG5,LOOKUP(GG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GH5,LOOKUP(GH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GI5,LOOKUP(GI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GJ5,LOOKUP(GJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GK5,LOOKUP(GK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GL5,LOOKUP(GL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GM5,LOOKUP(GM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GN5,LOOKUP(GN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GO5,LOOKUP(GO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GP5,LOOKUP(GP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GQ5,LOOKUP(GQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GR5,LOOKUP(GR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GS5,LOOKUP(GS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GT5,LOOKUP(GT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GU5,LOOKUP(GU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GV5,LOOKUP(GV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GW5,LOOKUP(GW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GX5,LOOKUP(GX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GY5,LOOKUP(GY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(GZ5,LOOKUP(GZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HA5,LOOKUP(HA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HB5,LOOKUP(HB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HC5,LOOKUP(HC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HD5,LOOKUP(HD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HE5,LOOKUP(HE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HF5,LOOKUP(HF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HG5,LOOKUP(HG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HH5,LOOKUP(HH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HI5,LOOKUP(HI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HJ5,LOOKUP(HJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HK5,LOOKUP(HK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HL5,LOOKUP(HL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HM5,LOOKUP(HM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HN5,LOOKUP(HN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HO5,LOOKUP(HO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HP5,LOOKUP(HP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HQ5,LOOKUP(HQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HR5,LOOKUP(HR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HS5,LOOKUP(HS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HT5,LOOKUP(HT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HU5,LOOKUP(HU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HV5,LOOKUP(HV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HW5,LOOKUP(HW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HX5,LOOKUP(HX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HY5,LOOKUP(HY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(HZ5,LOOKUP(HZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IA5,LOOKUP(IA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IB5,LOOKUP(IB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IC5,LOOKUP(IC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ID5,LOOKUP(ID4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IE5,LOOKUP(IE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IF5,LOOKUP(IF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IG5,LOOKUP(IG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IH5,LOOKUP(IH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(II5,LOOKUP(II4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IJ5,LOOKUP(IJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IK5,LOOKUP(IK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IL5,LOOKUP(IL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IM5,LOOKUP(IM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IN5,LOOKUP(IN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IO5,LOOKUP(IO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IP5,LOOKUP(IP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IQ5,LOOKUP(IQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IR5,LOOKUP(IR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IS5,LOOKUP(IS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IT5,LOOKUP(IT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IU5,LOOKUP(IU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IV5,LOOKUP(IV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IW5,LOOKUP(IW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IX5,LOOKUP(IX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IY5,LOOKUP(IY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(IZ5,LOOKUP(IZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JA5,LOOKUP(JA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JB5,LOOKUP(JB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JC5,LOOKUP(JC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JD5,LOOKUP(JD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JE5,LOOKUP(JE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JF5,LOOKUP(JF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JG5,LOOKUP(JG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JH5,LOOKUP(JH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JI5,LOOKUP(JI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JJ5,LOOKUP(JJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JK5,LOOKUP(JK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JL5,LOOKUP(JL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JM5,LOOKUP(JM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JN5,LOOKUP(JN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JO5,LOOKUP(JO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JP5,LOOKUP(JP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JQ5,LOOKUP(JQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JR5,LOOKUP(JR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JS5,LOOKUP(JS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JT5,LOOKUP(JT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JU5,LOOKUP(JU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JV5,LOOKUP(JV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JW5,LOOKUP(JW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JX5,LOOKUP(JX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JY5,LOOKUP(JY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(JZ5,LOOKUP(JZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KA5,LOOKUP(KA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KB5,LOOKUP(KB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KC5,LOOKUP(KC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KD5,LOOKUP(KD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KE5,LOOKUP(KE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KF5,LOOKUP(KF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KG5,LOOKUP(KG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KH5,LOOKUP(KH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KI5,LOOKUP(KI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KJ5,LOOKUP(KJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KK5,LOOKUP(KK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KL5,LOOKUP(KL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KM5,LOOKUP(KM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KN5,LOOKUP(KN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KO5,LOOKUP(KO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KP5,LOOKUP(KP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KQ5,LOOKUP(KQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KR5,LOOKUP(KR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KS5,LOOKUP(KS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KT5,LOOKUP(KT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KU5,LOOKUP(KU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KV5,LOOKUP(KV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KW5,LOOKUP(KW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KX5,LOOKUP(KX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KY5,LOOKUP(KY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(KZ5,LOOKUP(KZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LA5,LOOKUP(LA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LB5,LOOKUP(LB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LC5,LOOKUP(LC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LD5,LOOKUP(LD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LE5,LOOKUP(LE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LF5,LOOKUP(LF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LG5,LOOKUP(LG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LH5,LOOKUP(LH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LI5,LOOKUP(LI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LJ5,LOOKUP(LJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LK5,LOOKUP(LK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LL5,LOOKUP(LL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LM5,LOOKUP(LM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LN5,LOOKUP(LN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LO5,LOOKUP(LO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LP5,LOOKUP(LP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LQ5,LOOKUP(LQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LR5,LOOKUP(LR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LS5,LOOKUP(LS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LT5,LOOKUP(LT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LU5,LOOKUP(LU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LV5,LOOKUP(LV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LW5,LOOKUP(LW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LX5,LOOKUP(LX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LY5,LOOKUP(LY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(LZ5,LOOKUP(LZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MA5,LOOKUP(MA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MB5,LOOKUP(MB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MC5,LOOKUP(MC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MD5,LOOKUP(MD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ME5,LOOKUP(ME4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MF5,LOOKUP(MF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MG5,LOOKUP(MG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MH5,LOOKUP(MH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MI5,LOOKUP(MI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MJ5,LOOKUP(MJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MK5,LOOKUP(MK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ML5,LOOKUP(ML4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MM5,LOOKUP(MM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MN5,LOOKUP(MN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MO5,LOOKUP(MO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MP5,LOOKUP(MP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MQ5,LOOKUP(MQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MR5,LOOKUP(MR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MS5,LOOKUP(MS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MT5,LOOKUP(MT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MU5,LOOKUP(MU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MV5,LOOKUP(MV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MW5,LOOKUP(MW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MX5,LOOKUP(MX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MY5,LOOKUP(MY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(MZ5,LOOKUP(MZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NA5,LOOKUP(NA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NB5,LOOKUP(NB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NC5,LOOKUP(NC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ND5,LOOKUP(ND4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NE5,LOOKUP(NE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NF5,LOOKUP(NF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NG5,LOOKUP(NG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NH5,LOOKUP(NH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NI5,LOOKUP(NI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NJ5,LOOKUP(NJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NK5,LOOKUP(NK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NL5,LOOKUP(NL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NM5,LOOKUP(NM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NN5,LOOKUP(NN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NO5,LOOKUP(NO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NP5,LOOKUP(NP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NQ5,LOOKUP(NQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NR5,LOOKUP(NR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NS5,LOOKUP(NS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NT5,LOOKUP(NT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NU5,LOOKUP(NU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NV5,LOOKUP(NV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NW5,LOOKUP(NW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NX5,LOOKUP(NX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NY5,LOOKUP(NY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(NZ5,LOOKUP(NZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OA5,LOOKUP(OA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OB5,LOOKUP(OB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OC5,LOOKUP(OC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OD5,LOOKUP(OD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OE5,LOOKUP(OE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OF5,LOOKUP(OF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OG5,LOOKUP(OG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OH5,LOOKUP(OH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OI5,LOOKUP(OI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OJ5,LOOKUP(OJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OK5,LOOKUP(OK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OL5,LOOKUP(OL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OM5,LOOKUP(OM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(ON5,LOOKUP(ON4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OO5,LOOKUP(OO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OP5,LOOKUP(OP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OQ5,LOOKUP(OQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OR5,LOOKUP(OR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OS5,LOOKUP(OS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OT5,LOOKUP(OT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OU5,LOOKUP(OU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OV5,LOOKUP(OV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OW5,LOOKUP(OW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OX5,LOOKUP(OX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OY5,LOOKUP(OY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(OZ5,LOOKUP(OZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PA5,LOOKUP(PA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PB5,LOOKUP(PB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PC5,LOOKUP(PC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PD5,LOOKUP(PD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PE5,LOOKUP(PE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PF5,LOOKUP(PF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PG5,LOOKUP(PG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PH5,LOOKUP(PH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PI5,LOOKUP(PI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PJ5,LOOKUP(PJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PK5,LOOKUP(PK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PL5,LOOKUP(PL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PM5,LOOKUP(PM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PN5,LOOKUP(PN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PO5,LOOKUP(PO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PP5,LOOKUP(PP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PQ5,LOOKUP(PQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PR5,LOOKUP(PR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PS5,LOOKUP(PS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PT5,LOOKUP(PT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PU5,LOOKUP(PU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PV5,LOOKUP(PV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PW5,LOOKUP(PW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PX5,LOOKUP(PX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PY5,LOOKUP(PY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(PZ5,LOOKUP(PZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QA5,LOOKUP(QA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QB5,LOOKUP(QB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QC5,LOOKUP(QC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QD5,LOOKUP(QD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QE5,LOOKUP(QE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QF5,LOOKUP(QF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QG5,LOOKUP(QG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QH5,LOOKUP(QH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QI5,LOOKUP(QI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QJ5,LOOKUP(QJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QK5,LOOKUP(QK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QL5,LOOKUP(QL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QM5,LOOKUP(QM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QN5,LOOKUP(QN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QO5,LOOKUP(QO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QP5,LOOKUP(QP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QQ5,LOOKUP(QQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QR5,LOOKUP(QR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QS5,LOOKUP(QS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QT5,LOOKUP(QT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QU5,LOOKUP(QU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QV5,LOOKUP(QV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QW5,LOOKUP(QW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QX5,LOOKUP(QX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QY5,LOOKUP(QY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(QZ5,LOOKUP(QZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RA5,LOOKUP(RA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RB5,LOOKUP(RB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RC5,LOOKUP(RC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RD5,LOOKUP(RD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RE5,LOOKUP(RE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RF5,LOOKUP(RF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RG5,LOOKUP(RG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RH5,LOOKUP(RH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RI5,LOOKUP(RI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RJ5,LOOKUP(RJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RK5,LOOKUP(RK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RL5,LOOKUP(RL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RM5,LOOKUP(RM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RN5,LOOKUP(RN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RO5,LOOKUP(RO4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RP5,LOOKUP(RP4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RQ5,LOOKUP(RQ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RR5,LOOKUP(RR4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RS5,LOOKUP(RS4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RT5,LOOKUP(RT4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RU5,LOOKUP(RU4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RV5,LOOKUP(RV4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RW5,LOOKUP(RW4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RX5,LOOKUP(RX4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RY5,LOOKUP(RY4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(RZ5,LOOKUP(RZ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SA5,LOOKUP(SA4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SB5,LOOKUP(SB4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SC5,LOOKUP(SC4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SD5,LOOKUP(SD4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SE5,LOOKUP(SE4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SF5,LOOKUP(SF4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SG5,LOOKUP(SG4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SH5,LOOKUP(SH4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SI5,LOOKUP(SI4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SJ5,LOOKUP(SJ4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SK5,LOOKUP(SK4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SL5,LOOKUP(SL4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SM5,LOOKUP(SM4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SN5,LOOKUP(SN4,InputS!16:16,InputS!26:26))","v":false},{"$f":"IF(SO5,LOOKUP(SO4,InputS!16:16,InputS!26:26))","v":false}]
[null,null,null,"Capital Expenditures","INR Cr.",null,null,null,null,{"$f":"J138*J139","v":0},{"$f":"K138*K139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW138*BW139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI138*EI139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU138*GU139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG138*JG139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS138*LS139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE138*OE139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ138*QQ139","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Cost"]
[null,null,null,"O&M Cost","INR Cr."]
[null,null,null,"Cooling Cost","INR Cr."]
[null,null,null,"Insurance","INR Cr."]
[null,null,null,"Other Expense","INR Cr."]
[null,null,null,"Total O&M Expense","INR Cr.",{"$f":"InputC!F114","v":0},null,null,null,{"$f":"$F$147*J137*J134*J13","v":0},{"$f":"$F$147*K137*K134*K13","v":0},{"$f":"$F$147*L137*L134*L13","v":0},{"$f":"$F$147*M137*M134*M13","v":0},{"$f":"$F$147*N137*N134*N13","v":0},{"$f":"$F$147*O137*O134*O13","v":0},{"$f":"$F$147*P137*P134*P13","v":0},{"$f":"$F$147*Q137*Q134*Q13","v":0},{"$f":"$F$147*R137*R134*R13","v":0},{"$f":"$F$147*S137*S134*S13","v":0},{"$f":"$F$147*T137*T134*T13","v":0},{"$f":"$F$147*U137*U134*U13","v":0},{"$f":"$F$147*V137*V134*V13","v":0},{"$f":"$F$147*W137*W134*W13","v":0},{"$f":"$F$147*X137*X134*X13","v":0},{"$f":"$F$147*Y137*Y134*Y13","v":0},{"$f":"$F$147*Z137*Z134*Z13","v":0},{"$f":"$F$147*AA137*AA134*AA13","v":0},{"$f":"$F$147*AB137*AB134*AB13","v":0},{"$f":"$F$147*AC137*AC134*AC13","v":0},{"$f":"$F$147*AD137*AD134*AD13","v":0},{"$f":"$F$147*AE137*AE134*AE13","v":0},{"$f":"$F$147*AF137*AF134*AF13","v":0},{"$f":"$F$147*AG137*AG134*AG13","v":0},{"$f":"$F$147*AH137*AH134*AH13","v":0},{"$f":"$F$147*AI137*AI134*AI13","v":0},{"$f":"$F$147*AJ137*AJ134*AJ13","v":0},{"$f":"$F$147*AK137*AK134*AK13","v":0},{"$f":"$F$147*AL137*AL134*AL13","v":0},{"$f":"$F$147*AM137*AM134*AM13","v":0},{"$f":"$F$147*AN137*AN134*AN13","v":0},{"$f":"$F$147*AO137*AO134*AO13","v":0},{"$f":"$F$147*AP137*AP134*AP13","v":0},{"$f":"$F$147*AQ137*AQ134*AQ13","v":0},{"$f":"$F$147*AR137*AR134*AR13","v":0},{"$f":"$F$147*AS137*AS134*AS13","v":0},{"$f":"$F$147*AT137*AT134*AT13","v":0},{"$f":"$F$147*AU137*AU134*AU13","v":0},{"$f":"$F$147*AV137*AV134*AV13","v":0},{"$f":"$F$147*AW137*AW134*AW13","v":0},{"$f":"$F$147*AX137*AX134*AX13","v":0},{"$f":"$F$147*AY137*AY134*AY13","v":0},{"$f":"$F$147*AZ137*AZ134*AZ13","v":0},{"$f":"$F$147*BA137*BA134*BA13","v":0},{"$f":"$F$147*BB137*BB134*BB13","v":0},{"$f":"$F$147*BC137*BC134*BC13","v":0},{"$f":"$F$147*BD137*BD134*BD13","v":0},{"$f":"$F$147*BE137*BE134*BE13","v":0},{"$f":"$F$147*BF137*BF134*BF13","v":0},{"$f":"$F$147*BG137*BG134*BG13","v":0},{"$f":"$F$147*BH137*BH134*BH13","v":0},{"$f":"$F$147*BI137*BI134*BI13","v":0},{"$f":"$F$147*BJ137*BJ134*BJ13","v":0},{"$f":"$F$147*BK137*BK134*BK13","v":0},{"$f":"$F$147*BL137*BL134*BL13","v":0},{"$f":"$F$147*BM137*BM134*BM13","v":0},{"$f":"$F$147*BN137*BN134*BN13","v":0},{"$f":"$F$147*BO137*BO134*BO13","v":0},{"$f":"$F$147*BP137*BP134*BP13","v":0},{"$f":"$F$147*BQ137*BQ134*BQ13","v":0},{"$f":"$F$147*BR137*BR134*BR13","v":0},{"$f":"$F$147*BS137*BS134*BS13","v":0},{"$f":"$F$147*BT137*BT134*BT13","v":0},{"$f":"$F$147*BU137*BU134*BU13","v":0},{"$f":"$F$147*BV137*BV134*BV13","v":0},{"$f":"$F$147*BW137*BW134*BW13","v":0},{"$f":"$F$147*BX137*BX134*BX13","v":0},{"$f":"$F$147*BY137*BY134*BY13","v":0},{"$f":"$F$147*BZ137*BZ134*BZ13","v":0},{"$f":"$F$147*CA137*CA134*CA13","v":0},{"$f":"$F$147*CB137*CB134*CB13","v":0},{"$f":"$F$147*CC137*CC134*CC13","v":0},{"$f":"$F$147*CD137*CD134*CD13","v":0},{"$f":"$F$147*CE137*CE134*CE13","v":0},{"$f":"$F$147*CF137*CF134*CF13","v":0},{"$f":"$F$147*CG137*CG134*CG13","v":0},{"$f":"$F$147*CH137*CH134*CH13","v":0},{"$f":"$F$147*CI137*CI134*CI13","v":0},{"$f":"$F$147*CJ137*CJ134*CJ13","v":0},{"$f":"$F$147*CK137*CK134*CK13","v":0},{"$f":"$F$147*CL137*CL134*CL13","v":0},{"$f":"$F$147*CM137*CM134*CM13","v":0},{"$f":"$F$147*CN137*CN134*CN13","v":0},{"$f":"$F$147*CO137*CO134*CO13","v":0},{"$f":"$F$147*CP137*CP134*CP13","v":0},{"$f":"$F$147*CQ137*CQ134*CQ13","v":0},{"$f":"$F$147*CR137*CR134*CR13","v":0},{"$f":"$F$147*CS137*CS134*CS13","v":0},{"$f":"$F$147*CT137*CT134*CT13","v":0},{"$f":"$F$147*CU137*CU134*CU13","v":0},{"$f":"$F$147*CV137*CV134*CV13","v":0},{"$f":"$F$147*CW137*CW134*CW13","v":0},{"$f":"$F$147*CX137*CX134*CX13","v":0},{"$f":"$F$147*CY137*CY134*CY13","v":0},{"$f":"$F$147*CZ137*CZ134*CZ13","v":0},{"$f":"$F$147*DA137*DA134*DA13","v":0},{"$f":"$F$147*DB137*DB134*DB13","v":0},{"$f":"$F$147*DC137*DC134*DC13","v":0},{"$f":"$F$147*DD137*DD134*DD13","v":0},{"$f":"$F$147*DE137*DE134*DE13","v":0},{"$f":"$F$147*DF137*DF134*DF13","v":0},{"$f":"$F$147*DG137*DG134*DG13","v":0},{"$f":"$F$147*DH137*DH134*DH13","v":0},{"$f":"$F$147*DI137*DI134*DI13","v":0},{"$f":"$F$147*DJ137*DJ134*DJ13","v":0},{"$f":"$F$147*DK137*DK134*DK13","v":0},{"$f":"$F$147*DL137*DL134*DL13","v":0},{"$f":"$F$147*DM137*DM134*DM13","v":0},{"$f":"$F$147*DN137*DN134*DN13","v":0},{"$f":"$F$147*DO137*DO134*DO13","v":0},{"$f":"$F$147*DP137*DP134*DP13","v":0},{"$f":"$F$147*DQ137*DQ134*DQ13","v":0},{"$f":"$F$147*DR137*DR134*DR13","v":0},{"$f":"$F$147*DS137*DS134*DS13","v":0},{"$f":"$F$147*DT137*DT134*DT13","v":0},{"$f":"$F$147*DU137*DU134*DU13","v":0},{"$f":"$F$147*DV137*DV134*DV13","v":0},{"$f":"$F$147*DW137*DW134*DW13","v":0},{"$f":"$F$147*DX137*DX134*DX13","v":0},{"$f":"$F$147*DY137*DY134*DY13","v":0},{"$f":"$F$147*DZ137*DZ134*DZ13","v":0},{"$f":"$F$147*EA137*EA134*EA13","v":0},{"$f":"$F$147*EB137*EB134*EB13","v":0},{"$f":"$F$147*EC137*EC134*EC13","v":0},{"$f":"$F$147*ED137*ED134*ED13","v":0},{"$f":"$F$147*EE137*EE134*EE13","v":0},{"$f":"$F$147*EF137*EF134*EF13","v":0},{"$f":"$F$147*EG137*EG134*EG13","v":0},{"$f":"$F$147*EH137*EH134*EH13","v":0},{"$f":"$F$147*EI137*EI134*EI13","v":0},{"$f":"$F$147*EJ137*EJ134*EJ13","v":0},{"$f":"$F$147*EK137*EK134*EK13","v":0},{"$f":"$F$147*EL137*EL134*EL13","v":0},{"$f":"$F$147*EM137*EM134*EM13","v":0},{"$f":"$F$147*EN137*EN134*EN13","v":0},{"$f":"$F$147*EO137*EO134*EO13","v":0},{"$f":"$F$147*EP137*EP134*EP13","v":0},{"$f":"$F$147*EQ137*EQ134*EQ13","v":0},{"$f":"$F$147*ER137*ER134*ER13","v":0},{"$f":"$F$147*ES137*ES134*ES13","v":0},{"$f":"$F$147*ET137*ET134*ET13","v":0},{"$f":"$F$147*EU137*EU134*EU13","v":0},{"$f":"$F$147*EV137*EV134*EV13","v":0},{"$f":"$F$147*EW137*EW134*EW13","v":0},{"$f":"$F$147*EX137*EX134*EX13","v":0},{"$f":"$F$147*EY137*EY134*EY13","v":0},{"$f":"$F$147*EZ137*EZ134*EZ13","v":0},{"$f":"$F$147*FA137*FA134*FA13","v":0},{"$f":"$F$147*FB137*FB134*FB13","v":0},{"$f":"$F$147*FC137*FC134*FC13","v":0},{"$f":"$F$147*FD137*FD134*FD13","v":0},{"$f":"$F$147*FE137*FE134*FE13","v":0},{"$f":"$F$147*FF137*FF134*FF13","v":0},{"$f":"$F$147*FG137*FG134*FG13","v":0},{"$f":"$F$147*FH137*FH134*FH13","v":0},{"$f":"$F$147*FI137*FI134*FI13","v":0},{"$f":"$F$147*FJ137*FJ134*FJ13","v":0},{"$f":"$F$147*FK137*FK134*FK13","v":0},{"$f":"$F$147*FL137*FL134*FL13","v":0},{"$f":"$F$147*FM137*FM134*FM13","v":0},{"$f":"$F$147*FN137*FN134*FN13","v":0},{"$f":"$F$147*FO137*FO134*FO13","v":0},{"$f":"$F$147*FP137*FP134*FP13","v":0},{"$f":"$F$147*FQ137*FQ134*FQ13","v":0},{"$f":"$F$147*FR137*FR134*FR13","v":0},{"$f":"$F$147*FS137*FS134*FS13","v":0},{"$f":"$F$147*FT137*FT134*FT13","v":0},{"$f":"$F$147*FU137*FU134*FU13","v":0},{"$f":"$F$147*FV137*FV134*FV13","v":0},{"$f":"$F$147*FW137*FW134*FW13","v":0},{"$f":"$F$147*FX137*FX134*FX13","v":0},{"$f":"$F$147*FY137*FY134*FY13","v":0},{"$f":"$F$147*FZ137*FZ134*FZ13","v":0},{"$f":"$F$147*GA137*GA134*GA13","v":0},{"$f":"$F$147*GB137*GB134*GB13","v":0},{"$f":"$F$147*GC137*GC134*GC13","v":0},{"$f":"$F$147*GD137*GD134*GD13","v":0},{"$f":"$F$147*GE137*GE134*GE13","v":0},{"$f":"$F$147*GF137*GF134*GF13","v":0},{"$f":"$F$147*GG137*GG134*GG13","v":0},{"$f":"$F$147*GH137*GH134*GH13","v":0},{"$f":"$F$147*GI137*GI134*GI13","v":0},{"$f":"$F$147*GJ137*GJ134*GJ13","v":0},{"$f":"$F$147*GK137*GK134*GK13","v":0},{"$f":"$F$147*GL137*GL134*GL13","v":0},{"$f":"$F$147*GM137*GM134*GM13","v":0},{"$f":"$F$147*GN137*GN134*GN13","v":0},{"$f":"$F$147*GO137*GO134*GO13","v":0},{"$f":"$F$147*GP137*GP134*GP13","v":0},{"$f":"$F$147*GQ137*GQ134*GQ13","v":0},{"$f":"$F$147*GR137*GR134*GR13","v":0},{"$f":"$F$147*GS137*GS134*GS13","v":0},{"$f":"$F$147*GT137*GT134*GT13","v":0},{"$f":"$F$147*GU137*GU134*GU13","v":0},{"$f":"$F$147*GV137*GV134*GV13","v":0},{"$f":"$F$147*GW137*GW134*GW13","v":0},{"$f":"$F$147*GX137*GX134*GX13","v":0},{"$f":"$F$147*GY137*GY134*GY13","v":0},{"$f":"$F$147*GZ137*GZ134*GZ13","v":0},{"$f":"$F$147*HA137*HA134*HA13","v":0},{"$f":"$F$147*HB137*HB134*HB13","v":0},{"$f":"$F$147*HC137*HC134*HC13","v":0},{"$f":"$F$147*HD137*HD134*HD13","v":0},{"$f":"$F$147*HE137*HE134*HE13","v":0},{"$f":"$F$147*HF137*HF134*HF13","v":0},{"$f":"$F$147*HG137*HG134*HG13","v":0},{"$f":"$F$147*HH137*HH134*HH13","v":0},{"$f":"$F$147*HI137*HI134*HI13","v":0},{"$f":"$F$147*HJ137*HJ134*HJ13","v":0},{"$f":"$F$147*HK137*HK134*HK13","v":0},{"$f":"$F$147*HL137*HL134*HL13","v":0},{"$f":"$F$147*HM137*HM134*HM13","v":0},{"$f":"$F$147*HN137*HN134*HN13","v":0},{"$f":"$F$147*HO137*HO134*HO13","v":0},{"$f":"$F$147*HP137*HP134*HP13","v":0},{"$f":"$F$147*HQ137*HQ134*HQ13","v":0},{"$f":"$F$147*HR137*HR134*HR13","v":0},{"$f":"$F$147*HS137*HS134*HS13","v":0},{"$f":"$F$147*HT137*HT134*HT13","v":0},{"$f":"$F$147*HU137*HU134*HU13","v":0},{"$f":"$F$147*HV137*HV134*HV13","v":0},{"$f":"$F$147*HW137*HW134*HW13","v":0},{"$f":"$F$147*HX137*HX134*HX13","v":0},{"$f":"$F$147*HY137*HY134*HY13","v":0},{"$f":"$F$147*HZ137*HZ134*HZ13","v":0},{"$f":"$F$147*IA137*IA134*IA13","v":0},{"$f":"$F$147*IB137*IB134*IB13","v":0},{"$f":"$F$147*IC137*IC134*IC13","v":0},{"$f":"$F$147*ID137*ID134*ID13","v":0},{"$f":"$F$147*IE137*IE134*IE13","v":0},{"$f":"$F$147*IF137*IF134*IF13","v":0},{"$f":"$F$147*IG137*IG134*IG13","v":0},{"$f":"$F$147*IH137*IH134*IH13","v":0},{"$f":"$F$147*II137*II134*II13","v":0},{"$f":"$F$147*IJ137*IJ134*IJ13","v":0},{"$f":"$F$147*IK137*IK134*IK13","v":0},{"$f":"$F$147*IL137*IL134*IL13","v":0},{"$f":"$F$147*IM137*IM134*IM13","v":0},{"$f":"$F$147*IN137*IN134*IN13","v":0},{"$f":"$F$147*IO137*IO134*IO13","v":0},{"$f":"$F$147*IP137*IP134*IP13","v":0},{"$f":"$F$147*IQ137*IQ134*IQ13","v":0},{"$f":"$F$147*IR137*IR134*IR13","v":0},{"$f":"$F$147*IS137*IS134*IS13","v":0},{"$f":"$F$147*IT137*IT134*IT13","v":0},{"$f":"$F$147*IU137*IU134*IU13","v":0},{"$f":"$F$147*IV137*IV134*IV13","v":0},{"$f":"$F$147*IW137*IW134*IW13","v":0},{"$f":"$F$147*IX137*IX134*IX13","v":0},{"$f":"$F$147*IY137*IY134*IY13","v":0},{"$f":"$F$147*IZ137*IZ134*IZ13","v":0},{"$f":"$F$147*JA137*JA134*JA13","v":0},{"$f":"$F$147*JB137*JB134*JB13","v":0},{"$f":"$F$147*JC137*JC134*JC13","v":0},{"$f":"$F$147*JD137*JD134*JD13","v":0},{"$f":"$F$147*JE137*JE134*JE13","v":0},{"$f":"$F$147*JF137*JF134*JF13","v":0},{"$f":"$F$147*JG137*JG134*JG13","v":0},{"$f":"$F$147*JH137*JH134*JH13","v":0},{"$f":"$F$147*JI137*JI134*JI13","v":0},{"$f":"$F$147*JJ137*JJ134*JJ13","v":0},{"$f":"$F$147*JK137*JK134*JK13","v":0},{"$f":"$F$147*JL137*JL134*JL13","v":0},{"$f":"$F$147*JM137*JM134*JM13","v":0},{"$f":"$F$147*JN137*JN134*JN13","v":0},{"$f":"$F$147*JO137*JO134*JO13","v":0},{"$f":"$F$147*JP137*JP134*JP13","v":0},{"$f":"$F$147*JQ137*JQ134*JQ13","v":0},{"$f":"$F$147*JR137*JR134*JR13","v":0},{"$f":"$F$147*JS137*JS134*JS13","v":0},{"$f":"$F$147*JT137*JT134*JT13","v":0},{"$f":"$F$147*JU137*JU134*JU13","v":0},{"$f":"$F$147*JV137*JV134*JV13","v":0},{"$f":"$F$147*JW137*JW134*JW13","v":0},{"$f":"$F$147*JX137*JX134*JX13","v":0},{"$f":"$F$147*JY137*JY134*JY13","v":0},{"$f":"$F$147*JZ137*JZ134*JZ13","v":0},{"$f":"$F$147*KA137*KA134*KA13","v":0},{"$f":"$F$147*KB137*KB134*KB13","v":0},{"$f":"$F$147*KC137*KC134*KC13","v":0},{"$f":"$F$147*KD137*KD134*KD13","v":0},{"$f":"$F$147*KE137*KE134*KE13","v":0},{"$f":"$F$147*KF137*KF134*KF13","v":0},{"$f":"$F$147*KG137*KG134*KG13","v":0},{"$f":"$F$147*KH137*KH134*KH13","v":0},{"$f":"$F$147*KI137*KI134*KI13","v":0},{"$f":"$F$147*KJ137*KJ134*KJ13","v":0},{"$f":"$F$147*KK137*KK134*KK13","v":0},{"$f":"$F$147*KL137*KL134*KL13","v":0},{"$f":"$F$147*KM137*KM134*KM13","v":0},{"$f":"$F$147*KN137*KN134*KN13","v":0},{"$f":"$F$147*KO137*KO134*KO13","v":0},{"$f":"$F$147*KP137*KP134*KP13","v":0},{"$f":"$F$147*KQ137*KQ134*KQ13","v":0},{"$f":"$F$147*KR137*KR134*KR13","v":0},{"$f":"$F$147*KS137*KS134*KS13","v":0},{"$f":"$F$147*KT137*KT134*KT13","v":0},{"$f":"$F$147*KU137*KU134*KU13","v":0},{"$f":"$F$147*KV137*KV134*KV13","v":0},{"$f":"$F$147*KW137*KW134*KW13","v":0},{"$f":"$F$147*KX137*KX134*KX13","v":0},{"$f":"$F$147*KY137*KY134*KY13","v":0},{"$f":"$F$147*KZ137*KZ134*KZ13","v":0},{"$f":"$F$147*LA137*LA134*LA13","v":0},{"$f":"$F$147*LB137*LB134*LB13","v":0},{"$f":"$F$147*LC137*LC134*LC13","v":0},{"$f":"$F$147*LD137*LD134*LD13","v":0},{"$f":"$F$147*LE137*LE134*LE13","v":0},{"$f":"$F$147*LF137*LF134*LF13","v":0},{"$f":"$F$147*LG137*LG134*LG13","v":0},{"$f":"$F$147*LH137*LH134*LH13","v":0},{"$f":"$F$147*LI137*LI134*LI13","v":0},{"$f":"$F$147*LJ137*LJ134*LJ13","v":0},{"$f":"$F$147*LK137*LK134*LK13","v":0},{"$f":"$F$147*LL137*LL134*LL13","v":0},{"$f":"$F$147*LM137*LM134*LM13","v":0},{"$f":"$F$147*LN137*LN134*LN13","v":0},{"$f":"$F$147*LO137*LO134*LO13","v":0},{"$f":"$F$147*LP137*LP134*LP13","v":0},{"$f":"$F$147*LQ137*LQ134*LQ13","v":0},{"$f":"$F$147*LR137*LR134*LR13","v":0},{"$f":"$F$147*LS137*LS134*LS13","v":0},{"$f":"$F$147*LT137*LT134*LT13","v":0},{"$f":"$F$147*LU137*LU134*LU13","v":0},{"$f":"$F$147*LV137*LV134*LV13","v":0},{"$f":"$F$147*LW137*LW134*LW13","v":0},{"$f":"$F$147*LX137*LX134*LX13","v":0},{"$f":"$F$147*LY137*LY134*LY13","v":0},{"$f":"$F$147*LZ137*LZ134*LZ13","v":0},{"$f":"$F$147*MA137*MA134*MA13","v":0},{"$f":"$F$147*MB137*MB134*MB13","v":0},{"$f":"$F$147*MC137*MC134*MC13","v":0},{"$f":"$F$147*MD137*MD134*MD13","v":0},{"$f":"$F$147*ME137*ME134*ME13","v":0},{"$f":"$F$147*MF137*MF134*MF13","v":0},{"$f":"$F$147*MG137*MG134*MG13","v":0},{"$f":"$F$147*MH137*MH134*MH13","v":0},{"$f":"$F$147*MI137*MI134*MI13","v":0},{"$f":"$F$147*MJ137*MJ134*MJ13","v":0},{"$f":"$F$147*MK137*MK134*MK13","v":0},{"$f":"$F$147*ML137*ML134*ML13","v":0},{"$f":"$F$147*MM137*MM134*MM13","v":0},{"$f":"$F$147*MN137*MN134*MN13","v":0},{"$f":"$F$147*MO137*MO134*MO13","v":0},{"$f":"$F$147*MP137*MP134*MP13","v":0},{"$f":"$F$147*MQ137*MQ134*MQ13","v":0},{"$f":"$F$147*MR137*MR134*MR13","v":0},{"$f":"$F$147*MS137*MS134*MS13","v":0},{"$f":"$F$147*MT137*MT134*MT13","v":0},{"$f":"$F$147*MU137*MU134*MU13","v":0},{"$f":"$F$147*MV137*MV134*MV13","v":0},{"$f":"$F$147*MW137*MW134*MW13","v":0},{"$f":"$F$147*MX137*MX134*MX13","v":0},{"$f":"$F$147*MY137*MY134*MY13","v":0},{"$f":"$F$147*MZ137*MZ134*MZ13","v":0},{"$f":"$F$147*NA137*NA134*NA13","v":0},{"$f":"$F$147*NB137*NB134*NB13","v":0},{"$f":"$F$147*NC137*NC134*NC13","v":0},{"$f":"$F$147*ND137*ND134*ND13","v":0},{"$f":"$F$147*NE137*NE134*NE13","v":0},{"$f":"$F$147*NF137*NF134*NF13","v":0},{"$f":"$F$147*NG137*NG134*NG13","v":0},{"$f":"$F$147*NH137*NH134*NH13","v":0},{"$f":"$F$147*NI137*NI134*NI13","v":0},{"$f":"$F$147*NJ137*NJ134*NJ13","v":0},{"$f":"$F$147*NK137*NK134*NK13","v":0},{"$f":"$F$147*NL137*NL134*NL13","v":0},{"$f":"$F$147*NM137*NM134*NM13","v":0},{"$f":"$F$147*NN137*NN134*NN13","v":0},{"$f":"$F$147*NO137*NO134*NO13","v":0},{"$f":"$F$147*NP137*NP134*NP13","v":0},{"$f":"$F$147*NQ137*NQ134*NQ13","v":0},{"$f":"$F$147*NR137*NR134*NR13","v":0},{"$f":"$F$147*NS137*NS134*NS13","v":0},{"$f":"$F$147*NT137*NT134*NT13","v":0},{"$f":"$F$147*NU137*NU134*NU13","v":0},{"$f":"$F$147*NV137*NV134*NV13","v":0},{"$f":"$F$147*NW137*NW134*NW13","v":0},{"$f":"$F$147*NX137*NX134*NX13","v":0},{"$f":"$F$147*NY137*NY134*NY13","v":0},{"$f":"$F$147*NZ137*NZ134*NZ13","v":0},{"$f":"$F$147*OA137*OA134*OA13","v":0},{"$f":"$F$147*OB137*OB134*OB13","v":0},{"$f":"$F$147*OC137*OC134*OC13","v":0},{"$f":"$F$147*OD137*OD134*OD13","v":0},{"$f":"$F$147*OE137*OE134*OE13","v":0},{"$f":"$F$147*OF137*OF134*OF13","v":0},{"$f":"$F$147*OG137*OG134*OG13","v":0},{"$f":"$F$147*OH137*OH134*OH13","v":0},{"$f":"$F$147*OI137*OI134*OI13","v":0},{"$f":"$F$147*OJ137*OJ134*OJ13","v":0},{"$f":"$F$147*OK137*OK134*OK13","v":0},{"$f":"$F$147*OL137*OL134*OL13","v":0},{"$f":"$F$147*OM137*OM134*OM13","v":0},{"$f":"$F$147*ON137*ON134*ON13","v":0},{"$f":"$F$147*OO137*OO134*OO13","v":0},{"$f":"$F$147*OP137*OP134*OP13","v":0},{"$f":"$F$147*OQ137*OQ134*OQ13","v":0},{"$f":"$F$147*OR137*OR134*OR13","v":0},{"$f":"$F$147*OS137*OS134*OS13","v":0},{"$f":"$F$147*OT137*OT134*OT13","v":0},{"$f":"$F$147*OU137*OU134*OU13","v":0},{"$f":"$F$147*OV137*OV134*OV13","v":0},{"$f":"$F$147*OW137*OW134*OW13","v":0},{"$f":"$F$147*OX137*OX134*OX13","v":0},{"$f":"$F$147*OY137*OY134*OY13","v":0},{"$f":"$F$147*OZ137*OZ134*OZ13","v":0},{"$f":"$F$147*PA137*PA134*PA13","v":0},{"$f":"$F$147*PB137*PB134*PB13","v":0},{"$f":"$F$147*PC137*PC134*PC13","v":0},{"$f":"$F$147*PD137*PD134*PD13","v":0},{"$f":"$F$147*PE137*PE134*PE13","v":0},{"$f":"$F$147*PF137*PF134*PF13","v":0},{"$f":"$F$147*PG137*PG134*PG13","v":0},{"$f":"$F$147*PH137*PH134*PH13","v":0},{"$f":"$F$147*PI137*PI134*PI13","v":0},{"$f":"$F$147*PJ137*PJ134*PJ13","v":0},{"$f":"$F$147*PK137*PK134*PK13","v":0},{"$f":"$F$147*PL137*PL134*PL13","v":0},{"$f":"$F$147*PM137*PM134*PM13","v":0},{"$f":"$F$147*PN137*PN134*PN13","v":0},{"$f":"$F$147*PO137*PO134*PO13","v":0},{"$f":"$F$147*PP137*PP134*PP13","v":0},{"$f":"$F$147*PQ137*PQ134*PQ13","v":0},{"$f":"$F$147*PR137*PR134*PR13","v":0},{"$f":"$F$147*PS137*PS134*PS13","v":0},{"$f":"$F$147*PT137*PT134*PT13","v":0},{"$f":"$F$147*PU137*PU134*PU13","v":0},{"$f":"$F$147*PV137*PV134*PV13","v":0},{"$f":"$F$147*PW137*PW134*PW13","v":0},{"$f":"$F$147*PX137*PX134*PX13","v":0},{"$f":"$F$147*PY137*PY134*PY13","v":0},{"$f":"$F$147*PZ137*PZ134*PZ13","v":0},{"$f":"$F$147*QA137*QA134*QA13","v":0},{"$f":"$F$147*QB137*QB134*QB13","v":0},{"$f":"$F$147*QC137*QC134*QC13","v":0},{"$f":"$F$147*QD137*QD134*QD13","v":0},{"$f":"$F$147*QE137*QE134*QE13","v":0},{"$f":"$F$147*QF137*QF134*QF13","v":0},{"$f":"$F$147*QG137*QG134*QG13","v":0},{"$f":"$F$147*QH137*QH134*QH13","v":0},{"$f":"$F$147*QI137*QI134*QI13","v":0},{"$f":"$F$147*QJ137*QJ134*QJ13","v":0},{"$f":"$F$147*QK137*QK134*QK13","v":0},{"$f":"$F$147*QL137*QL134*QL13","v":0},{"$f":"$F$147*QM137*QM134*QM13","v":0},{"$f":"$F$147*QN137*QN134*QN13","v":0},{"$f":"$F$147*QO137*QO134*QO13","v":0},{"$f":"$F$147*QP137*QP134*QP13","v":0},{"$f":"$F$147*QQ137*QQ134*QQ13","v":0},{"$f":"$F$147*QR137*QR134*QR13","v":0},{"$f":"$F$147*QS137*QS134*QS13","v":0},{"$f":"$F$147*QT137*QT134*QT13","v":0},{"$f":"$F$147*QU137*QU134*QU13","v":0},{"$f":"$F$147*QV137*QV134*QV13","v":0},{"$f":"$F$147*QW137*QW134*QW13","v":0},{"$f":"$F$147*QX137*QX134*QX13","v":0},{"$f":"$F$147*QY137*QY134*QY13","v":0},{"$f":"$F$147*QZ137*QZ134*QZ13","v":0},{"$f":"$F$147*RA137*RA134*RA13","v":0},{"$f":"$F$147*RB137*RB134*RB13","v":0},{"$f":"$F$147*RC137*RC134*RC13","v":0},{"$f":"$F$147*RD137*RD134*RD13","v":0},{"$f":"$F$147*RE137*RE134*RE13","v":0},{"$f":"$F$147*RF137*RF134*RF13","v":0},{"$f":"$F$147*RG137*RG134*RG13","v":0},{"$f":"$F$147*RH137*RH134*RH13","v":0},{"$f":"$F$147*RI137*RI134*RI13","v":0},{"$f":"$F$147*RJ137*RJ134*RJ13","v":0},{"$f":"$F$147*RK137*RK134*RK13","v":0},{"$f":"$F$147*RL137*RL134*RL13","v":0},{"$f":"$F$147*RM137*RM134*RM13","v":0},{"$f":"$F$147*RN137*RN134*RN13","v":0},{"$f":"$F$147*RO137*RO134*RO13","v":0},{"$f":"$F$147*RP137*RP134*RP13","v":0},{"$f":"$F$147*RQ137*RQ134*RQ13","v":0},{"$f":"$F$147*RR137*RR134*RR13","v":0},{"$f":"$F$147*RS137*RS134*RS13","v":0},{"$f":"$F$147*RT137*RT134*RT13","v":0},{"$f":"$F$147*RU137*RU134*RU13","v":0},{"$f":"$F$147*RV137*RV134*RV13","v":0},{"$f":"$F$147*RW137*RW134*RW13","v":0},{"$f":"$F$147*RX137*RX134*RX13","v":0},{"$f":"$F$147*RY137*RY134*RY13","v":0},{"$f":"$F$147*RZ137*RZ134*RZ13","v":0},{"$f":"$F$147*SA137*SA134*SA13","v":0},{"$f":"$F$147*SB137*SB134*SB13","v":0},{"$f":"$F$147*SC137*SC134*SC13","v":0},{"$f":"$F$147*SD137*SD134*SD13","v":0},{"$f":"$F$147*SE137*SE134*SE13","v":0},{"$f":"$F$147*SF137*SF134*SF13","v":0},{"$f":"$F$147*SG137*SG134*SG13","v":0},{"$f":"$F$147*SH137*SH134*SH13","v":0},{"$f":"$F$147*SI137*SI134*SI13","v":0},{"$f":"$F$147*SJ137*SJ134*SJ13","v":0},{"$f":"$F$147*SK137*SK134*SK13","v":0},{"$f":"$F$147*SL137*SL134*SL13","v":0},{"$f":"$F$147*SM137*SM134*SM13","v":0},{"$f":"$F$147*SN137*SN134*SN13","v":0},{"$f":"$F$147*SO137*SO134*SO13","v":0}]
[]
[null,null,"Revenues - BESS"]
[null,null,null,"Hours in Period","Hours",null,null,null,null,{"$f":"(J7-J6+1)*24","v":744},{"$f":"(K7-K6+1)*24","v":672},{"$f":"(L7-L6+1)*24","v":744},{"$f":"(M7-M6+1)*24","v":720},{"$f":"(N7-N6+1)*24","v":744},{"$f":"(O7-O6+1)*24","v":720},{"$f":"(P7-P6+1)*24","v":744},{"$f":"(Q7-Q6+1)*24","v":744},{"$f":"(R7-R6+1)*24","v":720},{"$f":"(S7-S6+1)*24","v":744},{"$f":"(T7-T6+1)*24","v":720},{"$f":"(U7-U6+1)*24","v":744},{"$f":"(V7-V6+1)*24","v":744},{"$f":"(W7-W6+1)*24","v":672},{"$f":"(X7-X6+1)*24","v":744},{"$f":"(Y7-Y6+1)*24","v":720},{"$f":"(Z7-Z6+1)*24","v":744},{"$f":"(AA7-AA6+1)*24","v":720},{"$f":"(AB7-AB6+1)*24","v":744},{"$f":"(AC7-AC6+1)*24","v":744},{"$f":"(AD7-AD6+1)*24","v":720},{"$f":"(AE7-AE6+1)*24","v":744},{"$f":"(AF7-AF6+1)*24","v":720},{"$f":"(AG7-AG6+1)*24","v":744},{"$f":"(AH7-AH6+1)*24","v":744},{"$f":"(AI7-AI6+1)*24","v":696},{"$f":"(AJ7-AJ6+1)*24","v":744},{"$f":"(AK7-AK6+1)*24","v":720},{"$f":"(AL7-AL6+1)*24","v":744},{"$f":"(AM7-AM6+1)*24","v":720},{"$f":"(AN7-AN6+1)*24","v":744},{"$f":"(AO7-AO6+1)*24","v":744},{"$f":"(AP7-AP6+1)*24","v":720},{"$f":"(AQ7-AQ6+1)*24","v":744},{"$f":"(AR7-AR6+1)*24","v":720},{"$f":"(AS7-AS6+1)*24","v":744},{"$f":"(AT7-AT6+1)*24","v":744},{"$f":"(AU7-AU6+1)*24","v":672},{"$f":"(AV7-AV6+1)*24","v":744},{"$f":"(AW7-AW6+1)*24","v":720},{"$f":"(AX7-AX6+1)*24","v":744},{"$f":"(AY7-AY6+1)*24","v":720},{"$f":"(AZ7-AZ6+1)*24","v":744},{"$f":"(BA7-BA6+1)*24","v":744},{"$f":"(BB7-BB6+1)*24","v":720},{"$f":"(BC7-BC6+1)*24","v":744},{"$f":"(BD7-BD6+1)*24","v":720},{"$f":"(BE7-BE6+1)*24","v":744},{"$f":"(BF7-BF6+1)*24","v":744},{"$f":"(BG7-BG6+1)*24","v":672},{"$f":"(BH7-BH6+1)*24","v":744},{"$f":"(BI7-BI6+1)*24","v":720},{"$f":"(BJ7-BJ6+1)*24","v":744},{"$f":"(BK7-BK6+1)*24","v":720},{"$f":"(BL7-BL6+1)*24","v":744},{"$f":"(BM7-BM6+1)*24","v":744},{"$f":"(BN7-BN6+1)*24","v":720},{"$f":"(BO7-BO6+1)*24","v":744},{"$f":"(BP7-BP6+1)*24","v":720},{"$f":"(BQ7-BQ6+1)*24","v":744},{"$f":"(BR7-BR6+1)*24","v":744},{"$f":"(BS7-BS6+1)*24","v":672},{"$f":"(BT7-BT6+1)*24","v":744},{"$f":"(BU7-BU6+1)*24","v":720},{"$f":"(BV7-BV6+1)*24","v":744},{"$f":"(BW7-BW6+1)*24","v":720},{"$f":"(BX7-BX6+1)*24","v":744},{"$f":"(BY7-BY6+1)*24","v":744},{"$f":"(BZ7-BZ6+1)*24","v":720},{"$f":"(CA7-CA6+1)*24","v":744},{"$f":"(CB7-CB6+1)*24","v":720},{"$f":"(CC7-CC6+1)*24","v":744},{"$f":"(CD7-CD6+1)*24","v":744},{"$f":"(CE7-CE6+1)*24","v":696},{"$f":"(CF7-CF6+1)*24","v":744},{"$f":"(CG7-CG6+1)*24","v":720},{"$f":"(CH7-CH6+1)*24","v":744},{"$f":"(CI7-CI6+1)*24","v":720},{"$f":"(CJ7-CJ6+1)*24","v":744},{"$f":"(CK7-CK6+1)*24","v":744},{"$f":"(CL7-CL6+1)*24","v":720},{"$f":"(CM7-CM6+1)*24","v":744},{"$f":"(CN7-CN6+1)*24","v":720},{"$f":"(CO7-CO6+1)*24","v":744},{"$f":"(CP7-CP6+1)*24","v":744},{"$f":"(CQ7-CQ6+1)*24","v":672},{"$f":"(CR7-CR6+1)*24","v":744},{"$f":"(CS7-CS6+1)*24","v":720},{"$f":"(CT7-CT6+1)*24","v":744},{"$f":"(CU7-CU6+1)*24","v":720},{"$f":"(CV7-CV6+1)*24","v":744},{"$f":"(CW7-CW6+1)*24","v":744},{"$f":"(CX7-CX6+1)*24","v":720},{"$f":"(CY7-CY6+1)*24","v":744},{"$f":"(CZ7-CZ6+1)*24","v":720},{"$f":"(DA7-DA6+1)*24","v":744},{"$f":"(DB7-DB6+1)*24","v":744},{"$f":"(DC7-DC6+1)*24","v":672},{"$f":"(DD7-DD6+1)*24","v":744},{"$f":"(DE7-DE6+1)*24","v":720},{"$f":"(DF7-DF6+1)*24","v":744},{"$f":"(DG7-DG6+1)*24","v":720},{"$f":"(DH7-DH6+1)*24","v":744},{"$f":"(DI7-DI6+1)*24","v":744},{"$f":"(DJ7-DJ6+1)*24","v":720},{"$f":"(DK7-DK6+1)*24","v":744},{"$f":"(DL7-DL6+1)*24","v":720},{"$f":"(DM7-DM6+1)*24","v":744},{"$f":"(DN7-DN6+1)*24","v":744},{"$f":"(DO7-DO6+1)*24","v":672},{"$f":"(DP7-DP6+1)*24","v":744},{"$f":"(DQ7-DQ6+1)*24","v":720},{"$f":"(DR7-DR6+1)*24","v":744},{"$f":"(DS7-DS6+1)*24","v":720},{"$f":"(DT7-DT6+1)*24","v":744},{"$f":"(DU7-DU6+1)*24","v":744},{"$f":"(DV7-DV6+1)*24","v":720},{"$f":"(DW7-DW6+1)*24","v":744},{"$f":"(DX7-DX6+1)*24","v":720},{"$f":"(DY7-DY6+1)*24","v":744},{"$f":"(DZ7-DZ6+1)*24","v":744},{"$f":"(EA7-EA6+1)*24","v":696},{"$f":"(EB7-EB6+1)*24","v":744},{"$f":"(EC7-EC6+1)*24","v":720},{"$f":"(ED7-ED6+1)*24","v":744},{"$f":"(EE7-EE6+1)*24","v":720},{"$f":"(EF7-EF6+1)*24","v":744},{"$f":"(EG7-EG6+1)*24","v":744},{"$f":"(EH7-EH6+1)*24","v":720},{"$f":"(EI7-EI6+1)*24","v":744},{"$f":"(EJ7-EJ6+1)*24","v":720},{"$f":"(EK7-EK6+1)*24","v":744},{"$f":"(EL7-EL6+1)*24","v":744},{"$f":"(EM7-EM6+1)*24","v":672},{"$f":"(EN7-EN6+1)*24","v":744},{"$f":"(EO7-EO6+1)*24","v":720},{"$f":"(EP7-EP6+1)*24","v":744},{"$f":"(EQ7-EQ6+1)*24","v":720},{"$f":"(ER7-ER6+1)*24","v":744},{"$f":"(ES7-ES6+1)*24","v":744},{"$f":"(ET7-ET6+1)*24","v":720},{"$f":"(EU7-EU6+1)*24","v":744},{"$f":"(EV7-EV6+1)*24","v":720},{"$f":"(EW7-EW6+1)*24","v":744},{"$f":"(EX7-EX6+1)*24","v":744},{"$f":"(EY7-EY6+1)*24","v":672},{"$f":"(EZ7-EZ6+1)*24","v":744},{"$f":"(FA7-FA6+1)*24","v":720},{"$f":"(FB7-FB6+1)*24","v":744},{"$f":"(FC7-FC6+1)*24","v":720},{"$f":"(FD7-FD6+1)*24","v":744},{"$f":"(FE7-FE6+1)*24","v":744},{"$f":"(FF7-FF6+1)*24","v":720},{"$f":"(FG7-FG6+1)*24","v":744},{"$f":"(FH7-FH6+1)*24","v":720},{"$f":"(FI7-FI6+1)*24","v":744},{"$f":"(FJ7-FJ6+1)*24","v":744},{"$f":"(FK7-FK6+1)*24","v":672},{"$f":"(FL7-FL6+1)*24","v":744},{"$f":"(FM7-FM6+1)*24","v":720},{"$f":"(FN7-FN6+1)*24","v":744},{"$f":"(FO7-FO6+1)*24","v":720},{"$f":"(FP7-FP6+1)*24","v":744},{"$f":"(FQ7-FQ6+1)*24","v":744},{"$f":"(FR7-FR6+1)*24","v":720},{"$f":"(FS7-FS6+1)*24","v":744},{"$f":"(FT7-FT6+1)*24","v":720},{"$f":"(FU7-FU6+1)*24","v":744},{"$f":"(FV7-FV6+1)*24","v":744},{"$f":"(FW7-FW6+1)*24","v":696},{"$f":"(FX7-FX6+1)*24","v":744},{"$f":"(FY7-FY6+1)*24","v":720},{"$f":"(FZ7-FZ6+1)*24","v":744},{"$f":"(GA7-GA6+1)*24","v":720},{"$f":"(GB7-GB6+1)*24","v":744},{"$f":"(GC7-GC6+1)*24","v":744},{"$f":"(GD7-GD6+1)*24","v":720},{"$f":"(GE7-GE6+1)*24","v":744},{"$f":"(GF7-GF6+1)*24","v":720},{"$f":"(GG7-GG6+1)*24","v":744},{"$f":"(GH7-GH6+1)*24","v":744},{"$f":"(GI7-GI6+1)*24","v":672},{"$f":"(GJ7-GJ6+1)*24","v":744},{"$f":"(GK7-GK6+1)*24","v":720},{"$f":"(GL7-GL6+1)*24","v":744},{"$f":"(GM7-GM6+1)*24","v":720},{"$f":"(GN7-GN6+1)*24","v":744},{"$f":"(GO7-GO6+1)*24","v":744},{"$f":"(GP7-GP6+1)*24","v":720},{"$f":"(GQ7-GQ6+1)*24","v":744},{"$f":"(GR7-GR6+1)*24","v":720},{"$f":"(GS7-GS6+1)*24","v":744},{"$f":"(GT7-GT6+1)*24","v":744},{"$f":"(GU7-GU6+1)*24","v":672},{"$f":"(GV7-GV6+1)*24","v":744},{"$f":"(GW7-GW6+1)*24","v":720},{"$f":"(GX7-GX6+1)*24","v":744},{"$f":"(GY7-GY6+1)*24","v":720},{"$f":"(GZ7-GZ6+1)*24","v":744},{"$f":"(HA7-HA6+1)*24","v":744},{"$f":"(HB7-HB6+1)*24","v":720},{"$f":"(HC7-HC6+1)*24","v":744},{"$f":"(HD7-HD6+1)*24","v":720},{"$f":"(HE7-HE6+1)*24","v":744},{"$f":"(HF7-HF6+1)*24","v":744},{"$f":"(HG7-HG6+1)*24","v":672},{"$f":"(HH7-HH6+1)*24","v":744},{"$f":"(HI7-HI6+1)*24","v":720},{"$f":"(HJ7-HJ6+1)*24","v":744},{"$f":"(HK7-HK6+1)*24","v":720},{"$f":"(HL7-HL6+1)*24","v":744},{"$f":"(HM7-HM6+1)*24","v":744},{"$f":"(HN7-HN6+1)*24","v":720},{"$f":"(HO7-HO6+1)*24","v":744},{"$f":"(HP7-HP6+1)*24","v":720},{"$f":"(HQ7-HQ6+1)*24","v":744},{"$f":"(HR7-HR6+1)*24","v":744},{"$f":"(HS7-HS6+1)*24","v":696},{"$f":"(HT7-HT6+1)*24","v":744},{"$f":"(HU7-HU6+1)*24","v":720},{"$f":"(HV7-HV6+1)*24","v":744},{"$f":"(HW7-HW6+1)*24","v":720},{"$f":"(HX7-HX6+1)*24","v":744},{"$f":"(HY7-HY6+1)*24","v":744},{"$f":"(HZ7-HZ6+1)*24","v":720},{"$f":"(IA7-IA6+1)*24","v":744},{"$f":"(IB7-IB6+1)*24","v":720},{"$f":"(IC7-IC6+1)*24","v":744},{"$f":"(ID7-ID6+1)*24","v":744},{"$f":"(IE7-IE6+1)*24","v":672},{"$f":"(IF7-IF6+1)*24","v":744},{"$f":"(IG7-IG6+1)*24","v":720},{"$f":"(IH7-IH6+1)*24","v":744},{"$f":"(II7-II6+1)*24","v":720},{"$f":"(IJ7-IJ6+1)*24","v":744},{"$f":"(IK7-IK6+1)*24","v":744},{"$f":"(IL7-IL6+1)*24","v":720},{"$f":"(IM7-IM6+1)*24","v":744},{"$f":"(IN7-IN6+1)*24","v":720},{"$f":"(IO7-IO6+1)*24","v":744},{"$f":"(IP7-IP6+1)*24","v":744},{"$f":"(IQ7-IQ6+1)*24","v":672},{"$f":"(IR7-IR6+1)*24","v":744},{"$f":"(IS7-IS6+1)*24","v":720},{"$f":"(IT7-IT6+1)*24","v":744},{"$f":"(IU7-IU6+1)*24","v":720},{"$f":"(IV7-IV6+1)*24","v":744},{"$f":"(IW7-IW6+1)*24","v":744},{"$f":"(IX7-IX6+1)*24","v":720},{"$f":"(IY7-IY6+1)*24","v":744},{"$f":"(IZ7-IZ6+1)*24","v":720},{"$f":"(JA7-JA6+1)*24","v":744},{"$f":"(JB7-JB6+1)*24","v":744},{"$f":"(JC7-JC6+1)*24","v":672},{"$f":"(JD7-JD6+1)*24","v":744},{"$f":"(JE7-JE6+1)*24","v":720},{"$f":"(JF7-JF6+1)*24","v":744},{"$f":"(JG7-JG6+1)*24","v":720},{"$f":"(JH7-JH6+1)*24","v":744},{"$f":"(JI7-JI6+1)*24","v":744},{"$f":"(JJ7-JJ6+1)*24","v":720},{"$f":"(JK7-JK6+1)*24","v":744},{"$f":"(JL7-JL6+1)*24","v":720},{"$f":"(JM7-JM6+1)*24","v":744},{"$f":"(JN7-JN6+1)*24","v":744},{"$f":"(JO7-JO6+1)*24","v":696},{"$f":"(JP7-JP6+1)*24","v":744},{"$f":"(JQ7-JQ6+1)*24","v":720},{"$f":"(JR7-JR6+1)*24","v":744},{"$f":"(JS7-JS6+1)*24","v":720},{"$f":"(JT7-JT6+1)*24","v":744},{"$f":"(JU7-JU6+1)*24","v":744},{"$f":"(JV7-JV6+1)*24","v":720},{"$f":"(JW7-JW6+1)*24","v":744},{"$f":"(JX7-JX6+1)*24","v":720},{"$f":"(JY7-JY6+1)*24","v":744},{"$f":"(JZ7-JZ6+1)*24","v":744},{"$f":"(KA7-KA6+1)*24","v":672},{"$f":"(KB7-KB6+1)*24","v":744},{"$f":"(KC7-KC6+1)*24","v":720},{"$f":"(KD7-KD6+1)*24","v":744},{"$f":"(KE7-KE6+1)*24","v":720},{"$f":"(KF7-KF6+1)*24","v":744},{"$f":"(KG7-KG6+1)*24","v":744},{"$f":"(KH7-KH6+1)*24","v":720},{"$f":"(KI7-KI6+1)*24","v":744},{"$f":"(KJ7-KJ6+1)*24","v":720},{"$f":"(KK7-KK6+1)*24","v":744},{"$f":"(KL7-KL6+1)*24","v":744},{"$f":"(KM7-KM6+1)*24","v":672},{"$f":"(KN7-KN6+1)*24","v":744},{"$f":"(KO7-KO6+1)*24","v":720},{"$f":"(KP7-KP6+1)*24","v":744},{"$f":"(KQ7-KQ6+1)*24","v":720},{"$f":"(KR7-KR6+1)*24","v":744},{"$f":"(KS7-KS6+1)*24","v":744},{"$f":"(KT7-KT6+1)*24","v":720},{"$f":"(KU7-KU6+1)*24","v":744},{"$f":"(KV7-KV6+1)*24","v":720},{"$f":"(KW7-KW6+1)*24","v":744},{"$f":"(KX7-KX6+1)*24","v":744},{"$f":"(KY7-KY6+1)*24","v":672},{"$f":"(KZ7-KZ6+1)*24","v":744},{"$f":"(LA7-LA6+1)*24","v":720},{"$f":"(LB7-LB6+1)*24","v":744},{"$f":"(LC7-LC6+1)*24","v":720},{"$f":"(LD7-LD6+1)*24","v":744},{"$f":"(LE7-LE6+1)*24","v":744},{"$f":"(LF7-LF6+1)*24","v":720},{"$f":"(LG7-LG6+1)*24","v":744},{"$f":"(LH7-LH6+1)*24","v":720},{"$f":"(LI7-LI6+1)*24","v":744},{"$f":"(LJ7-LJ6+1)*24","v":744},{"$f":"(LK7-LK6+1)*24","v":696},{"$f":"(LL7-LL6+1)*24","v":744},{"$f":"(LM7-LM6+1)*24","v":720},{"$f":"(LN7-LN6+1)*24","v":744},{"$f":"(LO7-LO6+1)*24","v":720},{"$f":"(LP7-LP6+1)*24","v":744},{"$f":"(LQ7-LQ6+1)*24","v":744},{"$f":"(LR7-LR6+1)*24","v":720},{"$f":"(LS7-LS6+1)*24","v":744},{"$f":"(LT7-LT6+1)*24","v":720},{"$f":"(LU7-LU6+1)*24","v":744},{"$f":"(LV7-LV6+1)*24","v":744},{"$f":"(LW7-LW6+1)*24","v":672},{"$f":"(LX7-LX6+1)*24","v":744},{"$f":"(LY7-LY6+1)*24","v":720},{"$f":"(LZ7-LZ6+1)*24","v":744},{"$f":"(MA7-MA6+1)*24","v":720},{"$f":"(MB7-MB6+1)*24","v":744},{"$f":"(MC7-MC6+1)*24","v":744},{"$f":"(MD7-MD6+1)*24","v":720},{"$f":"(ME7-ME6+1)*24","v":744},{"$f":"(MF7-MF6+1)*24","v":720},{"$f":"(MG7-MG6+1)*24","v":744},{"$f":"(MH7-MH6+1)*24","v":744},{"$f":"(MI7-MI6+1)*24","v":672},{"$f":"(MJ7-MJ6+1)*24","v":744},{"$f":"(MK7-MK6+1)*24","v":720},{"$f":"(ML7-ML6+1)*24","v":744},{"$f":"(MM7-MM6+1)*24","v":720},{"$f":"(MN7-MN6+1)*24","v":744},{"$f":"(MO7-MO6+1)*24","v":744},{"$f":"(MP7-MP6+1)*24","v":720},{"$f":"(MQ7-MQ6+1)*24","v":744},{"$f":"(MR7-MR6+1)*24","v":720},{"$f":"(MS7-MS6+1)*24","v":744},{"$f":"(MT7-MT6+1)*24","v":744},{"$f":"(MU7-MU6+1)*24","v":672},{"$f":"(MV7-MV6+1)*24","v":744},{"$f":"(MW7-MW6+1)*24","v":720},{"$f":"(MX7-MX6+1)*24","v":744},{"$f":"(MY7-MY6+1)*24","v":720},{"$f":"(MZ7-MZ6+1)*24","v":744},{"$f":"(NA7-NA6+1)*24","v":744},{"$f":"(NB7-NB6+1)*24","v":720},{"$f":"(NC7-NC6+1)*24","v":744},{"$f":"(ND7-ND6+1)*24","v":720},{"$f":"(NE7-NE6+1)*24","v":744},{"$f":"(NF7-NF6+1)*24","v":744},{"$f":"(NG7-NG6+1)*24","v":696},{"$f":"(NH7-NH6+1)*24","v":744},{"$f":"(NI7-NI6+1)*24","v":720},{"$f":"(NJ7-NJ6+1)*24","v":744},{"$f":"(NK7-NK6+1)*24","v":720},{"$f":"(NL7-NL6+1)*24","v":744},{"$f":"(NM7-NM6+1)*24","v":744},{"$f":"(NN7-NN6+1)*24","v":720},{"$f":"(NO7-NO6+1)*24","v":744},{"$f":"(NP7-NP6+1)*24","v":720},{"$f":"(NQ7-NQ6+1)*24","v":744},{"$f":"(NR7-NR6+1)*24","v":744},{"$f":"(NS7-NS6+1)*24","v":672},{"$f":"(NT7-NT6+1)*24","v":744},{"$f":"(NU7-NU6+1)*24","v":720},{"$f":"(NV7-NV6+1)*24","v":744},{"$f":"(NW7-NW6+1)*24","v":720},{"$f":"(NX7-NX6+1)*24","v":744},{"$f":"(NY7-NY6+1)*24","v":744},{"$f":"(NZ7-NZ6+1)*24","v":720},{"$f":"(OA7-OA6+1)*24","v":744},{"$f":"(OB7-OB6+1)*24","v":720},{"$f":"(OC7-OC6+1)*24","v":744},{"$f":"(OD7-OD6+1)*24","v":744},{"$f":"(OE7-OE6+1)*24","v":672},{"$f":"(OF7-OF6+1)*24","v":744},{"$f":"(OG7-OG6+1)*24","v":720},{"$f":"(OH7-OH6+1)*24","v":744},{"$f":"(OI7-OI6+1)*24","v":720},{"$f":"(OJ7-OJ6+1)*24","v":744},{"$f":"(OK7-OK6+1)*24","v":744},{"$f":"(OL7-OL6+1)*24","v":720},{"$f":"(OM7-OM6+1)*24","v":744},{"$f":"(ON7-ON6+1)*24","v":720},{"$f":"(OO7-OO6+1)*24","v":744},{"$f":"(OP7-OP6+1)*24","v":744},{"$f":"(OQ7-OQ6+1)*24","v":672},{"$f":"(OR7-OR6+1)*24","v":744},{"$f":"(OS7-OS6+1)*24","v":720},{"$f":"(OT7-OT6+1)*24","v":744},{"$f":"(OU7-OU6+1)*24","v":720},{"$f":"(OV7-OV6+1)*24","v":744},{"$f":"(OW7-OW6+1)*24","v":744},{"$f":"(OX7-OX6+1)*24","v":720},{"$f":"(OY7-OY6+1)*24","v":744},{"$f":"(OZ7-OZ6+1)*24","v":720},{"$f":"(PA7-PA6+1)*24","v":744},{"$f":"(PB7-PB6+1)*24","v":744},{"$f":"(PC7-PC6+1)*24","v":696},{"$f":"(PD7-PD6+1)*24","v":744},{"$f":"(PE7-PE6+1)*24","v":720},{"$f":"(PF7-PF6+1)*24","v":744},{"$f":"(PG7-PG6+1)*24","v":720},{"$f":"(PH7-PH6+1)*24","v":744},{"$f":"(PI7-PI6+1)*24","v":744},{"$f":"(PJ7-PJ6+1)*24","v":720},{"$f":"(PK7-PK6+1)*24","v":744},{"$f":"(PL7-PL6+1)*24","v":720},{"$f":"(PM7-PM6+1)*24","v":744},{"$f":"(PN7-PN6+1)*24","v":744},{"$f":"(PO7-PO6+1)*24","v":672},{"$f":"(PP7-PP6+1)*24","v":744},{"$f":"(PQ7-PQ6+1)*24","v":720},{"$f":"(PR7-PR6+1)*24","v":744},{"$f":"(PS7-PS6+1)*24","v":720},{"$f":"(PT7-PT6+1)*24","v":744},{"$f":"(PU7-PU6+1)*24","v":744},{"$f":"(PV7-PV6+1)*24","v":720},{"$f":"(PW7-PW6+1)*24","v":744},{"$f":"(PX7-PX6+1)*24","v":720},{"$f":"(PY7-PY6+1)*24","v":744},{"$f":"(PZ7-PZ6+1)*24","v":744},{"$f":"(QA7-QA6+1)*24","v":672},{"$f":"(QB7-QB6+1)*24","v":744},{"$f":"(QC7-QC6+1)*24","v":720},{"$f":"(QD7-QD6+1)*24","v":744},{"$f":"(QE7-QE6+1)*24","v":720},{"$f":"(QF7-QF6+1)*24","v":744},{"$f":"(QG7-QG6+1)*24","v":744},{"$f":"(QH7-QH6+1)*24","v":720},{"$f":"(QI7-QI6+1)*24","v":744},{"$f":"(QJ7-QJ6+1)*24","v":720},{"$f":"(QK7-QK6+1)*24","v":744},{"$f":"(QL7-QL6+1)*24","v":744},{"$f":"(QM7-QM6+1)*24","v":672},{"$f":"(QN7-QN6+1)*24","v":744},{"$f":"(QO7-QO6+1)*24","v":720},{"$f":"(QP7-QP6+1)*24","v":744},{"$f":"(QQ7-QQ6+1)*24","v":720},{"$f":"(QR7-QR6+1)*24","v":744},{"$f":"(QS7-QS6+1)*24","v":744},{"$f":"(QT7-QT6+1)*24","v":720},{"$f":"(QU7-QU6+1)*24","v":744},{"$f":"(QV7-QV6+1)*24","v":720},{"$f":"(QW7-QW6+1)*24","v":744},{"$f":"(QX7-QX6+1)*24","v":744},{"$f":"(QY7-QY6+1)*24","v":696},{"$f":"(QZ7-QZ6+1)*24","v":744},{"$f":"(RA7-RA6+1)*24","v":720},{"$f":"(RB7-RB6+1)*24","v":744},{"$f":"(RC7-RC6+1)*24","v":720},{"$f":"(RD7-RD6+1)*24","v":744},{"$f":"(RE7-RE6+1)*24","v":744},{"$f":"(RF7-RF6+1)*24","v":720},{"$f":"(RG7-RG6+1)*24","v":744},{"$f":"(RH7-RH6+1)*24","v":720},{"$f":"(RI7-RI6+1)*24","v":744},{"$f":"(RJ7-RJ6+1)*24","v":744},{"$f":"(RK7-RK6+1)*24","v":672},{"$f":"(RL7-RL6+1)*24","v":744},{"$f":"(RM7-RM6+1)*24","v":720},{"$f":"(RN7-RN6+1)*24","v":744},{"$f":"(RO7-RO6+1)*24","v":720},{"$f":"(RP7-RP6+1)*24","v":744},{"$f":"(RQ7-RQ6+1)*24","v":744},{"$f":"(RR7-RR6+1)*24","v":720},{"$f":"(RS7-RS6+1)*24","v":744},{"$f":"(RT7-RT6+1)*24","v":720},{"$f":"(RU7-RU6+1)*24","v":744},{"$f":"(RV7-RV6+1)*24","v":744},{"$f":"(RW7-RW6+1)*24","v":672},{"$f":"(RX7-RX6+1)*24","v":744},{"$f":"(RY7-RY6+1)*24","v":720},{"$f":"(RZ7-RZ6+1)*24","v":744},{"$f":"(SA7-SA6+1)*24","v":720},{"$f":"(SB7-SB6+1)*24","v":744},{"$f":"(SC7-SC6+1)*24","v":744},{"$f":"(SD7-SD6+1)*24","v":720},{"$f":"(SE7-SE6+1)*24","v":744},{"$f":"(SF7-SF6+1)*24","v":720},{"$f":"(SG7-SG6+1)*24","v":744},{"$f":"(SH7-SH6+1)*24","v":744},{"$f":"(SI7-SI6+1)*24","v":672},{"$f":"(SJ7-SJ6+1)*24","v":744},{"$f":"(SK7-SK6+1)*24","v":720},{"$f":"(SL7-SL6+1)*24","v":744},{"$f":"(SM7-SM6+1)*24","v":720},{"$f":"(SN7-SN6+1)*24","v":744},{"$f":"(SO7-SO6+1)*24","v":744}]
[null,null,null,"Total PPA Capactiy Storage Capacity","kWh",null,null,null,null,{"$f":"J150*J137*J12","v":0},{"$f":"K150*K137*K12","v":0},{"$f":"L150*L137*L12","v":0},{"$f":"M150*M137*M12","v":0},{"$f":"N150*N137*N12","v":0},{"$f":"O150*O137*O12","v":0},{"$f":"P150*P137*P12","v":0},{"$f":"Q150*Q137*Q12","v":0},{"$f":"R150*R137*R12","v":0},{"$f":"S150*S137*S12","v":0},{"$f":"T150*T137*T12","v":0},{"$f":"U150*U137*U12","v":0},{"$f":"V150*V137*V12","v":0},{"$f":"W150*W137*W12","v":0},{"$f":"X150*X137*X12","v":0},{"$f":"Y150*Y137*Y12","v":0},{"$f":"Z150*Z137*Z12","v":0},{"$f":"AA150*AA137*AA12","v":0},{"$f":"AB150*AB137*AB12","v":7440000},{"$f":"AC150*AC137*AC12","v":7440000},{"$f":"AD150*AD137*AD12","v":7200000},{"$f":"AE150*AE137*AE12","v":7440000},{"$f":"AF150*AF137*AF12","v":7200000},{"$f":"AG150*AG137*AG12","v":7440000},{"$f":"AH150*AH137*AH12","v":7440000},{"$f":"AI150*AI137*AI12","v":6960000},{"$f":"AJ150*AJ137*AJ12","v":7440000},{"$f":"AK150*AK137*AK12","v":7200000},{"$f":"AL150*AL137*AL12","v":7440000},{"$f":"AM150*AM137*AM12","v":7200000},{"$f":"AN150*AN137*AN12","v":7440000},{"$f":"AO150*AO137*AO12","v":7440000},{"$f":"AP150*AP137*AP12","v":7200000},{"$f":"AQ150*AQ137*AQ12","v":7440000},{"$f":"AR150*AR137*AR12","v":7200000},{"$f":"AS150*AS137*AS12","v":7440000},{"$f":"AT150*AT137*AT12","v":7440000},{"$f":"AU150*AU137*AU12","v":6720000},{"$f":"AV150*AV137*AV12","v":7440000},{"$f":"AW150*AW137*AW12","v":7200000},{"$f":"AX150*AX137*AX12","v":7440000},{"$f":"AY150*AY137*AY12","v":7200000},{"$f":"AZ150*AZ137*AZ12","v":7440000},{"$f":"BA150*BA137*BA12","v":7440000},{"$f":"BB150*BB137*BB12","v":7200000},{"$f":"BC150*BC137*BC12","v":7440000},{"$f":"BD150*BD137*BD12","v":7200000},{"$f":"BE150*BE137*BE12","v":7440000},{"$f":"BF150*BF137*BF12","v":7440000},{"$f":"BG150*BG137*BG12","v":6720000},{"$f":"BH150*BH137*BH12","v":7440000},{"$f":"BI150*BI137*BI12","v":7200000},{"$f":"BJ150*BJ137*BJ12","v":7440000},{"$f":"BK150*BK137*BK12","v":7200000},{"$f":"BL150*BL137*BL12","v":7440000},{"$f":"BM150*BM137*BM12","v":7440000},{"$f":"BN150*BN137*BN12","v":7200000},{"$f":"BO150*BO137*BO12","v":7440000},{"$f":"BP150*BP137*BP12","v":7200000},{"$f":"BQ150*BQ137*BQ12","v":7440000},{"$f":"BR150*BR137*BR12","v":7440000},{"$f":"BS150*BS137*BS12","v":6720000},{"$f":"BT150*BT137*BT12","v":7440000},{"$f":"BU150*BU137*BU12","v":7200000},{"$f":"BV150*BV137*BV12","v":7440000},{"$f":"BW150*BW137*BW12","v":7200000},{"$f":"BX150*BX137*BX12","v":7440000},{"$f":"BY150*BY137*BY12","v":7440000},{"$f":"BZ150*BZ137*BZ12","v":7200000},{"$f":"CA150*CA137*CA12","v":7440000},{"$f":"CB150*CB137*CB12","v":7200000},{"$f":"CC150*CC137*CC12","v":7440000},{"$f":"CD150*CD137*CD12","v":7440000},{"$f":"CE150*CE137*CE12","v":6960000},{"$f":"CF150*CF137*CF12","v":7440000},{"$f":"CG150*CG137*CG12","v":7200000},{"$f":"CH150*CH137*CH12","v":7440000},{"$f":"CI150*CI137*CI12","v":7200000},{"$f":"CJ150*CJ137*CJ12","v":7440000},{"$f":"CK150*CK137*CK12","v":7440000},{"$f":"CL150*CL137*CL12","v":7200000},{"$f":"CM150*CM137*CM12","v":7440000},{"$f":"CN150*CN137*CN12","v":7200000},{"$f":"CO150*CO137*CO12","v":7440000},{"$f":"CP150*CP137*CP12","v":7440000},{"$f":"CQ150*CQ137*CQ12","v":6720000},{"$f":"CR150*CR137*CR12","v":7440000},{"$f":"CS150*CS137*CS12","v":7200000},{"$f":"CT150*CT137*CT12","v":7440000},{"$f":"CU150*CU137*CU12","v":7200000},{"$f":"CV150*CV137*CV12","v":7440000},{"$f":"CW150*CW137*CW12","v":7440000},{"$f":"CX150*CX137*CX12","v":7200000},{"$f":"CY150*CY137*CY12","v":7440000},{"$f":"CZ150*CZ137*CZ12","v":7200000},{"$f":"DA150*DA137*DA12","v":7440000},{"$f":"DB150*DB137*DB12","v":7440000},{"$f":"DC150*DC137*DC12","v":6720000},{"$f":"DD150*DD137*DD12","v":7440000},{"$f":"DE150*DE137*DE12","v":7200000},{"$f":"DF150*DF137*DF12","v":7440000},{"$f":"DG150*DG137*DG12","v":7200000},{"$f":"DH150*DH137*DH12","v":7440000},{"$f":"DI150*DI137*DI12","v":7440000},{"$f":"DJ150*DJ137*DJ12","v":7200000},{"$f":"DK150*DK137*DK12","v":7440000},{"$f":"DL150*DL137*DL12","v":7200000},{"$f":"DM150*DM137*DM12","v":7440000},{"$f":"DN150*DN137*DN12","v":7440000},{"$f":"DO150*DO137*DO12","v":6720000},{"$f":"DP150*DP137*DP12","v":7440000},{"$f":"DQ150*DQ137*DQ12","v":7200000},{"$f":"DR150*DR137*DR12","v":7440000},{"$f":"DS150*DS137*DS12","v":7200000},{"$f":"DT150*DT137*DT12","v":7440000},{"$f":"DU150*DU137*DU12","v":7440000},{"$f":"DV150*DV137*DV12","v":7200000},{"$f":"DW150*DW137*DW12","v":7440000},{"$f":"DX150*DX137*DX12","v":7200000},{"$f":"DY150*DY137*DY12","v":7440000},{"$f":"DZ150*DZ137*DZ12","v":7440000},{"$f":"EA150*EA137*EA12","v":6960000},{"$f":"EB150*EB137*EB12","v":7440000},{"$f":"EC150*EC137*EC12","v":7200000},{"$f":"ED150*ED137*ED12","v":7440000},{"$f":"EE150*EE137*EE12","v":7200000},{"$f":"EF150*EF137*EF12","v":7440000},{"$f":"EG150*EG137*EG12","v":7440000},{"$f":"EH150*EH137*EH12","v":7200000},{"$f":"EI150*EI137*EI12","v":7440000},{"$f":"EJ150*EJ137*EJ12","v":7200000},{"$f":"EK150*EK137*EK12","v":7440000},{"$f":"EL150*EL137*EL12","v":7440000},{"$f":"EM150*EM137*EM12","v":6720000},{"$f":"EN150*EN137*EN12","v":7440000},{"$f":"EO150*EO137*EO12","v":7200000},{"$f":"EP150*EP137*EP12","v":7440000},{"$f":"EQ150*EQ137*EQ12","v":7200000},{"$f":"ER150*ER137*ER12","v":7440000},{"$f":"ES150*ES137*ES12","v":7440000},{"$f":"ET150*ET137*ET12","v":7200000},{"$f":"EU150*EU137*EU12","v":7440000},{"$f":"EV150*EV137*EV12","v":7200000},{"$f":"EW150*EW137*EW12","v":7440000},{"$f":"EX150*EX137*EX12","v":7440000},{"$f":"EY150*EY137*EY12","v":6720000},{"$f":"EZ150*EZ137*EZ12","v":7440000},{"$f":"FA150*FA137*FA12","v":7200000},{"$f":"FB150*FB137*FB12","v":7440000},{"$f":"FC150*FC137*FC12","v":7200000},{"$f":"FD150*FD137*FD12","v":7440000},{"$f":"FE150*FE137*FE12","v":7440000},{"$f":"FF150*FF137*FF12","v":7200000},{"$f":"FG150*FG137*FG12","v":7440000},{"$f":"FH150*FH137*FH12","v":7200000},{"$f":"FI150*FI137*FI12","v":7440000},{"$f":"FJ150*FJ137*FJ12","v":7440000},{"$f":"FK150*FK137*FK12","v":6720000},{"$f":"FL150*FL137*FL12","v":7440000},{"$f":"FM150*FM137*FM12","v":7200000},{"$f":"FN150*FN137*FN12","v":7440000},{"$f":"FO150*FO137*FO12","v":7200000},{"$f":"FP150*FP137*FP12","v":7440000},{"$f":"FQ150*FQ137*FQ12","v":7440000},{"$f":"FR150*FR137*FR12","v":7200000},{"$f":"FS150*FS137*FS12","v":7440000},{"$f":"FT150*FT137*FT12","v":7200000},{"$f":"FU150*FU137*FU12","v":7440000},{"$f":"FV150*FV137*FV12","v":7440000},{"$f":"FW150*FW137*FW12","v":6960000},{"$f":"FX150*FX137*FX12","v":7440000},{"$f":"FY150*FY137*FY12","v":7200000},{"$f":"FZ150*FZ137*FZ12","v":7440000},{"$f":"GA150*GA137*GA12","v":7200000},{"$f":"GB150*GB137*GB12","v":7440000},{"$f":"GC150*GC137*GC12","v":7440000},{"$f":"GD150*GD137*GD12","v":7200000},{"$f":"GE150*GE137*GE12","v":7440000},{"$f":"GF150*GF137*GF12","v":7200000},{"$f":"GG150*GG137*GG12","v":7440000},{"$f":"GH150*GH137*GH12","v":7440000},{"$f":"GI150*GI137*GI12","v":6720000},{"$f":"GJ150*GJ137*GJ12","v":7440000},{"$f":"GK150*GK137*GK12","v":7200000},{"$f":"GL150*GL137*GL12","v":7440000},{"$f":"GM150*GM137*GM12","v":7200000},{"$f":"GN150*GN137*GN12","v":7440000},{"$f":"GO150*GO137*GO12","v":7440000},{"$f":"GP150*GP137*GP12","v":7200000},{"$f":"GQ150*GQ137*GQ12","v":7440000},{"$f":"GR150*GR137*GR12","v":7200000},{"$f":"GS150*GS137*GS12","v":7440000},{"$f":"GT150*GT137*GT12","v":7440000},{"$f":"GU150*GU137*GU12","v":6720000},{"$f":"GV150*GV137*GV12","v":7440000},{"$f":"GW150*GW137*GW12","v":7200000},{"$f":"GX150*GX137*GX12","v":7440000},{"$f":"GY150*GY137*GY12","v":7200000},{"$f":"GZ150*GZ137*GZ12","v":7440000},{"$f":"HA150*HA137*HA12","v":7440000},{"$f":"HB150*HB137*HB12","v":7200000},{"$f":"HC150*HC137*HC12","v":7440000},{"$f":"HD150*HD137*HD12","v":7200000},{"$f":"HE150*HE137*HE12","v":7440000},{"$f":"HF150*HF137*HF12","v":7440000},{"$f":"HG150*HG137*HG12","v":6720000},{"$f":"HH150*HH137*HH12","v":7440000},{"$f":"HI150*HI137*HI12","v":7200000},{"$f":"HJ150*HJ137*HJ12","v":7440000},{"$f":"HK150*HK137*HK12","v":7200000},{"$f":"HL150*HL137*HL12","v":7440000},{"$f":"HM150*HM137*HM12","v":7440000},{"$f":"HN150*HN137*HN12","v":7200000},{"$f":"HO150*HO137*HO12","v":7440000},{"$f":"HP150*HP137*HP12","v":7200000},{"$f":"HQ150*HQ137*HQ12","v":7440000},{"$f":"HR150*HR137*HR12","v":7440000},{"$f":"HS150*HS137*HS12","v":6960000},{"$f":"HT150*HT137*HT12","v":7440000},{"$f":"HU150*HU137*HU12","v":7200000},{"$f":"HV150*HV137*HV12","v":7440000},{"$f":"HW150*HW137*HW12","v":7200000},{"$f":"HX150*HX137*HX12","v":7440000},{"$f":"HY150*HY137*HY12","v":7440000},{"$f":"HZ150*HZ137*HZ12","v":7200000},{"$f":"IA150*IA137*IA12","v":7440000},{"$f":"IB150*IB137*IB12","v":7200000},{"$f":"IC150*IC137*IC12","v":7440000},{"$f":"ID150*ID137*ID12","v":7440000},{"$f":"IE150*IE137*IE12","v":6720000},{"$f":"IF150*IF137*IF12","v":7440000},{"$f":"IG150*IG137*IG12","v":7200000},{"$f":"IH150*IH137*IH12","v":7440000},{"$f":"II150*II137*II12","v":7200000},{"$f":"IJ150*IJ137*IJ12","v":7440000},{"$f":"IK150*IK137*IK12","v":7440000},{"$f":"IL150*IL137*IL12","v":7200000},{"$f":"IM150*IM137*IM12","v":7440000},{"$f":"IN150*IN137*IN12","v":7200000},{"$f":"IO150*IO137*IO12","v":7440000},{"$f":"IP150*IP137*IP12","v":7440000},{"$f":"IQ150*IQ137*IQ12","v":6720000},{"$f":"IR150*IR137*IR12","v":7440000},{"$f":"IS150*IS137*IS12","v":7200000},{"$f":"IT150*IT137*IT12","v":7440000},{"$f":"IU150*IU137*IU12","v":7200000},{"$f":"IV150*IV137*IV12","v":7440000},{"$f":"IW150*IW137*IW12","v":7440000},{"$f":"IX150*IX137*IX12","v":7200000},{"$f":"IY150*IY137*IY12","v":7440000},{"$f":"IZ150*IZ137*IZ12","v":7200000},{"$f":"JA150*JA137*JA12","v":7440000},{"$f":"JB150*JB137*JB12","v":7440000},{"$f":"JC150*JC137*JC12","v":6720000},{"$f":"JD150*JD137*JD12","v":7440000},{"$f":"JE150*JE137*JE12","v":7200000},{"$f":"JF150*JF137*JF12","v":7440000},{"$f":"JG150*JG137*JG12","v":7200000},{"$f":"JH150*JH137*JH12","v":7440000},{"$f":"JI150*JI137*JI12","v":7440000},{"$f":"JJ150*JJ137*JJ12","v":7200000},{"$f":"JK150*JK137*JK12","v":7440000},{"$f":"JL150*JL137*JL12","v":7200000},{"$f":"JM150*JM137*JM12","v":7440000},{"$f":"JN150*JN137*JN12","v":7440000},{"$f":"JO150*JO137*JO12","v":6960000},{"$f":"JP150*JP137*JP12","v":7440000},{"$f":"JQ150*JQ137*JQ12","v":7200000},{"$f":"JR150*JR137*JR12","v":7440000},{"$f":"JS150*JS137*JS12","v":7200000},{"$f":"JT150*JT137*JT12","v":7440000},{"$f":"JU150*JU137*JU12","v":7440000},{"$f":"JV150*JV137*JV12","v":7200000},{"$f":"JW150*JW137*JW12","v":7440000},{"$f":"JX150*JX137*JX12","v":7200000},{"$f":"JY150*JY137*JY12","v":7440000},{"$f":"JZ150*JZ137*JZ12","v":7440000},{"$f":"KA150*KA137*KA12","v":6720000},{"$f":"KB150*KB137*KB12","v":7440000},{"$f":"KC150*KC137*KC12","v":7200000},{"$f":"KD150*KD137*KD12","v":7440000},{"$f":"KE150*KE137*KE12","v":7200000},{"$f":"KF150*KF137*KF12","v":7440000},{"$f":"KG150*KG137*KG12","v":7440000},{"$f":"KH150*KH137*KH12","v":7200000},{"$f":"KI150*KI137*KI12","v":7440000},{"$f":"KJ150*KJ137*KJ12","v":7200000},{"$f":"KK150*KK137*KK12","v":7440000},{"$f":"KL150*KL137*KL12","v":7440000},{"$f":"KM150*KM137*KM12","v":6720000},{"$f":"KN150*KN137*KN12","v":7440000},{"$f":"KO150*KO137*KO12","v":7200000},{"$f":"KP150*KP137*KP12","v":7440000},{"$f":"KQ150*KQ137*KQ12","v":7200000},{"$f":"KR150*KR137*KR12","v":7440000},{"$f":"KS150*KS137*KS12","v":7440000},{"$f":"KT150*KT137*KT12","v":7200000},{"$f":"KU150*KU137*KU12","v":7440000},{"$f":"KV150*KV137*KV12","v":7200000},{"$f":"KW150*KW137*KW12","v":7440000},{"$f":"KX150*KX137*KX12","v":7440000},{"$f":"KY150*KY137*KY12","v":6720000},{"$f":"KZ150*KZ137*KZ12","v":7440000},{"$f":"LA150*LA137*LA12","v":7200000},{"$f":"LB150*LB137*LB12","v":7440000},{"$f":"LC150*LC137*LC12","v":7200000},{"$f":"LD150*LD137*LD12","v":7440000},{"$f":"LE150*LE137*LE12","v":7440000},{"$f":"LF150*LF137*LF12","v":7200000},{"$f":"LG150*LG137*LG12","v":7440000},{"$f":"LH150*LH137*LH12","v":7200000},{"$f":"LI150*LI137*LI12","v":7440000},{"$f":"LJ150*LJ137*LJ12","v":7440000},{"$f":"LK150*LK137*LK12","v":6960000},{"$f":"LL150*LL137*LL12","v":7440000},{"$f":"LM150*LM137*LM12","v":7200000},{"$f":"LN150*LN137*LN12","v":7440000},{"$f":"LO150*LO137*LO12","v":7200000},{"$f":"LP150*LP137*LP12","v":7440000},{"$f":"LQ150*LQ137*LQ12","v":7440000},{"$f":"LR150*LR137*LR12","v":7200000},{"$f":"LS150*LS137*LS12","v":7440000},{"$f":"LT150*LT137*LT12","v":7200000},{"$f":"LU150*LU137*LU12","v":7440000},{"$f":"LV150*LV137*LV12","v":7440000},{"$f":"LW150*LW137*LW12","v":6720000},{"$f":"LX150*LX137*LX12","v":7440000},{"$f":"LY150*LY137*LY12","v":7200000},{"$f":"LZ150*LZ137*LZ12","v":7440000},{"$f":"MA150*MA137*MA12","v":7200000},{"$f":"MB150*MB137*MB12","v":7440000},{"$f":"MC150*MC137*MC12","v":7440000},{"$f":"MD150*MD137*MD12","v":7200000},{"$f":"ME150*ME137*ME12","v":7440000},{"$f":"MF150*MF137*MF12","v":7200000},{"$f":"MG150*MG137*MG12","v":7440000},{"$f":"MH150*MH137*MH12","v":7440000},{"$f":"MI150*MI137*MI12","v":6720000},{"$f":"MJ150*MJ137*MJ12","v":7440000},{"$f":"MK150*MK137*MK12","v":7200000},{"$f":"ML150*ML137*ML12","v":7440000},{"$f":"MM150*MM137*MM12","v":7200000},{"$f":"MN150*MN137*MN12","v":7440000},{"$f":"MO150*MO137*MO12","v":7440000},{"$f":"MP150*MP137*MP12","v":7200000},{"$f":"MQ150*MQ137*MQ12","v":7440000},{"$f":"MR150*MR137*MR12","v":7200000},{"$f":"MS150*MS137*MS12","v":7440000},{"$f":"MT150*MT137*MT12","v":7440000},{"$f":"MU150*MU137*MU12","v":6720000},{"$f":"MV150*MV137*MV12","v":7440000},{"$f":"MW150*MW137*MW12","v":7200000},{"$f":"MX150*MX137*MX12","v":7440000},{"$f":"MY150*MY137*MY12","v":7200000},{"$f":"MZ150*MZ137*MZ12","v":7440000},{"$f":"NA150*NA137*NA12","v":7440000},{"$f":"NB150*NB137*NB12","v":7200000},{"$f":"NC150*NC137*NC12","v":7440000},{"$f":"ND150*ND137*ND12","v":7200000},{"$f":"NE150*NE137*NE12","v":7440000},{"$f":"NF150*NF137*NF12","v":7440000},{"$f":"NG150*NG137*NG12","v":6960000},{"$f":"NH150*NH137*NH12","v":7440000},{"$f":"NI150*NI137*NI12","v":7200000},{"$f":"NJ150*NJ137*NJ12","v":7440000},{"$f":"NK150*NK137*NK12","v":7200000},{"$f":"NL150*NL137*NL12","v":7440000},{"$f":"NM150*NM137*NM12","v":7440000},{"$f":"NN150*NN137*NN12","v":7200000},{"$f":"NO150*NO137*NO12","v":7440000},{"$f":"NP150*NP137*NP12","v":7200000},{"$f":"NQ150*NQ137*NQ12","v":7440000},{"$f":"NR150*NR137*NR12","v":7440000},{"$f":"NS150*NS137*NS12","v":6720000},{"$f":"NT150*NT137*NT12","v":7440000},{"$f":"NU150*NU137*NU12","v":7200000},{"$f":"NV150*NV137*NV12","v":7440000},{"$f":"NW150*NW137*NW12","v":7200000},{"$f":"NX150*NX137*NX12","v":7440000},{"$f":"NY150*NY137*NY12","v":7440000},{"$f":"NZ150*NZ137*NZ12","v":7200000},{"$f":"OA150*OA137*OA12","v":7440000},{"$f":"OB150*OB137*OB12","v":7200000},{"$f":"OC150*OC137*OC12","v":7440000},{"$f":"OD150*OD137*OD12","v":7440000},{"$f":"OE150*OE137*OE12","v":6720000},{"$f":"OF150*OF137*OF12","v":7440000},{"$f":"OG150*OG137*OG12","v":7200000},{"$f":"OH150*OH137*OH12","v":7440000},{"$f":"OI150*OI137*OI12","v":7200000},{"$f":"OJ150*OJ137*OJ12","v":7440000},{"$f":"OK150*OK137*OK12","v":7440000},{"$f":"OL150*OL137*OL12","v":7200000},{"$f":"OM150*OM137*OM12","v":7440000},{"$f":"ON150*ON137*ON12","v":7200000},{"$f":"OO150*OO137*OO12","v":7440000},{"$f":"OP150*OP137*OP12","v":7440000},{"$f":"OQ150*OQ137*OQ12","v":6720000},{"$f":"OR150*OR137*OR12","v":7440000},{"$f":"OS150*OS137*OS12","v":7200000},{"$f":"OT150*OT137*OT12","v":7440000},{"$f":"OU150*OU137*OU12","v":7200000},{"$f":"OV150*OV137*OV12","v":7440000},{"$f":"OW150*OW137*OW12","v":7440000},{"$f":"OX150*OX137*OX12","v":7200000},{"$f":"OY150*OY137*OY12","v":7440000},{"$f":"OZ150*OZ137*OZ12","v":7200000},{"$f":"PA150*PA137*PA12","v":7440000},{"$f":"PB150*PB137*PB12","v":7440000},{"$f":"PC150*PC137*PC12","v":6960000},{"$f":"PD150*PD137*PD12","v":7440000},{"$f":"PE150*PE137*PE12","v":7200000},{"$f":"PF150*PF137*PF12","v":7440000},{"$f":"PG150*PG137*PG12","v":7200000},{"$f":"PH150*PH137*PH12","v":7440000},{"$f":"PI150*PI137*PI12","v":7440000},{"$f":"PJ150*PJ137*PJ12","v":7200000},{"$f":"PK150*PK137*PK12","v":7440000},{"$f":"PL150*PL137*PL12","v":7200000},{"$f":"PM150*PM137*PM12","v":7440000},{"$f":"PN150*PN137*PN12","v":7440000},{"$f":"PO150*PO137*PO12","v":6720000},{"$f":"PP150*PP137*PP12","v":7440000},{"$f":"PQ150*PQ137*PQ12","v":7200000},{"$f":"PR150*PR137*PR12","v":7440000},{"$f":"PS150*PS137*PS12","v":7200000},{"$f":"PT150*PT137*PT12","v":7440000},{"$f":"PU150*PU137*PU12","v":7440000},{"$f":"PV150*PV137*PV12","v":7200000},{"$f":"PW150*PW137*PW12","v":7440000},{"$f":"PX150*PX137*PX12","v":7200000},{"$f":"PY150*PY137*PY12","v":7440000},{"$f":"PZ150*PZ137*PZ12","v":7440000},{"$f":"QA150*QA137*QA12","v":6720000},{"$f":"QB150*QB137*QB12","v":7440000},{"$f":"QC150*QC137*QC12","v":7200000},{"$f":"QD150*QD137*QD12","v":7440000},{"$f":"QE150*QE137*QE12","v":7200000},{"$f":"QF150*QF137*QF12","v":7440000},{"$f":"QG150*QG137*QG12","v":7440000},{"$f":"QH150*QH137*QH12","v":7200000},{"$f":"QI150*QI137*QI12","v":7440000},{"$f":"QJ150*QJ137*QJ12","v":7200000},{"$f":"QK150*QK137*QK12","v":7440000},{"$f":"QL150*QL137*QL12","v":7440000},{"$f":"QM150*QM137*QM12","v":6720000},{"$f":"QN150*QN137*QN12","v":7440000},{"$f":"QO150*QO137*QO12","v":7200000},{"$f":"QP150*QP137*QP12","v":7440000},{"$f":"QQ150*QQ137*QQ12","v":7200000},{"$f":"QR150*QR137*QR12","v":7440000},{"$f":"QS150*QS137*QS12","v":7440000},{"$f":"QT150*QT137*QT12","v":7200000},{"$f":"QU150*QU137*QU12","v":7440000},{"$f":"QV150*QV137*QV12","v":7200000},{"$f":"QW150*QW137*QW12","v":7440000},{"$f":"QX150*QX137*QX12","v":7440000},{"$f":"QY150*QY137*QY12","v":6960000},{"$f":"QZ150*QZ137*QZ12","v":7440000},{"$f":"RA150*RA137*RA12","v":7200000},{"$f":"RB150*RB137*RB12","v":7440000},{"$f":"RC150*RC137*RC12","v":7200000},{"$f":"RD150*RD137*RD12","v":7440000},{"$f":"RE150*RE137*RE12","v":7440000},{"$f":"RF150*RF137*RF12","v":7200000},{"$f":"RG150*RG137*RG12","v":7440000},{"$f":"RH150*RH137*RH12","v":7200000},{"$f":"RI150*RI137*RI12","v":7440000},{"$f":"RJ150*RJ137*RJ12","v":7440000},{"$f":"RK150*RK137*RK12","v":6720000},{"$f":"RL150*RL137*RL12","v":7440000},{"$f":"RM150*RM137*RM12","v":7200000},{"$f":"RN150*RN137*RN12","v":7440000},{"$f":"RO150*RO137*RO12","v":7200000},{"$f":"RP150*RP137*RP12","v":7440000},{"$f":"RQ150*RQ137*RQ12","v":7440000},{"$f":"RR150*RR137*RR12","v":7200000},{"$f":"RS150*RS137*RS12","v":7440000},{"$f":"RT150*RT137*RT12","v":7200000},{"$f":"RU150*RU137*RU12","v":7440000},{"$f":"RV150*RV137*RV12","v":7440000},{"$f":"RW150*RW137*RW12","v":6720000},{"$f":"RX150*RX137*RX12","v":7440000},{"$f":"RY150*RY137*RY12","v":7200000},{"$f":"RZ150*RZ137*RZ12","v":7440000},{"$f":"SA150*SA137*SA12","v":7200000},{"$f":"SB150*SB137*SB12","v":7440000},{"$f":"SC150*SC137*SC12","v":7440000},{"$f":"SD150*SD137*SD12","v":7200000},{"$f":"SE150*SE137*SE12","v":7440000},{"$f":"SF150*SF137*SF12","v":7200000},{"$f":"SG150*SG137*SG12","v":7440000},{"$f":"SH150*SH137*SH12","v":7440000},{"$f":"SI150*SI137*SI12","v":6720000},{"$f":"SJ150*SJ137*SJ12","v":7440000},{"$f":"SK150*SK137*SK12","v":7200000},{"$f":"SL150*SL137*SL12","v":7440000},{"$f":"SM150*SM137*SM12","v":7200000},{"$f":"SN150*SN137*SN12","v":7440000},{"$f":"SO150*SO137*SO12","v":7440000}]
[null,null,null,"Total Post PPA Capacity Storage Capacity","kWh",null,null,null,null,{"$f":"(J13-J12)*J150*J137","v":0},{"$f":"(K13-K12)*K150*K137","v":0},{"$f":"(L13-L12)*L150*L137","v":0},{"$f":"(M13-M12)*M150*M137","v":0},{"$f":"(N13-N12)*N150*N137","v":0},{"$f":"(O13-O12)*O150*O137","v":0},{"$f":"(P13-P12)*P150*P137","v":0},{"$f":"(Q13-Q12)*Q150*Q137","v":0},{"$f":"(R13-R12)*R150*R137","v":0},{"$f":"(S13-S12)*S150*S137","v":0},{"$f":"(T13-T12)*T150*T137","v":0},{"$f":"(U13-U12)*U150*U137","v":0},{"$f":"(V13-V12)*V150*V137","v":0},{"$f":"(W13-W12)*W150*W137","v":0},{"$f":"(X13-X12)*X150*X137","v":0},{"$f":"(Y13-Y12)*Y150*Y137","v":0},{"$f":"(Z13-Z12)*Z150*Z137","v":0},{"$f":"(AA13-AA12)*AA150*AA137","v":0},{"$f":"(AB13-AB12)*AB150*AB137","v":0},{"$f":"(AC13-AC12)*AC150*AC137","v":0},{"$f":"(AD13-AD12)*AD150*AD137","v":0},{"$f":"(AE13-AE12)*AE150*AE137","v":0},{"$f":"(AF13-AF12)*AF150*AF137","v":0},{"$f":"(AG13-AG12)*AG150*AG137","v":0},{"$f":"(AH13-AH12)*AH150*AH137","v":0},{"$f":"(AI13-AI12)*AI150*AI137","v":0},{"$f":"(AJ13-AJ12)*AJ150*AJ137","v":0},{"$f":"(AK13-AK12)*AK150*AK137","v":0},{"$f":"(AL13-AL12)*AL150*AL137","v":0},{"$f":"(AM13-AM12)*AM150*AM137","v":0},{"$f":"(AN13-AN12)*AN150*AN137","v":0},{"$f":"(AO13-AO12)*AO150*AO137","v":0},{"$f":"(AP13-AP12)*AP150*AP137","v":0},{"$f":"(AQ13-AQ12)*AQ150*AQ137","v":0},{"$f":"(AR13-AR12)*AR150*AR137","v":0},{"$f":"(AS13-AS12)*AS150*AS137","v":0},{"$f":"(AT13-AT12)*AT150*AT137","v":0},{"$f":"(AU13-AU12)*AU150*AU137","v":0},{"$f":"(AV13-AV12)*AV150*AV137","v":0},{"$f":"(AW13-AW12)*AW150*AW137","v":0},{"$f":"(AX13-AX12)*AX150*AX137","v":0},{"$f":"(AY13-AY12)*AY150*AY137","v":0},{"$f":"(AZ13-AZ12)*AZ150*AZ137","v":0},{"$f":"(BA13-BA12)*BA150*BA137","v":0},{"$f":"(BB13-BB12)*BB150*BB137","v":0},{"$f":"(BC13-BC12)*BC150*BC137","v":0},{"$f":"(BD13-BD12)*BD150*BD137","v":0},{"$f":"(BE13-BE12)*BE150*BE137","v":0},{"$f":"(BF13-BF12)*BF150*BF137","v":0},{"$f":"(BG13-BG12)*BG150*BG137","v":0},{"$f":"(BH13-BH12)*BH150*BH137","v":0},{"$f":"(BI13-BI12)*BI150*BI137","v":0},{"$f":"(BJ13-BJ12)*BJ150*BJ137","v":0},{"$f":"(BK13-BK12)*BK150*BK137","v":0},{"$f":"(BL13-BL12)*BL150*BL137","v":0},{"$f":"(BM13-BM12)*BM150*BM137","v":0},{"$f":"(BN13-BN12)*BN150*BN137","v":0},{"$f":"(BO13-BO12)*BO150*BO137","v":0},{"$f":"(BP13-BP12)*BP150*BP137","v":0},{"$f":"(BQ13-BQ12)*BQ150*BQ137","v":0},{"$f":"(BR13-BR12)*BR150*BR137","v":0},{"$f":"(BS13-BS12)*BS150*BS137","v":0},{"$f":"(BT13-BT12)*BT150*BT137","v":0},{"$f":"(BU13-BU12)*BU150*BU137","v":0},{"$f":"(BV13-BV12)*BV150*BV137","v":0},{"$f":"(BW13-BW12)*BW150*BW137","v":0},{"$f":"(BX13-BX12)*BX150*BX137","v":0},{"$f":"(BY13-BY12)*BY150*BY137","v":0},{"$f":"(BZ13-BZ12)*BZ150*BZ137","v":0},{"$f":"(CA13-CA12)*CA150*CA137","v":0},{"$f":"(CB13-CB12)*CB150*CB137","v":0},{"$f":"(CC13-CC12)*CC150*CC137","v":0},{"$f":"(CD13-CD12)*CD150*CD137","v":0},{"$f":"(CE13-CE12)*CE150*CE137","v":0},{"$f":"(CF13-CF12)*CF150*CF137","v":0},{"$f":"(CG13-CG12)*CG150*CG137","v":0},{"$f":"(CH13-CH12)*CH150*CH137","v":0},{"$f":"(CI13-CI12)*CI150*CI137","v":0},{"$f":"(CJ13-CJ12)*CJ150*CJ137","v":0},{"$f":"(CK13-CK12)*CK150*CK137","v":0},{"$f":"(CL13-CL12)*CL150*CL137","v":0},{"$f":"(CM13-CM12)*CM150*CM137","v":0},{"$f":"(CN13-CN12)*CN150*CN137","v":0},{"$f":"(CO13-CO12)*CO150*CO137","v":0},{"$f":"(CP13-CP12)*CP150*CP137","v":0},{"$f":"(CQ13-CQ12)*CQ150*CQ137","v":0},{"$f":"(CR13-CR12)*CR150*CR137","v":0},{"$f":"(CS13-CS12)*CS150*CS137","v":0},{"$f":"(CT13-CT12)*CT150*CT137","v":0},{"$f":"(CU13-CU12)*CU150*CU137","v":0},{"$f":"(CV13-CV12)*CV150*CV137","v":0},{"$f":"(CW13-CW12)*CW150*CW137","v":0},{"$f":"(CX13-CX12)*CX150*CX137","v":0},{"$f":"(CY13-CY12)*CY150*CY137","v":0},{"$f":"(CZ13-CZ12)*CZ150*CZ137","v":0},{"$f":"(DA13-DA12)*DA150*DA137","v":0},{"$f":"(DB13-DB12)*DB150*DB137","v":0},{"$f":"(DC13-DC12)*DC150*DC137","v":0},{"$f":"(DD13-DD12)*DD150*DD137","v":0},{"$f":"(DE13-DE12)*DE150*DE137","v":0},{"$f":"(DF13-DF12)*DF150*DF137","v":0},{"$f":"(DG13-DG12)*DG150*DG137","v":0},{"$f":"(DH13-DH12)*DH150*DH137","v":0},{"$f":"(DI13-DI12)*DI150*DI137","v":0},{"$f":"(DJ13-DJ12)*DJ150*DJ137","v":0},{"$f":"(DK13-DK12)*DK150*DK137","v":0},{"$f":"(DL13-DL12)*DL150*DL137","v":0},{"$f":"(DM13-DM12)*DM150*DM137","v":0},{"$f":"(DN13-DN12)*DN150*DN137","v":0},{"$f":"(DO13-DO12)*DO150*DO137","v":0},{"$f":"(DP13-DP12)*DP150*DP137","v":0},{"$f":"(DQ13-DQ12)*DQ150*DQ137","v":0},{"$f":"(DR13-DR12)*DR150*DR137","v":0},{"$f":"(DS13-DS12)*DS150*DS137","v":0},{"$f":"(DT13-DT12)*DT150*DT137","v":0},{"$f":"(DU13-DU12)*DU150*DU137","v":0},{"$f":"(DV13-DV12)*DV150*DV137","v":0},{"$f":"(DW13-DW12)*DW150*DW137","v":0},{"$f":"(DX13-DX12)*DX150*DX137","v":0},{"$f":"(DY13-DY12)*DY150*DY137","v":0},{"$f":"(DZ13-DZ12)*DZ150*DZ137","v":0},{"$f":"(EA13-EA12)*EA150*EA137","v":0},{"$f":"(EB13-EB12)*EB150*EB137","v":0},{"$f":"(EC13-EC12)*EC150*EC137","v":0},{"$f":"(ED13-ED12)*ED150*ED137","v":0},{"$f":"(EE13-EE12)*EE150*EE137","v":0},{"$f":"(EF13-EF12)*EF150*EF137","v":0},{"$f":"(EG13-EG12)*EG150*EG137","v":0},{"$f":"(EH13-EH12)*EH150*EH137","v":0},{"$f":"(EI13-EI12)*EI150*EI137","v":0},{"$f":"(EJ13-EJ12)*EJ150*EJ137","v":0},{"$f":"(EK13-EK12)*EK150*EK137","v":0},{"$f":"(EL13-EL12)*EL150*EL137","v":0},{"$f":"(EM13-EM12)*EM150*EM137","v":0},{"$f":"(EN13-EN12)*EN150*EN137","v":0},{"$f":"(EO13-EO12)*EO150*EO137","v":0},{"$f":"(EP13-EP12)*EP150*EP137","v":0},{"$f":"(EQ13-EQ12)*EQ150*EQ137","v":0},{"$f":"(ER13-ER12)*ER150*ER137","v":0},{"$f":"(ES13-ES12)*ES150*ES137","v":0},{"$f":"(ET13-ET12)*ET150*ET137","v":0},{"$f":"(EU13-EU12)*EU150*EU137","v":0},{"$f":"(EV13-EV12)*EV150*EV137","v":0},{"$f":"(EW13-EW12)*EW150*EW137","v":0},{"$f":"(EX13-EX12)*EX150*EX137","v":0},{"$f":"(EY13-EY12)*EY150*EY137","v":0},{"$f":"(EZ13-EZ12)*EZ150*EZ137","v":0},{"$f":"(FA13-FA12)*FA150*FA137","v":0},{"$f":"(FB13-FB12)*FB150*FB137","v":0},{"$f":"(FC13-FC12)*FC150*FC137","v":0},{"$f":"(FD13-FD12)*FD150*FD137","v":0},{"$f":"(FE13-FE12)*FE150*FE137","v":0},{"$f":"(FF13-FF12)*FF150*FF137","v":0},{"$f":"(FG13-FG12)*FG150*FG137","v":0},{"$f":"(FH13-FH12)*FH150*FH137","v":0},{"$f":"(FI13-FI12)*FI150*FI137","v":0},{"$f":"(FJ13-FJ12)*FJ150*FJ137","v":0},{"$f":"(FK13-FK12)*FK150*FK137","v":0},{"$f":"(FL13-FL12)*FL150*FL137","v":0},{"$f":"(FM13-FM12)*FM150*FM137","v":0},{"$f":"(FN13-FN12)*FN150*FN137","v":0},{"$f":"(FO13-FO12)*FO150*FO137","v":0},{"$f":"(FP13-FP12)*FP150*FP137","v":0},{"$f":"(FQ13-FQ12)*FQ150*FQ137","v":0},{"$f":"(FR13-FR12)*FR150*FR137","v":0},{"$f":"(FS13-FS12)*FS150*FS137","v":0},{"$f":"(FT13-FT12)*FT150*FT137","v":0},{"$f":"(FU13-FU12)*FU150*FU137","v":0},{"$f":"(FV13-FV12)*FV150*FV137","v":0},{"$f":"(FW13-FW12)*FW150*FW137","v":0},{"$f":"(FX13-FX12)*FX150*FX137","v":0},{"$f":"(FY13-FY12)*FY150*FY137","v":0},{"$f":"(FZ13-FZ12)*FZ150*FZ137","v":0},{"$f":"(GA13-GA12)*GA150*GA137","v":0},{"$f":"(GB13-GB12)*GB150*GB137","v":0},{"$f":"(GC13-GC12)*GC150*GC137","v":0},{"$f":"(GD13-GD12)*GD150*GD137","v":0},{"$f":"(GE13-GE12)*GE150*GE137","v":0},{"$f":"(GF13-GF12)*GF150*GF137","v":0},{"$f":"(GG13-GG12)*GG150*GG137","v":0},{"$f":"(GH13-GH12)*GH150*GH137","v":0},{"$f":"(GI13-GI12)*GI150*GI137","v":0},{"$f":"(GJ13-GJ12)*GJ150*GJ137","v":0},{"$f":"(GK13-GK12)*GK150*GK137","v":0},{"$f":"(GL13-GL12)*GL150*GL137","v":0},{"$f":"(GM13-GM12)*GM150*GM137","v":0},{"$f":"(GN13-GN12)*GN150*GN137","v":0},{"$f":"(GO13-GO12)*GO150*GO137","v":0},{"$f":"(GP13-GP12)*GP150*GP137","v":0},{"$f":"(GQ13-GQ12)*GQ150*GQ137","v":0},{"$f":"(GR13-GR12)*GR150*GR137","v":0},{"$f":"(GS13-GS12)*GS150*GS137","v":0},{"$f":"(GT13-GT12)*GT150*GT137","v":0},{"$f":"(GU13-GU12)*GU150*GU137","v":0},{"$f":"(GV13-GV12)*GV150*GV137","v":0},{"$f":"(GW13-GW12)*GW150*GW137","v":0},{"$f":"(GX13-GX12)*GX150*GX137","v":0},{"$f":"(GY13-GY12)*GY150*GY137","v":0},{"$f":"(GZ13-GZ12)*GZ150*GZ137","v":0},{"$f":"(HA13-HA12)*HA150*HA137","v":0},{"$f":"(HB13-HB12)*HB150*HB137","v":0},{"$f":"(HC13-HC12)*HC150*HC137","v":0},{"$f":"(HD13-HD12)*HD150*HD137","v":0},{"$f":"(HE13-HE12)*HE150*HE137","v":0},{"$f":"(HF13-HF12)*HF150*HF137","v":0},{"$f":"(HG13-HG12)*HG150*HG137","v":0},{"$f":"(HH13-HH12)*HH150*HH137","v":0},{"$f":"(HI13-HI12)*HI150*HI137","v":0},{"$f":"(HJ13-HJ12)*HJ150*HJ137","v":0},{"$f":"(HK13-HK12)*HK150*HK137","v":0},{"$f":"(HL13-HL12)*HL150*HL137","v":0},{"$f":"(HM13-HM12)*HM150*HM137","v":0},{"$f":"(HN13-HN12)*HN150*HN137","v":0},{"$f":"(HO13-HO12)*HO150*HO137","v":0},{"$f":"(HP13-HP12)*HP150*HP137","v":0},{"$f":"(HQ13-HQ12)*HQ150*HQ137","v":0},{"$f":"(HR13-HR12)*HR150*HR137","v":0},{"$f":"(HS13-HS12)*HS150*HS137","v":0},{"$f":"(HT13-HT12)*HT150*HT137","v":0},{"$f":"(HU13-HU12)*HU150*HU137","v":0},{"$f":"(HV13-HV12)*HV150*HV137","v":0},{"$f":"(HW13-HW12)*HW150*HW137","v":0},{"$f":"(HX13-HX12)*HX150*HX137","v":0},{"$f":"(HY13-HY12)*HY150*HY137","v":0},{"$f":"(HZ13-HZ12)*HZ150*HZ137","v":0},{"$f":"(IA13-IA12)*IA150*IA137","v":0},{"$f":"(IB13-IB12)*IB150*IB137","v":0},{"$f":"(IC13-IC12)*IC150*IC137","v":0},{"$f":"(ID13-ID12)*ID150*ID137","v":0},{"$f":"(IE13-IE12)*IE150*IE137","v":0},{"$f":"(IF13-IF12)*IF150*IF137","v":0},{"$f":"(IG13-IG12)*IG150*IG137","v":0},{"$f":"(IH13-IH12)*IH150*IH137","v":0},{"$f":"(II13-II12)*II150*II137","v":0},{"$f":"(IJ13-IJ12)*IJ150*IJ137","v":0},{"$f":"(IK13-IK12)*IK150*IK137","v":0},{"$f":"(IL13-IL12)*IL150*IL137","v":0},{"$f":"(IM13-IM12)*IM150*IM137","v":0},{"$f":"(IN13-IN12)*IN150*IN137","v":0},{"$f":"(IO13-IO12)*IO150*IO137","v":0},{"$f":"(IP13-IP12)*IP150*IP137","v":0},{"$f":"(IQ13-IQ12)*IQ150*IQ137","v":0},{"$f":"(IR13-IR12)*IR150*IR137","v":0},{"$f":"(IS13-IS12)*IS150*IS137","v":0},{"$f":"(IT13-IT12)*IT150*IT137","v":0},{"$f":"(IU13-IU12)*IU150*IU137","v":0},{"$f":"(IV13-IV12)*IV150*IV137","v":0},{"$f":"(IW13-IW12)*IW150*IW137","v":0},{"$f":"(IX13-IX12)*IX150*IX137","v":0},{"$f":"(IY13-IY12)*IY150*IY137","v":0},{"$f":"(IZ13-IZ12)*IZ150*IZ137","v":0},{"$f":"(JA13-JA12)*JA150*JA137","v":0},{"$f":"(JB13-JB12)*JB150*JB137","v":0},{"$f":"(JC13-JC12)*JC150*JC137","v":0},{"$f":"(JD13-JD12)*JD150*JD137","v":0},{"$f":"(JE13-JE12)*JE150*JE137","v":0},{"$f":"(JF13-JF12)*JF150*JF137","v":0},{"$f":"(JG13-JG12)*JG150*JG137","v":0},{"$f":"(JH13-JH12)*JH150*JH137","v":0},{"$f":"(JI13-JI12)*JI150*JI137","v":0},{"$f":"(JJ13-JJ12)*JJ150*JJ137","v":0},{"$f":"(JK13-JK12)*JK150*JK137","v":0},{"$f":"(JL13-JL12)*JL150*JL137","v":0},{"$f":"(JM13-JM12)*JM150*JM137","v":0},{"$f":"(JN13-JN12)*JN150*JN137","v":0},{"$f":"(JO13-JO12)*JO150*JO137","v":0},{"$f":"(JP13-JP12)*JP150*JP137","v":0},{"$f":"(JQ13-JQ12)*JQ150*JQ137","v":0},{"$f":"(JR13-JR12)*JR150*JR137","v":0},{"$f":"(JS13-JS12)*JS150*JS137","v":0},{"$f":"(JT13-JT12)*JT150*JT137","v":0},{"$f":"(JU13-JU12)*JU150*JU137","v":0},{"$f":"(JV13-JV12)*JV150*JV137","v":0},{"$f":"(JW13-JW12)*JW150*JW137","v":0},{"$f":"(JX13-JX12)*JX150*JX137","v":0},{"$f":"(JY13-JY12)*JY150*JY137","v":0},{"$f":"(JZ13-JZ12)*JZ150*JZ137","v":0},{"$f":"(KA13-KA12)*KA150*KA137","v":0},{"$f":"(KB13-KB12)*KB150*KB137","v":0},{"$f":"(KC13-KC12)*KC150*KC137","v":0},{"$f":"(KD13-KD12)*KD150*KD137","v":0},{"$f":"(KE13-KE12)*KE150*KE137","v":0},{"$f":"(KF13-KF12)*KF150*KF137","v":0},{"$f":"(KG13-KG12)*KG150*KG137","v":0},{"$f":"(KH13-KH12)*KH150*KH137","v":0},{"$f":"(KI13-KI12)*KI150*KI137","v":0},{"$f":"(KJ13-KJ12)*KJ150*KJ137","v":0},{"$f":"(KK13-KK12)*KK150*KK137","v":0},{"$f":"(KL13-KL12)*KL150*KL137","v":0},{"$f":"(KM13-KM12)*KM150*KM137","v":0},{"$f":"(KN13-KN12)*KN150*KN137","v":0},{"$f":"(KO13-KO12)*KO150*KO137","v":0},{"$f":"(KP13-KP12)*KP150*KP137","v":0},{"$f":"(KQ13-KQ12)*KQ150*KQ137","v":0},{"$f":"(KR13-KR12)*KR150*KR137","v":0},{"$f":"(KS13-KS12)*KS150*KS137","v":0},{"$f":"(KT13-KT12)*KT150*KT137","v":0},{"$f":"(KU13-KU12)*KU150*KU137","v":0},{"$f":"(KV13-KV12)*KV150*KV137","v":0},{"$f":"(KW13-KW12)*KW150*KW137","v":0},{"$f":"(KX13-KX12)*KX150*KX137","v":0},{"$f":"(KY13-KY12)*KY150*KY137","v":0},{"$f":"(KZ13-KZ12)*KZ150*KZ137","v":0},{"$f":"(LA13-LA12)*LA150*LA137","v":0},{"$f":"(LB13-LB12)*LB150*LB137","v":0},{"$f":"(LC13-LC12)*LC150*LC137","v":0},{"$f":"(LD13-LD12)*LD150*LD137","v":0},{"$f":"(LE13-LE12)*LE150*LE137","v":0},{"$f":"(LF13-LF12)*LF150*LF137","v":0},{"$f":"(LG13-LG12)*LG150*LG137","v":0},{"$f":"(LH13-LH12)*LH150*LH137","v":0},{"$f":"(LI13-LI12)*LI150*LI137","v":0},{"$f":"(LJ13-LJ12)*LJ150*LJ137","v":0},{"$f":"(LK13-LK12)*LK150*LK137","v":0},{"$f":"(LL13-LL12)*LL150*LL137","v":0},{"$f":"(LM13-LM12)*LM150*LM137","v":0},{"$f":"(LN13-LN12)*LN150*LN137","v":0},{"$f":"(LO13-LO12)*LO150*LO137","v":0},{"$f":"(LP13-LP12)*LP150*LP137","v":0},{"$f":"(LQ13-LQ12)*LQ150*LQ137","v":0},{"$f":"(LR13-LR12)*LR150*LR137","v":0},{"$f":"(LS13-LS12)*LS150*LS137","v":0},{"$f":"(LT13-LT12)*LT150*LT137","v":0},{"$f":"(LU13-LU12)*LU150*LU137","v":0},{"$f":"(LV13-LV12)*LV150*LV137","v":0},{"$f":"(LW13-LW12)*LW150*LW137","v":0},{"$f":"(LX13-LX12)*LX150*LX137","v":0},{"$f":"(LY13-LY12)*LY150*LY137","v":0},{"$f":"(LZ13-LZ12)*LZ150*LZ137","v":0},{"$f":"(MA13-MA12)*MA150*MA137","v":0},{"$f":"(MB13-MB12)*MB150*MB137","v":0},{"$f":"(MC13-MC12)*MC150*MC137","v":0},{"$f":"(MD13-MD12)*MD150*MD137","v":0},{"$f":"(ME13-ME12)*ME150*ME137","v":0},{"$f":"(MF13-MF12)*MF150*MF137","v":0},{"$f":"(MG13-MG12)*MG150*MG137","v":0},{"$f":"(MH13-MH12)*MH150*MH137","v":0},{"$f":"(MI13-MI12)*MI150*MI137","v":0},{"$f":"(MJ13-MJ12)*MJ150*MJ137","v":0},{"$f":"(MK13-MK12)*MK150*MK137","v":0},{"$f":"(ML13-ML12)*ML150*ML137","v":0},{"$f":"(MM13-MM12)*MM150*MM137","v":0},{"$f":"(MN13-MN12)*MN150*MN137","v":0},{"$f":"(MO13-MO12)*MO150*MO137","v":0},{"$f":"(MP13-MP12)*MP150*MP137","v":0},{"$f":"(MQ13-MQ12)*MQ150*MQ137","v":0},{"$f":"(MR13-MR12)*MR150*MR137","v":0},{"$f":"(MS13-MS12)*MS150*MS137","v":0},{"$f":"(MT13-MT12)*MT150*MT137","v":0},{"$f":"(MU13-MU12)*MU150*MU137","v":0},{"$f":"(MV13-MV12)*MV150*MV137","v":0},{"$f":"(MW13-MW12)*MW150*MW137","v":0},{"$f":"(MX13-MX12)*MX150*MX137","v":0},{"$f":"(MY13-MY12)*MY150*MY137","v":0},{"$f":"(MZ13-MZ12)*MZ150*MZ137","v":0},{"$f":"(NA13-NA12)*NA150*NA137","v":0},{"$f":"(NB13-NB12)*NB150*NB137","v":0},{"$f":"(NC13-NC12)*NC150*NC137","v":0},{"$f":"(ND13-ND12)*ND150*ND137","v":0},{"$f":"(NE13-NE12)*NE150*NE137","v":0},{"$f":"(NF13-NF12)*NF150*NF137","v":0},{"$f":"(NG13-NG12)*NG150*NG137","v":0},{"$f":"(NH13-NH12)*NH150*NH137","v":0},{"$f":"(NI13-NI12)*NI150*NI137","v":0},{"$f":"(NJ13-NJ12)*NJ150*NJ137","v":0},{"$f":"(NK13-NK12)*NK150*NK137","v":0},{"$f":"(NL13-NL12)*NL150*NL137","v":0},{"$f":"(NM13-NM12)*NM150*NM137","v":0},{"$f":"(NN13-NN12)*NN150*NN137","v":0},{"$f":"(NO13-NO12)*NO150*NO137","v":0},{"$f":"(NP13-NP12)*NP150*NP137","v":0},{"$f":"(NQ13-NQ12)*NQ150*NQ137","v":0},{"$f":"(NR13-NR12)*NR150*NR137","v":0},{"$f":"(NS13-NS12)*NS150*NS137","v":0},{"$f":"(NT13-NT12)*NT150*NT137","v":0},{"$f":"(NU13-NU12)*NU150*NU137","v":0},{"$f":"(NV13-NV12)*NV150*NV137","v":0},{"$f":"(NW13-NW12)*NW150*NW137","v":0},{"$f":"(NX13-NX12)*NX150*NX137","v":0},{"$f":"(NY13-NY12)*NY150*NY137","v":0},{"$f":"(NZ13-NZ12)*NZ150*NZ137","v":0},{"$f":"(OA13-OA12)*OA150*OA137","v":0},{"$f":"(OB13-OB12)*OB150*OB137","v":0},{"$f":"(OC13-OC12)*OC150*OC137","v":0},{"$f":"(OD13-OD12)*OD150*OD137","v":0},{"$f":"(OE13-OE12)*OE150*OE137","v":0},{"$f":"(OF13-OF12)*OF150*OF137","v":0},{"$f":"(OG13-OG12)*OG150*OG137","v":0},{"$f":"(OH13-OH12)*OH150*OH137","v":0},{"$f":"(OI13-OI12)*OI150*OI137","v":0},{"$f":"(OJ13-OJ12)*OJ150*OJ137","v":0},{"$f":"(OK13-OK12)*OK150*OK137","v":0},{"$f":"(OL13-OL12)*OL150*OL137","v":0},{"$f":"(OM13-OM12)*OM150*OM137","v":0},{"$f":"(ON13-ON12)*ON150*ON137","v":0},{"$f":"(OO13-OO12)*OO150*OO137","v":0},{"$f":"(OP13-OP12)*OP150*OP137","v":0},{"$f":"(OQ13-OQ12)*OQ150*OQ137","v":0},{"$f":"(OR13-OR12)*OR150*OR137","v":0},{"$f":"(OS13-OS12)*OS150*OS137","v":0},{"$f":"(OT13-OT12)*OT150*OT137","v":0},{"$f":"(OU13-OU12)*OU150*OU137","v":0},{"$f":"(OV13-OV12)*OV150*OV137","v":0},{"$f":"(OW13-OW12)*OW150*OW137","v":0},{"$f":"(OX13-OX12)*OX150*OX137","v":0},{"$f":"(OY13-OY12)*OY150*OY137","v":0},{"$f":"(OZ13-OZ12)*OZ150*OZ137","v":0},{"$f":"(PA13-PA12)*PA150*PA137","v":0},{"$f":"(PB13-PB12)*PB150*PB137","v":0},{"$f":"(PC13-PC12)*PC150*PC137","v":0},{"$f":"(PD13-PD12)*PD150*PD137","v":0},{"$f":"(PE13-PE12)*PE150*PE137","v":0},{"$f":"(PF13-PF12)*PF150*PF137","v":0},{"$f":"(PG13-PG12)*PG150*PG137","v":0},{"$f":"(PH13-PH12)*PH150*PH137","v":0},{"$f":"(PI13-PI12)*PI150*PI137","v":0},{"$f":"(PJ13-PJ12)*PJ150*PJ137","v":0},{"$f":"(PK13-PK12)*PK150*PK137","v":0},{"$f":"(PL13-PL12)*PL150*PL137","v":0},{"$f":"(PM13-PM12)*PM150*PM137","v":0},{"$f":"(PN13-PN12)*PN150*PN137","v":0},{"$f":"(PO13-PO12)*PO150*PO137","v":0},{"$f":"(PP13-PP12)*PP150*PP137","v":0},{"$f":"(PQ13-PQ12)*PQ150*PQ137","v":0},{"$f":"(PR13-PR12)*PR150*PR137","v":0},{"$f":"(PS13-PS12)*PS150*PS137","v":0},{"$f":"(PT13-PT12)*PT150*PT137","v":0},{"$f":"(PU13-PU12)*PU150*PU137","v":0},{"$f":"(PV13-PV12)*PV150*PV137","v":0},{"$f":"(PW13-PW12)*PW150*PW137","v":0},{"$f":"(PX13-PX12)*PX150*PX137","v":0},{"$f":"(PY13-PY12)*PY150*PY137","v":0},{"$f":"(PZ13-PZ12)*PZ150*PZ137","v":0},{"$f":"(QA13-QA12)*QA150*QA137","v":0},{"$f":"(QB13-QB12)*QB150*QB137","v":0},{"$f":"(QC13-QC12)*QC150*QC137","v":0},{"$f":"(QD13-QD12)*QD150*QD137","v":0},{"$f":"(QE13-QE12)*QE150*QE137","v":0},{"$f":"(QF13-QF12)*QF150*QF137","v":0},{"$f":"(QG13-QG12)*QG150*QG137","v":0},{"$f":"(QH13-QH12)*QH150*QH137","v":0},{"$f":"(QI13-QI12)*QI150*QI137","v":0},{"$f":"(QJ13-QJ12)*QJ150*QJ137","v":0},{"$f":"(QK13-QK12)*QK150*QK137","v":0},{"$f":"(QL13-QL12)*QL150*QL137","v":0},{"$f":"(QM13-QM12)*QM150*QM137","v":0},{"$f":"(QN13-QN12)*QN150*QN137","v":0},{"$f":"(QO13-QO12)*QO150*QO137","v":0},{"$f":"(QP13-QP12)*QP150*QP137","v":0},{"$f":"(QQ13-QQ12)*QQ150*QQ137","v":0},{"$f":"(QR13-QR12)*QR150*QR137","v":0},{"$f":"(QS13-QS12)*QS150*QS137","v":0},{"$f":"(QT13-QT12)*QT150*QT137","v":0},{"$f":"(QU13-QU12)*QU150*QU137","v":0},{"$f":"(QV13-QV12)*QV150*QV137","v":0},{"$f":"(QW13-QW12)*QW150*QW137","v":0},{"$f":"(QX13-QX12)*QX150*QX137","v":0},{"$f":"(QY13-QY12)*QY150*QY137","v":0},{"$f":"(QZ13-QZ12)*QZ150*QZ137","v":0},{"$f":"(RA13-RA12)*RA150*RA137","v":0},{"$f":"(RB13-RB12)*RB150*RB137","v":0},{"$f":"(RC13-RC12)*RC150*RC137","v":0},{"$f":"(RD13-RD12)*RD150*RD137","v":0},{"$f":"(RE13-RE12)*RE150*RE137","v":0},{"$f":"(RF13-RF12)*RF150*RF137","v":0},{"$f":"(RG13-RG12)*RG150*RG137","v":0},{"$f":"(RH13-RH12)*RH150*RH137","v":0},{"$f":"(RI13-RI12)*RI150*RI137","v":0},{"$f":"(RJ13-RJ12)*RJ150*RJ137","v":0},{"$f":"(RK13-RK12)*RK150*RK137","v":0},{"$f":"(RL13-RL12)*RL150*RL137","v":0},{"$f":"(RM13-RM12)*RM150*RM137","v":0},{"$f":"(RN13-RN12)*RN150*RN137","v":0},{"$f":"(RO13-RO12)*RO150*RO137","v":0},{"$f":"(RP13-RP12)*RP150*RP137","v":0},{"$f":"(RQ13-RQ12)*RQ150*RQ137","v":0},{"$f":"(RR13-RR12)*RR150*RR137","v":0},{"$f":"(RS13-RS12)*RS150*RS137","v":0},{"$f":"(RT13-RT12)*RT150*RT137","v":0},{"$f":"(RU13-RU12)*RU150*RU137","v":0},{"$f":"(RV13-RV12)*RV150*RV137","v":0},{"$f":"(RW13-RW12)*RW150*RW137","v":0},{"$f":"(RX13-RX12)*RX150*RX137","v":0},{"$f":"(RY13-RY12)*RY150*RY137","v":0},{"$f":"(RZ13-RZ12)*RZ150*RZ137","v":0},{"$f":"(SA13-SA12)*SA150*SA137","v":0},{"$f":"(SB13-SB12)*SB150*SB137","v":0},{"$f":"(SC13-SC12)*SC150*SC137","v":0},{"$f":"(SD13-SD12)*SD150*SD137","v":0},{"$f":"(SE13-SE12)*SE150*SE137","v":0},{"$f":"(SF13-SF12)*SF150*SF137","v":0},{"$f":"(SG13-SG12)*SG150*SG137","v":0},{"$f":"(SH13-SH12)*SH150*SH137","v":0},{"$f":"(SI13-SI12)*SI150*SI137","v":0},{"$f":"(SJ13-SJ12)*SJ150*SJ137","v":0},{"$f":"(SK13-SK12)*SK150*SK137","v":0},{"$f":"(SL13-SL12)*SL150*SL137","v":0},{"$f":"(SM13-SM12)*SM150*SM137","v":0},{"$f":"(SN13-SN12)*SN150*SN137","v":0},{"$f":"(SO13-SO12)*SO150*SO137","v":0}]
[null,null,null,"PPA Capacity Price","INR Cr./kWh",{"$f":"InputC!F123","v":0},null,null,null,{"$f":"$F$153","v":0},{"$f":"$F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$153","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Post PPA Capacity Price","INR Cr./kWh",{"$f":"InputC!F123","v":0},{"$f":"InputC!F130","v":0},null,null,{"$f":"IF($G$154,$F$154*J134,$F$154)","v":0},{"$f":"IF($G$154,$F$154*K134,$F$154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$154,$F$154*BW134,$F$154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$154,$F$154*EI134,$F$154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$154,$F$154*GU134,$F$154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$154,$F$154*JG134,$F$154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$154,$F$154*LS134,$F$154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$154,$F$154*OE134,$F$154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G$154,$F$154*QQ134,$F$154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Revenues without Penalty/Bonus","INR Cr.",null,null,{"$f":"SUM(J156:XFD156)","v":0},null,{"$f":"J153*J151+J154*J152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV153*BV151+BV154*BV152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH153*EH151+EH154*EH152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT153*GT151+GT154*GT152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JF153*JF151+JF154*JF152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LR153*LR151+LR154*LR152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OD153*OD151+OD154*OD152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QP153*QP151+QP154*QP152","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Battery Availability - Target","%",{"$f":"InputC!F124","v":0},null,null,null,{"$f":"$F$158","v":0},{"$f":"$F$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Battery Availability - Actual","%",{"$f":"InputC!F48","v":0},null,null,null,{"$f":"$F$159","v":0},{"$f":"$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$159","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Difference","%",null,null,null,null,{"$f":"J159-J158","v":0},{"$f":"K159-K158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW159-BW158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI159-EI158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU159-GU158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG159-JG158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS159-LS158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE159-OE158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ159-QQ158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Penalty","%",null,null,null,null,{"$f":"MAX(-J160,0)","v":0},{"$f":"MAX(-K160,0)","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,{"$f":"MAX(-BW160,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EI160,0)","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,{"$f":"MAX(-GU160,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-JG160,0)","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,{"$f":"MAX(-LS160,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-OE160,0)","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,{"$f":"MAX(-QQ160,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Availability Penality Amount","INR Cr.",null,null,{"$f":"SUM(J163:XFD163)","v":0},null,{"$f":"J161*J156","v":0},{"$f":"K161*K156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW161*BW156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI161*EI156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU161*GU156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG161*JG156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS161*LS156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE161*OE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ161*QQ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual Degradation Index","Index",null,null,null,null,{"$f":"J49","v":1},{"$f":"K49","v":1},{"$f":"L49","v":1},{"$f":"M49","v":1},{"$f":"N49","v":1},{"$f":"O49","v":1},{"$f":"P49","v":1},{"$f":"Q49","v":1},{"$f":"R49","v":1},{"$f":"S49","v":1},{"$f":"T49","v":1},{"$f":"U49","v":1},{"$f":"V49","v":1},{"$f":"W49","v":1},{"$f":"X49","v":1},{"$f":"Y49","v":1},{"$f":"Z49","v":1},{"$f":"AA49","v":1},{"$f":"AB49","v":1},{"$f":"AC49","v":1},{"$f":"AD49","v":1},{"$f":"AE49","v":1},{"$f":"AF49","v":1},{"$f":"AG49","v":1},{"$f":"AH49","v":1},{"$f":"AI49","v":1},{"$f":"AJ49","v":1},{"$f":"AK49","v":1},{"$f":"AL49","v":1},{"$f":"AM49","v":1.03},{"$f":"AN49","v":1.03},{"$f":"AO49","v":1.03},{"$f":"AP49","v":1.03},{"$f":"AQ49","v":1.03},{"$f":"AR49","v":1.03},{"$f":"AS49","v":1.03},{"$f":"AT49","v":1.03},{"$f":"AU49","v":1.03},{"$f":"AV49","v":1.03},{"$f":"AW49","v":1.03},{"$f":"AX49","v":1.03},{"$f":"AY49","v":1.0815000000000001},{"$f":"AZ49","v":1.0815000000000001},{"$f":"BA49","v":1.0815000000000001},{"$f":"BB49","v":1.0815000000000001},{"$f":"BC49","v":1.0815000000000001},{"$f":"BD49","v":1.0815000000000001},{"$f":"BE49","v":1.0815000000000001},{"$f":"BF49","v":1.0815000000000001},{"$f":"BG49","v":1.0815000000000001},{"$f":"BH49","v":1.0815000000000001},{"$f":"BI49","v":1.0815000000000001},{"$f":"BJ49","v":1.0815000000000001},{"$f":"BK49","v":1.1096190000000001},{"$f":"BL49","v":1.1096190000000001},{"$f":"BM49","v":1.1096190000000001},{"$f":"BN49","v":1.1096190000000001},{"$f":"BO49","v":1.1096190000000001},{"$f":"BP49","v":1.1096190000000001},{"$f":"BQ49","v":1.1096190000000001},{"$f":"BR49","v":1.1096190000000001},{"$f":"BS49","v":1.1096190000000001},{"$f":"BT49","v":1.1096190000000001},{"$f":"BU49","v":1.1096190000000001},{"$f":"BV49","v":1.1096190000000001},{"$f":"BW49","v":1.1384690940000002},{"$f":"BX49","v":1.1384690940000002},{"$f":"BY49","v":1.1384690940000002},{"$f":"BZ49","v":1.1384690940000002},{"$f":"CA49","v":1.1384690940000002},{"$f":"CB49","v":1.1384690940000002},{"$f":"CC49","v":1.1384690940000002},{"$f":"CD49","v":1.1384690940000002},{"$f":"CE49","v":1.1384690940000002},{"$f":"CF49","v":1.1384690940000002},{"$f":"CG49","v":1.1384690940000002},{"$f":"CH49","v":1.1384690940000002},{"$f":"CI49","v":1.1680692904440002},{"$f":"CJ49","v":1.1680692904440002},{"$f":"CK49","v":1.1680692904440002},{"$f":"CL49","v":1.1680692904440002},{"$f":"CM49","v":1.1680692904440002},{"$f":"CN49","v":1.1680692904440002},{"$f":"CO49","v":1.1680692904440002},{"$f":"CP49","v":1.1680692904440002},{"$f":"CQ49","v":1.1680692904440002},{"$f":"CR49","v":1.1680692904440002},{"$f":"CS49","v":1.1680692904440002},{"$f":"CT49","v":1.1680692904440002},{"$f":"CU49","v":1.1984390919955443},{"$f":"CV49","v":1.1984390919955443},{"$f":"CW49","v":1.1984390919955443},{"$f":"CX49","v":1.1984390919955443},{"$f":"CY49","v":1.1984390919955443},{"$f":"CZ49","v":1.1984390919955443},{"$f":"DA49","v":1.1984390919955443},{"$f":"DB49","v":1.1984390919955443},{"$f":"DC49","v":1.1984390919955443},{"$f":"DD49","v":1.1984390919955443},{"$f":"DE49","v":1.1984390919955443},{"$f":"DF49","v":1.1984390919955443},{"$f":"DG49","v":1.2295985083874286},{"$f":"DH49","v":1.2295985083874286},{"$f":"DI49","v":1.2295985083874286},{"$f":"DJ49","v":1.2295985083874286},{"$f":"DK49","v":1.2295985083874286},{"$f":"DL49","v":1.2295985083874286},{"$f":"DM49","v":1.2295985083874286},{"$f":"DN49","v":1.2295985083874286},{"$f":"DO49","v":1.2295985083874286},{"$f":"DP49","v":1.2295985083874286},{"$f":"DQ49","v":1.2295985083874286},{"$f":"DR49","v":1.2295985083874286},{"$f":"DS49","v":1.2615680696055018},{"$f":"DT49","v":1.2615680696055018},{"$f":"DU49","v":1.2615680696055018},{"$f":"DV49","v":1.2615680696055018},{"$f":"DW49","v":1.2615680696055018},{"$f":"DX49","v":1.2615680696055018},{"$f":"DY49","v":1.2615680696055018},{"$f":"DZ49","v":1.2615680696055018},{"$f":"EA49","v":1.2615680696055018},{"$f":"EB49","v":1.2615680696055018},{"$f":"EC49","v":1.2615680696055018},{"$f":"ED49","v":1.2615680696055018},{"$f":"EE49","v":1.2943688394152448},{"$f":"EF49","v":1.2943688394152448},{"$f":"EG49","v":1.2943688394152448},{"$f":"EH49","v":1.2943688394152448},{"$f":"EI49","v":1.2943688394152448},{"$f":"EJ49","v":1.2943688394152448},{"$f":"EK49","v":1.2943688394152448},{"$f":"EL49","v":1.2943688394152448},{"$f":"EM49","v":1.2943688394152448},{"$f":"EN49","v":1.2943688394152448},{"$f":"EO49","v":1.2943688394152448},{"$f":"EP49","v":1.2943688394152448},{"$f":"EQ49","v":1.3280224292400413},{"$f":"ER49","v":1.3280224292400413},{"$f":"ES49","v":1.3280224292400413},{"$f":"ET49","v":1.3280224292400413},{"$f":"EU49","v":1.3280224292400413},{"$f":"EV49","v":1.3280224292400413},{"$f":"EW49","v":1.3280224292400413},{"$f":"EX49","v":1.3280224292400413},{"$f":"EY49","v":1.3280224292400413},{"$f":"EZ49","v":1.3280224292400413},{"$f":"FA49","v":1.3280224292400413},{"$f":"FB49","v":1.3280224292400413},{"$f":"FC49","v":1.3625510124002824},{"$f":"FD49","v":1.3625510124002824},{"$f":"FE49","v":1.3625510124002824},{"$f":"FF49","v":1.3625510124002824},{"$f":"FG49","v":1.3625510124002824},{"$f":"FH49","v":1.3625510124002824},{"$f":"FI49","v":1.3625510124002824},{"$f":"FJ49","v":1.3625510124002824},{"$f":"FK49","v":1.3625510124002824},{"$f":"FL49","v":1.3625510124002824},{"$f":"FM49","v":1.3625510124002824},{"$f":"FN49","v":1.3625510124002824},{"$f":"FO49","v":1.3979773387226897},{"$f":"FP49","v":1.3979773387226897},{"$f":"FQ49","v":1.3979773387226897},{"$f":"FR49","v":1.3979773387226897},{"$f":"FS49","v":1.3979773387226897},{"$f":"FT49","v":1.3979773387226897},{"$f":"FU49","v":1.3979773387226897},{"$f":"FV49","v":1.3979773387226897},{"$f":"FW49","v":1.3979773387226897},{"$f":"FX49","v":1.3979773387226897},{"$f":"FY49","v":1.3979773387226897},{"$f":"FZ49","v":1.3979773387226897},{"$f":"GA49","v":1.4343247495294797},{"$f":"GB49","v":1.4343247495294797},{"$f":"GC49","v":1.4343247495294797},{"$f":"GD49","v":1.4343247495294797},{"$f":"GE49","v":1.4343247495294797},{"$f":"GF49","v":1.4343247495294797},{"$f":"GG49","v":1.4343247495294797},{"$f":"GH49","v":1.4343247495294797},{"$f":"GI49","v":1.4343247495294797},{"$f":"GJ49","v":1.4343247495294797},{"$f":"GK49","v":1.4343247495294797},{"$f":"GL49","v":1.4343247495294797},{"$f":"GM49","v":1.4716171930172464},{"$f":"GN49","v":1.4716171930172464},{"$f":"GO49","v":1.4716171930172464},{"$f":"GP49","v":1.4716171930172464},{"$f":"GQ49","v":1.4716171930172464},{"$f":"GR49","v":1.4716171930172464},{"$f":"GS49","v":1.4716171930172464},{"$f":"GT49","v":1.4716171930172464},{"$f":"GU49","v":1.4716171930172464},{"$f":"GV49","v":1.4716171930172464},{"$f":"GW49","v":1.4716171930172464},{"$f":"GX49","v":1.4716171930172464},{"$f":"GY49","v":1.5098792400356948},{"$f":"GZ49","v":1.5098792400356948},{"$f":"HA49","v":1.5098792400356948},{"$f":"HB49","v":1.5098792400356948},{"$f":"HC49","v":1.5098792400356948},{"$f":"HD49","v":1.5098792400356948},{"$f":"HE49","v":1.5098792400356948},{"$f":"HF49","v":1.5098792400356948},{"$f":"HG49","v":1.5098792400356948},{"$f":"HH49","v":1.5098792400356948},{"$f":"HI49","v":1.5098792400356948},{"$f":"HJ49","v":1.5098792400356948},{"$f":"HK49","v":1.5491361002766229},{"$f":"HL49","v":1.5491361002766229},{"$f":"HM49","v":1.5491361002766229},{"$f":"HN49","v":1.5491361002766229},{"$f":"HO49","v":1.5491361002766229},{"$f":"HP49","v":1.5491361002766229},{"$f":"HQ49","v":1.5491361002766229},{"$f":"HR49","v":1.5491361002766229},{"$f":"HS49","v":1.5491361002766229},{"$f":"HT49","v":1.5491361002766229},{"$f":"HU49","v":1.5491361002766229},{"$f":"HV49","v":1.5491361002766229},{"$f":"HW49","v":1.5894136388838151},{"$f":"HX49","v":1.5894136388838151},{"$f":"HY49","v":1.5894136388838151},{"$f":"HZ49","v":1.5894136388838151},{"$f":"IA49","v":1.5894136388838151},{"$f":"IB49","v":1.5894136388838151},{"$f":"IC49","v":1.5894136388838151},{"$f":"ID49","v":1.5894136388838151},{"$f":"IE49","v":1.5894136388838151},{"$f":"IF49","v":1.5894136388838151},{"$f":"IG49","v":1.5894136388838151},{"$f":"IH49","v":1.5894136388838151},{"$f":"II49","v":1.6307383934947943},{"$f":"IJ49","v":1.6307383934947943},{"$f":"IK49","v":1.6307383934947943},{"$f":"IL49","v":1.6307383934947943},{"$f":"IM49","v":1.6307383934947943},{"$f":"IN49","v":1.6307383934947943},{"$f":"IO49","v":1.6307383934947943},{"$f":"IP49","v":1.6307383934947943},{"$f":"IQ49","v":1.6307383934947943},{"$f":"IR49","v":1.6307383934947943},{"$f":"IS49","v":1.6307383934947943},{"$f":"IT49","v":1.6307383934947943},{"$f":"IU49","v":1.673137591725659},{"$f":"IV49","v":1.673137591725659},{"$f":"IW49","v":1.673137591725659},{"$f":"IX49","v":1.673137591725659},{"$f":"IY49","v":1.673137591725659},{"$f":"IZ49","v":1.673137591725659},{"$f":"JA49","v":1.673137591725659},{"$f":"JB49","v":1.673137591725659},{"$f":"JC49","v":1.673137591725659},{"$f":"JD49","v":1.673137591725659},{"$f":"JE49","v":1.673137591725659},{"$f":"JF49","v":1.673137591725659},{"$f":"JG49","v":1.7166391691105263},{"$f":"JH49","v":1.7166391691105263},{"$f":"JI49","v":1.7166391691105263},{"$f":"JJ49","v":1.7166391691105263},{"$f":"JK49","v":1.7166391691105263},{"$f":"JL49","v":1.7166391691105263},{"$f":"JM49","v":1.7166391691105263},{"$f":"JN49","v":1.7166391691105263},{"$f":"JO49","v":1.7166391691105263},{"$f":"JP49","v":1.7166391691105263},{"$f":"JQ49","v":1.7166391691105263},{"$f":"JR49","v":1.7166391691105263},{"$f":"JS49","v":1.7612717875074},{"$f":"JT49","v":1.7612717875074},{"$f":"JU49","v":1.7612717875074},{"$f":"JV49","v":1.7612717875074},{"$f":"JW49","v":1.7612717875074},{"$f":"JX49","v":1.7612717875074},{"$f":"JY49","v":1.7612717875074},{"$f":"JZ49","v":1.7612717875074},{"$f":"KA49","v":1.7612717875074},{"$f":"KB49","v":1.7612717875074},{"$f":"KC49","v":1.7612717875074},{"$f":"KD49","v":1.7612717875074},{"$f":"KE49","v":1.8070648539825924},{"$f":"KF49","v":1.8070648539825924},{"$f":"KG49","v":1.8070648539825924},{"$f":"KH49","v":1.8070648539825924},{"$f":"KI49","v":1.8070648539825924},{"$f":"KJ49","v":1.8070648539825924},{"$f":"KK49","v":1.8070648539825924},{"$f":"KL49","v":1.8070648539825924},{"$f":"KM49","v":1.8070648539825924},{"$f":"KN49","v":1.8070648539825924},{"$f":"KO49","v":1.8070648539825924},{"$f":"KP49","v":1.8070648539825924},{"$f":"KQ49","v":1.85404854018614},{"$f":"KR49","v":1.85404854018614},{"$f":"KS49","v":1.85404854018614},{"$f":"KT49","v":1.85404854018614},{"$f":"KU49","v":1.85404854018614},{"$f":"KV49","v":1.85404854018614},{"$f":"KW49","v":1.85404854018614},{"$f":"KX49","v":1.85404854018614},{"$f":"KY49","v":1.85404854018614},{"$f":"KZ49","v":1.85404854018614},{"$f":"LA49","v":1.85404854018614},{"$f":"LB49","v":1.85404854018614},{"$f":"LC49","v":1.9022538022309796},{"$f":"LD49","v":1.9022538022309796},{"$f":"LE49","v":1.9022538022309796},{"$f":"LF49","v":1.9022538022309796},{"$f":"LG49","v":1.9022538022309796},{"$f":"LH49","v":1.9022538022309796},{"$f":"LI49","v":1.9022538022309796},{"$f":"LJ49","v":1.9022538022309796},{"$f":"LK49","v":1.9022538022309796},{"$f":"LL49","v":1.9022538022309796},{"$f":"LM49","v":1.9022538022309796},{"$f":"LN49","v":1.9022538022309796},{"$f":"LO49","v":1.951712401088985},{"$f":"LP49","v":1.951712401088985},{"$f":"LQ49","v":1.951712401088985},{"$f":"LR49","v":1.951712401088985},{"$f":"LS49","v":1.951712401088985},{"$f":"LT49","v":1.951712401088985},{"$f":"LU49","v":1.951712401088985},{"$f":"LV49","v":1.951712401088985},{"$f":"LW49","v":1.951712401088985},{"$f":"LX49","v":1.951712401088985},{"$f":"LY49","v":1.951712401088985},{"$f":"LZ49","v":1.951712401088985},{"$f":"MA49","v":2.0024569235172986},{"$f":"MB49","v":2.0024569235172986},{"$f":"MC49","v":2.0024569235172986},{"$f":"MD49","v":2.0024569235172986},{"$f":"ME49","v":2.0024569235172986},{"$f":"MF49","v":2.0024569235172986},{"$f":"MG49","v":2.0024569235172986},{"$f":"MH49","v":2.0024569235172986},{"$f":"MI49","v":2.0024569235172986},{"$f":"MJ49","v":2.0024569235172986},{"$f":"MK49","v":2.0024569235172986},{"$f":"ML49","v":2.0024569235172986},{"$f":"MM49","v":2.0545208035287486},{"$f":"MN49","v":2.0545208035287486},{"$f":"MO49","v":2.0545208035287486},{"$f":"MP49","v":2.0545208035287486},{"$f":"MQ49","v":2.0545208035287486},{"$f":"MR49","v":2.0545208035287486},{"$f":"MS49","v":2.0545208035287486},{"$f":"MT49","v":2.0545208035287486},{"$f":"MU49","v":2.0545208035287486},{"$f":"MV49","v":2.0545208035287486},{"$f":"MW49","v":2.0545208035287486},{"$f":"MX49","v":2.0545208035287486},{"$f":"MY49","v":2.107938344420496},{"$f":"MZ49","v":2.107938344420496},{"$f":"NA49","v":2.107938344420496},{"$f":"NB49","v":2.107938344420496},{"$f":"NC49","v":2.107938344420496},{"$f":"ND49","v":2.107938344420496},{"$f":"NE49","v":2.107938344420496},{"$f":"NF49","v":2.107938344420496},{"$f":"NG49","v":2.107938344420496},{"$f":"NH49","v":2.107938344420496},{"$f":"NI49","v":2.107938344420496},{"$f":"NJ49","v":2.107938344420496},{"$f":"NK49","v":2.162744741375429},{"$f":"NL49","v":2.162744741375429},{"$f":"NM49","v":2.162744741375429},{"$f":"NN49","v":2.162744741375429},{"$f":"NO49","v":2.162744741375429},{"$f":"NP49","v":2.162744741375429},{"$f":"NQ49","v":2.162744741375429},{"$f":"NR49","v":2.162744741375429},{"$f":"NS49","v":2.162744741375429},{"$f":"NT49","v":2.162744741375429},{"$f":"NU49","v":2.162744741375429},{"$f":"NV49","v":2.162744741375429},{"$f":"NW49","v":2.2189761046511904},{"$f":"NX49","v":2.2189761046511904},{"$f":"NY49","v":2.2189761046511904},{"$f":"NZ49","v":2.2189761046511904},{"$f":"OA49","v":2.2189761046511904},{"$f":"OB49","v":2.2189761046511904},{"$f":"OC49","v":2.2189761046511904},{"$f":"OD49","v":2.2189761046511904},{"$f":"OE49","v":2.2189761046511904},{"$f":"OF49","v":2.2189761046511904},{"$f":"OG49","v":2.2189761046511904},{"$f":"OH49","v":2.2189761046511904},{"$f":"OI49","v":2.2766694833721215},{"$f":"OJ49","v":2.2766694833721215},{"$f":"OK49","v":2.2766694833721215},{"$f":"OL49","v":2.2766694833721215},{"$f":"OM49","v":2.2766694833721215},{"$f":"ON49","v":2.2766694833721215},{"$f":"OO49","v":2.2766694833721215},{"$f":"OP49","v":2.2766694833721215},{"$f":"OQ49","v":2.2766694833721215},{"$f":"OR49","v":2.2766694833721215},{"$f":"OS49","v":2.2766694833721215},{"$f":"OT49","v":2.2766694833721215},{"$f":"OU49","v":2.3358628899397966},{"$f":"OV49","v":2.3358628899397966},{"$f":"OW49","v":2.3358628899397966},{"$f":"OX49","v":2.3358628899397966},{"$f":"OY49","v":2.3358628899397966},{"$f":"OZ49","v":2.3358628899397966},{"$f":"PA49","v":2.3358628899397966},{"$f":"PB49","v":2.3358628899397966},{"$f":"PC49","v":2.3358628899397966},{"$f":"PD49","v":2.3358628899397966},{"$f":"PE49","v":2.3358628899397966},{"$f":"PF49","v":2.3358628899397966},{"$f":"PG49","v":2.3965953250782315},{"$f":"PH49","v":2.3965953250782315},{"$f":"PI49","v":2.3965953250782315},{"$f":"PJ49","v":2.3965953250782315},{"$f":"PK49","v":2.3965953250782315},{"$f":"PL49","v":2.3965953250782315},{"$f":"PM49","v":2.3965953250782315},{"$f":"PN49","v":2.3965953250782315},{"$f":"PO49","v":2.3965953250782315},{"$f":"PP49","v":2.3965953250782315},{"$f":"PQ49","v":2.3965953250782315},{"$f":"PR49","v":2.3965953250782315},{"$f":"PS49","v":2.4589068035302657},{"$f":"PT49","v":2.4589068035302657},{"$f":"PU49","v":2.4589068035302657},{"$f":"PV49","v":2.4589068035302657},{"$f":"PW49","v":2.4589068035302657},{"$f":"PX49","v":2.4589068035302657},{"$f":"PY49","v":2.4589068035302657},{"$f":"PZ49","v":2.4589068035302657},{"$f":"QA49","v":2.4589068035302657},{"$f":"QB49","v":2.4589068035302657},{"$f":"QC49","v":2.4589068035302657},{"$f":"QD49","v":2.4589068035302657},{"$f":"QE49","v":2.5228383804220527},{"$f":"QF49","v":2.5884321783130262},{"$f":"QG49","v":2.6557314149491651},{"$f":"QH49","v":2.7247804317378432},{"$f":"QI49","v":2.7956247229630273},{"$f":"QJ49","v":2.8683109657600663},{"$f":"QK49","v":2.9428870508698282},{"$f":"QL49","v":3.0194021141924439},{"$f":"QM49","v":3.0979065691614474},{"$f":"QN49","v":3.1784521399596453},{"$f":"QO49","v":3.2610918955985961},{"$f":"QP49","v":3.3458802848841596},{"$f":"QQ49","v":3.4328731722911479},{"$f":"QR49","v":3.5221278747707179},{"$f":"QS49","v":3.6137031995147568},{"$f":"QT49","v":3.7076594827021405},{"$f":"QU49","v":3.8040586292523964},{"$f":"QV49","v":3.9029641536129587},{"$f":"QW49","v":4.0044412216068954},{"$f":"QX49","v":4.1085566933686746},{"$f":"QY49","v":4.21537916739626},{"$f":"QZ49","v":4.3249790257485632},{"$f":"RA49","v":4.437428480418026},{"$f":"RB49","v":4.5528016209088946},{"$f":"RC49","v":4.6711744630525258},{"$f":"RD49","v":4.7926249990918919},{"$f":"RE49","v":4.9172332490682811},{"$f":"RF49","v":5.0450813135440562},{"$f":"RG49","v":5.176253427696202},{"$f":"RH49","v":5.3108360168163031},{"$f":"RI49","v":5.4489177532535269},{"$f":"RJ49","v":5.5905896148381187},{"$f":"RK49","v":5.7359449448239097},{"$f":"RL49","v":5.8850795133893312},{"$f":"RM49","v":6.0380915807374542},{"$f":"RN49","v":6.1950819618366282},{"$f":"RO49","v":6.3561540928443803},{"$f":"RP49","v":6.521414099258334},{"$f":"RQ49","v":6.6909708658390512},{"$f":"RR49","v":6.8649361083508671},{"$f":"RS49","v":7.0434244471679897},{"$f":"RT49","v":7.2265534827943574},{"$f":"RU49","v":7.414443873347011},{"$f":"RV49","v":7.6072194140540335},{"$f":"RW49","v":7.8050071188194385},{"$f":"RX49","v":8.0079373039087436},{"$f":"RY49","v":8.2161436738103717},{"$f":"RZ49","v":8.4297634093294409},{"$f":"SA49","v":8.6489372579720065},{"$f":"SB49","v":8.8738096266792788},{"$f":"SC49","v":9.1045286769729401},{"$f":"SD49","v":9.3412464225742369},{"$f":"SE49","v":9.5841188295611666},{"$f":"SF49","v":9.8333059191297565},{"$f":"SG49","v":10.08897187302713},{"$f":"SH49","v":10.351285141725835},{"$f":"SI49","v":10.620418555410707},{"$f":"SJ49","v":10.896549437851386},{"$f":"SK49","v":11.179859723235522},{"$f":"SL49","v":11.470536076039645},{"$f":"SM49","v":11.768770014016676},{"$f":"SN49","v":12.074758034381109},{"$f":"SO49","v":12.388701743275018}]
[null,null,null,"Target Degradation Index","Index",{"$f":"InputC!F125","v":0},null,null,1,{"$f":"I166*(1+$F$166*J47*J13)","v":1},{"$f":"J166*(1+$F$166*K47*K13)","v":1},{"$f":"K166*(1+$F$166*L47*L13)","v":1},{"$f":"L166*(1+$F$166*M47*M13)","v":1},{"$f":"M166*(1+$F$166*N47*N13)","v":1},{"$f":"N166*(1+$F$166*O47*O13)","v":1},{"$f":"O166*(1+$F$166*P47*P13)","v":1},{"$f":"P166*(1+$F$166*Q47*Q13)","v":1},{"$f":"Q166*(1+$F$166*R47*R13)","v":1},{"$f":"R166*(1+$F$166*S47*S13)","v":1},{"$f":"S166*(1+$F$166*T47*T13)","v":1},{"$f":"T166*(1+$F$166*U47*U13)","v":1},{"$f":"U166*(1+$F$166*V47*V13)","v":1},{"$f":"V166*(1+$F$166*W47*W13)","v":1},{"$f":"W166*(1+$F$166*X47*X13)","v":1},{"$f":"X166*(1+$F$166*Y47*Y13)","v":1},{"$f":"Y166*(1+$F$166*Z47*Z13)","v":1},{"$f":"Z166*(1+$F$166*AA47*AA13)","v":1},{"$f":"AA166*(1+$F$166*AB47*AB13)","v":1},{"$f":"AB166*(1+$F$166*AC47*AC13)","v":1},{"$f":"AC166*(1+$F$166*AD47*AD13)","v":1},{"$f":"AD166*(1+$F$166*AE47*AE13)","v":1},{"$f":"AE166*(1+$F$166*AF47*AF13)","v":1},{"$f":"AF166*(1+$F$166*AG47*AG13)","v":1},{"$f":"AG166*(1+$F$166*AH47*AH13)","v":1},{"$f":"AH166*(1+$F$166*AI47*AI13)","v":1},{"$f":"AI166*(1+$F$166*AJ47*AJ13)","v":1},{"$f":"AJ166*(1+$F$166*AK47*AK13)","v":1},{"$f":"AK166*(1+$F$166*AL47*AL13)","v":1},{"$f":"AL166*(1+$F$166*AM47*AM13)","v":1},{"$f":"AM166*(1+$F$166*AN47*AN13)","v":1},{"$f":"AN166*(1+$F$166*AO47*AO13)","v":1},{"$f":"AO166*(1+$F$166*AP47*AP13)","v":1},{"$f":"AP166*(1+$F$166*AQ47*AQ13)","v":1},{"$f":"AQ166*(1+$F$166*AR47*AR13)","v":1},{"$f":"AR166*(1+$F$166*AS47*AS13)","v":1},{"$f":"AS166*(1+$F$166*AT47*AT13)","v":1},{"$f":"AT166*(1+$F$166*AU47*AU13)","v":1},{"$f":"AU166*(1+$F$166*AV47*AV13)","v":1},{"$f":"AV166*(1+$F$166*AW47*AW13)","v":1},{"$f":"AW166*(1+$F$166*AX47*AX13)","v":1},{"$f":"AX166*(1+$F$166*AY47*AY13)","v":1},{"$f":"AY166*(1+$F$166*AZ47*AZ13)","v":1},{"$f":"AZ166*(1+$F$166*BA47*BA13)","v":1},{"$f":"BA166*(1+$F$166*BB47*BB13)","v":1},{"$f":"BB166*(1+$F$166*BC47*BC13)","v":1},{"$f":"BC166*(1+$F$166*BD47*BD13)","v":1},{"$f":"BD166*(1+$F$166*BE47*BE13)","v":1},{"$f":"BE166*(1+$F$166*BF47*BF13)","v":1},{"$f":"BF166*(1+$F$166*BG47*BG13)","v":1},{"$f":"BG166*(1+$F$166*BH47*BH13)","v":1},{"$f":"BH166*(1+$F$166*BI47*BI13)","v":1},{"$f":"BI166*(1+$F$166*BJ47*BJ13)","v":1},{"$f":"BJ166*(1+$F$166*BK47*BK13)","v":1},{"$f":"BK166*(1+$F$166*BL47*BL13)","v":1},{"$f":"BL166*(1+$F$166*BM47*BM13)","v":1},{"$f":"BM166*(1+$F$166*BN47*BN13)","v":1},{"$f":"BN166*(1+$F$166*BO47*BO13)","v":1},{"$f":"BO166*(1+$F$166*BP47*BP13)","v":1},{"$f":"BP166*(1+$F$166*BQ47*BQ13)","v":1},{"$f":"BQ166*(1+$F$166*BR47*BR13)","v":1},{"$f":"BR166*(1+$F$166*BS47*BS13)","v":1},{"$f":"BS166*(1+$F$166*BT47*BT13)","v":1},{"$f":"BT166*(1+$F$166*BU47*BU13)","v":1},{"$f":"BU166*(1+$F$166*BV47*BV13)","v":1},{"$f":"BV166*(1+$F$166*BW47*BW13)","v":1},{"$f":"BW166*(1+$F$166*BX47*BX13)","v":1},{"$f":"BX166*(1+$F$166*BY47*BY13)","v":1},{"$f":"BY166*(1+$F$166*BZ47*BZ13)","v":1},{"$f":"BZ166*(1+$F$166*CA47*CA13)","v":1},{"$f":"CA166*(1+$F$166*CB47*CB13)","v":1},{"$f":"CB166*(1+$F$166*CC47*CC13)","v":1},{"$f":"CC166*(1+$F$166*CD47*CD13)","v":1},{"$f":"CD166*(1+$F$166*CE47*CE13)","v":1},{"$f":"CE166*(1+$F$166*CF47*CF13)","v":1},{"$f":"CF166*(1+$F$166*CG47*CG13)","v":1},{"$f":"CG166*(1+$F$166*CH47*CH13)","v":1},{"$f":"CH166*(1+$F$166*CI47*CI13)","v":1},{"$f":"CI166*(1+$F$166*CJ47*CJ13)","v":1},{"$f":"CJ166*(1+$F$166*CK47*CK13)","v":1},{"$f":"CK166*(1+$F$166*CL47*CL13)","v":1},{"$f":"CL166*(1+$F$166*CM47*CM13)","v":1},{"$f":"CM166*(1+$F$166*CN47*CN13)","v":1},{"$f":"CN166*(1+$F$166*CO47*CO13)","v":1},{"$f":"CO166*(1+$F$166*CP47*CP13)","v":1},{"$f":"CP166*(1+$F$166*CQ47*CQ13)","v":1},{"$f":"CQ166*(1+$F$166*CR47*CR13)","v":1},{"$f":"CR166*(1+$F$166*CS47*CS13)","v":1},{"$f":"CS166*(1+$F$166*CT47*CT13)","v":1},{"$f":"CT166*(1+$F$166*CU47*CU13)","v":1},{"$f":"CU166*(1+$F$166*CV47*CV13)","v":1},{"$f":"CV166*(1+$F$166*CW47*CW13)","v":1},{"$f":"CW166*(1+$F$166*CX47*CX13)","v":1},{"$f":"CX166*(1+$F$166*CY47*CY13)","v":1},{"$f":"CY166*(1+$F$166*CZ47*CZ13)","v":1},{"$f":"CZ166*(1+$F$166*DA47*DA13)","v":1},{"$f":"DA166*(1+$F$166*DB47*DB13)","v":1},{"$f":"DB166*(1+$F$166*DC47*DC13)","v":1},{"$f":"DC166*(1+$F$166*DD47*DD13)","v":1},{"$f":"DD166*(1+$F$166*DE47*DE13)","v":1},{"$f":"DE166*(1+$F$166*DF47*DF13)","v":1},{"$f":"DF166*(1+$F$166*DG47*DG13)","v":1},{"$f":"DG166*(1+$F$166*DH47*DH13)","v":1},{"$f":"DH166*(1+$F$166*DI47*DI13)","v":1},{"$f":"DI166*(1+$F$166*DJ47*DJ13)","v":1},{"$f":"DJ166*(1+$F$166*DK47*DK13)","v":1},{"$f":"DK166*(1+$F$166*DL47*DL13)","v":1},{"$f":"DL166*(1+$F$166*DM47*DM13)","v":1},{"$f":"DM166*(1+$F$166*DN47*DN13)","v":1},{"$f":"DN166*(1+$F$166*DO47*DO13)","v":1},{"$f":"DO166*(1+$F$166*DP47*DP13)","v":1},{"$f":"DP166*(1+$F$166*DQ47*DQ13)","v":1},{"$f":"DQ166*(1+$F$166*DR47*DR13)","v":1},{"$f":"DR166*(1+$F$166*DS47*DS13)","v":1},{"$f":"DS166*(1+$F$166*DT47*DT13)","v":1},{"$f":"DT166*(1+$F$166*DU47*DU13)","v":1},{"$f":"DU166*(1+$F$166*DV47*DV13)","v":1},{"$f":"DV166*(1+$F$166*DW47*DW13)","v":1},{"$f":"DW166*(1+$F$166*DX47*DX13)","v":1},{"$f":"DX166*(1+$F$166*DY47*DY13)","v":1},{"$f":"DY166*(1+$F$166*DZ47*DZ13)","v":1},{"$f":"DZ166*(1+$F$166*EA47*EA13)","v":1},{"$f":"EA166*(1+$F$166*EB47*EB13)","v":1},{"$f":"EB166*(1+$F$166*EC47*EC13)","v":1},{"$f":"EC166*(1+$F$166*ED47*ED13)","v":1},{"$f":"ED166*(1+$F$166*EE47*EE13)","v":1},{"$f":"EE166*(1+$F$166*EF47*EF13)","v":1},{"$f":"EF166*(1+$F$166*EG47*EG13)","v":1},{"$f":"EG166*(1+$F$166*EH47*EH13)","v":1},{"$f":"EH166*(1+$F$166*EI47*EI13)","v":1},{"$f":"EI166*(1+$F$166*EJ47*EJ13)","v":1},{"$f":"EJ166*(1+$F$166*EK47*EK13)","v":1},{"$f":"EK166*(1+$F$166*EL47*EL13)","v":1},{"$f":"EL166*(1+$F$166*EM47*EM13)","v":1},{"$f":"EM166*(1+$F$166*EN47*EN13)","v":1},{"$f":"EN166*(1+$F$166*EO47*EO13)","v":1},{"$f":"EO166*(1+$F$166*EP47*EP13)","v":1},{"$f":"EP166*(1+$F$166*EQ47*EQ13)","v":1},{"$f":"EQ166*(1+$F$166*ER47*ER13)","v":1},{"$f":"ER166*(1+$F$166*ES47*ES13)","v":1},{"$f":"ES166*(1+$F$166*ET47*ET13)","v":1},{"$f":"ET166*(1+$F$166*EU47*EU13)","v":1},{"$f":"EU166*(1+$F$166*EV47*EV13)","v":1},{"$f":"EV166*(1+$F$166*EW47*EW13)","v":1},{"$f":"EW166*(1+$F$166*EX47*EX13)","v":1},{"$f":"EX166*(1+$F$166*EY47*EY13)","v":1},{"$f":"EY166*(1+$F$166*EZ47*EZ13)","v":1},{"$f":"EZ166*(1+$F$166*FA47*FA13)","v":1},{"$f":"FA166*(1+$F$166*FB47*FB13)","v":1},{"$f":"FB166*(1+$F$166*FC47*FC13)","v":1},{"$f":"FC166*(1+$F$166*FD47*FD13)","v":1},{"$f":"FD166*(1+$F$166*FE47*FE13)","v":1},{"$f":"FE166*(1+$F$166*FF47*FF13)","v":1},{"$f":"FF166*(1+$F$166*FG47*FG13)","v":1},{"$f":"FG166*(1+$F$166*FH47*FH13)","v":1},{"$f":"FH166*(1+$F$166*FI47*FI13)","v":1},{"$f":"FI166*(1+$F$166*FJ47*FJ13)","v":1},{"$f":"FJ166*(1+$F$166*FK47*FK13)","v":1},{"$f":"FK166*(1+$F$166*FL47*FL13)","v":1},{"$f":"FL166*(1+$F$166*FM47*FM13)","v":1},{"$f":"FM166*(1+$F$166*FN47*FN13)","v":1},{"$f":"FN166*(1+$F$166*FO47*FO13)","v":1},{"$f":"FO166*(1+$F$166*FP47*FP13)","v":1},{"$f":"FP166*(1+$F$166*FQ47*FQ13)","v":1},{"$f":"FQ166*(1+$F$166*FR47*FR13)","v":1},{"$f":"FR166*(1+$F$166*FS47*FS13)","v":1},{"$f":"FS166*(1+$F$166*FT47*FT13)","v":1},{"$f":"FT166*(1+$F$166*FU47*FU13)","v":1},{"$f":"FU166*(1+$F$166*FV47*FV13)","v":1},{"$f":"FV166*(1+$F$166*FW47*FW13)","v":1},{"$f":"FW166*(1+$F$166*FX47*FX13)","v":1},{"$f":"FX166*(1+$F$166*FY47*FY13)","v":1},{"$f":"FY166*(1+$F$166*FZ47*FZ13)","v":1},{"$f":"FZ166*(1+$F$166*GA47*GA13)","v":1},{"$f":"GA166*(1+$F$166*GB47*GB13)","v":1},{"$f":"GB166*(1+$F$166*GC47*GC13)","v":1},{"$f":"GC166*(1+$F$166*GD47*GD13)","v":1},{"$f":"GD166*(1+$F$166*GE47*GE13)","v":1},{"$f":"GE166*(1+$F$166*GF47*GF13)","v":1},{"$f":"GF166*(1+$F$166*GG47*GG13)","v":1},{"$f":"GG166*(1+$F$166*GH47*GH13)","v":1},{"$f":"GH166*(1+$F$166*GI47*GI13)","v":1},{"$f":"GI166*(1+$F$166*GJ47*GJ13)","v":1},{"$f":"GJ166*(1+$F$166*GK47*GK13)","v":1},{"$f":"GK166*(1+$F$166*GL47*GL13)","v":1},{"$f":"GL166*(1+$F$166*GM47*GM13)","v":1},{"$f":"GM166*(1+$F$166*GN47*GN13)","v":1},{"$f":"GN166*(1+$F$166*GO47*GO13)","v":1},{"$f":"GO166*(1+$F$166*GP47*GP13)","v":1},{"$f":"GP166*(1+$F$166*GQ47*GQ13)","v":1},{"$f":"GQ166*(1+$F$166*GR47*GR13)","v":1},{"$f":"GR166*(1+$F$166*GS47*GS13)","v":1},{"$f":"GS166*(1+$F$166*GT47*GT13)","v":1},{"$f":"GT166*(1+$F$166*GU47*GU13)","v":1},{"$f":"GU166*(1+$F$166*GV47*GV13)","v":1},{"$f":"GV166*(1+$F$166*GW47*GW13)","v":1},{"$f":"GW166*(1+$F$166*GX47*GX13)","v":1},{"$f":"GX166*(1+$F$166*GY47*GY13)","v":1},{"$f":"GY166*(1+$F$166*GZ47*GZ13)","v":1},{"$f":"GZ166*(1+$F$166*HA47*HA13)","v":1},{"$f":"HA166*(1+$F$166*HB47*HB13)","v":1},{"$f":"HB166*(1+$F$166*HC47*HC13)","v":1},{"$f":"HC166*(1+$F$166*HD47*HD13)","v":1},{"$f":"HD166*(1+$F$166*HE47*HE13)","v":1},{"$f":"HE166*(1+$F$166*HF47*HF13)","v":1},{"$f":"HF166*(1+$F$166*HG47*HG13)","v":1},{"$f":"HG166*(1+$F$166*HH47*HH13)","v":1},{"$f":"HH166*(1+$F$166*HI47*HI13)","v":1},{"$f":"HI166*(1+$F$166*HJ47*HJ13)","v":1},{"$f":"HJ166*(1+$F$166*HK47*HK13)","v":1},{"$f":"HK166*(1+$F$166*HL47*HL13)","v":1},{"$f":"HL166*(1+$F$166*HM47*HM13)","v":1},{"$f":"HM166*(1+$F$166*HN47*HN13)","v":1},{"$f":"HN166*(1+$F$166*HO47*HO13)","v":1},{"$f":"HO166*(1+$F$166*HP47*HP13)","v":1},{"$f":"HP166*(1+$F$166*HQ47*HQ13)","v":1},{"$f":"HQ166*(1+$F$166*HR47*HR13)","v":1},{"$f":"HR166*(1+$F$166*HS47*HS13)","v":1},{"$f":"HS166*(1+$F$166*HT47*HT13)","v":1},{"$f":"HT166*(1+$F$166*HU47*HU13)","v":1},{"$f":"HU166*(1+$F$166*HV47*HV13)","v":1},{"$f":"HV166*(1+$F$166*HW47*HW13)","v":1},{"$f":"HW166*(1+$F$166*HX47*HX13)","v":1},{"$f":"HX166*(1+$F$166*HY47*HY13)","v":1},{"$f":"HY166*(1+$F$166*HZ47*HZ13)","v":1},{"$f":"HZ166*(1+$F$166*IA47*IA13)","v":1},{"$f":"IA166*(1+$F$166*IB47*IB13)","v":1},{"$f":"IB166*(1+$F$166*IC47*IC13)","v":1},{"$f":"IC166*(1+$F$166*ID47*ID13)","v":1},{"$f":"ID166*(1+$F$166*IE47*IE13)","v":1},{"$f":"IE166*(1+$F$166*IF47*IF13)","v":1},{"$f":"IF166*(1+$F$166*IG47*IG13)","v":1},{"$f":"IG166*(1+$F$166*IH47*IH13)","v":1},{"$f":"IH166*(1+$F$166*II47*II13)","v":1},{"$f":"II166*(1+$F$166*IJ47*IJ13)","v":1},{"$f":"IJ166*(1+$F$166*IK47*IK13)","v":1},{"$f":"IK166*(1+$F$166*IL47*IL13)","v":1},{"$f":"IL166*(1+$F$166*IM47*IM13)","v":1},{"$f":"IM166*(1+$F$166*IN47*IN13)","v":1},{"$f":"IN166*(1+$F$166*IO47*IO13)","v":1},{"$f":"IO166*(1+$F$166*IP47*IP13)","v":1},{"$f":"IP166*(1+$F$166*IQ47*IQ13)","v":1},{"$f":"IQ166*(1+$F$166*IR47*IR13)","v":1},{"$f":"IR166*(1+$F$166*IS47*IS13)","v":1},{"$f":"IS166*(1+$F$166*IT47*IT13)","v":1},{"$f":"IT166*(1+$F$166*IU47*IU13)","v":1},{"$f":"IU166*(1+$F$166*IV47*IV13)","v":1},{"$f":"IV166*(1+$F$166*IW47*IW13)","v":1},{"$f":"IW166*(1+$F$166*IX47*IX13)","v":1},{"$f":"IX166*(1+$F$166*IY47*IY13)","v":1},{"$f":"IY166*(1+$F$166*IZ47*IZ13)","v":1},{"$f":"IZ166*(1+$F$166*JA47*JA13)","v":1},{"$f":"JA166*(1+$F$166*JB47*JB13)","v":1},{"$f":"JB166*(1+$F$166*JC47*JC13)","v":1},{"$f":"JC166*(1+$F$166*JD47*JD13)","v":1},{"$f":"JD166*(1+$F$166*JE47*JE13)","v":1},{"$f":"JE166*(1+$F$166*JF47*JF13)","v":1},{"$f":"JF166*(1+$F$166*JG47*JG13)","v":1},{"$f":"JG166*(1+$F$166*JH47*JH13)","v":1},{"$f":"JH166*(1+$F$166*JI47*JI13)","v":1},{"$f":"JI166*(1+$F$166*JJ47*JJ13)","v":1},{"$f":"JJ166*(1+$F$166*JK47*JK13)","v":1},{"$f":"JK166*(1+$F$166*JL47*JL13)","v":1},{"$f":"JL166*(1+$F$166*JM47*JM13)","v":1},{"$f":"JM166*(1+$F$166*JN47*JN13)","v":1},{"$f":"JN166*(1+$F$166*JO47*JO13)","v":1},{"$f":"JO166*(1+$F$166*JP47*JP13)","v":1},{"$f":"JP166*(1+$F$166*JQ47*JQ13)","v":1},{"$f":"JQ166*(1+$F$166*JR47*JR13)","v":1},{"$f":"JR166*(1+$F$166*JS47*JS13)","v":1},{"$f":"JS166*(1+$F$166*JT47*JT13)","v":1},{"$f":"JT166*(1+$F$166*JU47*JU13)","v":1},{"$f":"JU166*(1+$F$166*JV47*JV13)","v":1},{"$f":"JV166*(1+$F$166*JW47*JW13)","v":1},{"$f":"JW166*(1+$F$166*JX47*JX13)","v":1},{"$f":"JX166*(1+$F$166*JY47*JY13)","v":1},{"$f":"JY166*(1+$F$166*JZ47*JZ13)","v":1},{"$f":"JZ166*(1+$F$166*KA47*KA13)","v":1},{"$f":"KA166*(1+$F$166*KB47*KB13)","v":1},{"$f":"KB166*(1+$F$166*KC47*KC13)","v":1},{"$f":"KC166*(1+$F$166*KD47*KD13)","v":1},{"$f":"KD166*(1+$F$166*KE47*KE13)","v":1},{"$f":"KE166*(1+$F$166*KF47*KF13)","v":1},{"$f":"KF166*(1+$F$166*KG47*KG13)","v":1},{"$f":"KG166*(1+$F$166*KH47*KH13)","v":1},{"$f":"KH166*(1+$F$166*KI47*KI13)","v":1},{"$f":"KI166*(1+$F$166*KJ47*KJ13)","v":1},{"$f":"KJ166*(1+$F$166*KK47*KK13)","v":1},{"$f":"KK166*(1+$F$166*KL47*KL13)","v":1},{"$f":"KL166*(1+$F$166*KM47*KM13)","v":1},{"$f":"KM166*(1+$F$166*KN47*KN13)","v":1},{"$f":"KN166*(1+$F$166*KO47*KO13)","v":1},{"$f":"KO166*(1+$F$166*KP47*KP13)","v":1},{"$f":"KP166*(1+$F$166*KQ47*KQ13)","v":1},{"$f":"KQ166*(1+$F$166*KR47*KR13)","v":1},{"$f":"KR166*(1+$F$166*KS47*KS13)","v":1},{"$f":"KS166*(1+$F$166*KT47*KT13)","v":1},{"$f":"KT166*(1+$F$166*KU47*KU13)","v":1},{"$f":"KU166*(1+$F$166*KV47*KV13)","v":1},{"$f":"KV166*(1+$F$166*KW47*KW13)","v":1},{"$f":"KW166*(1+$F$166*KX47*KX13)","v":1},{"$f":"KX166*(1+$F$166*KY47*KY13)","v":1},{"$f":"KY166*(1+$F$166*KZ47*KZ13)","v":1},{"$f":"KZ166*(1+$F$166*LA47*LA13)","v":1},{"$f":"LA166*(1+$F$166*LB47*LB13)","v":1},{"$f":"LB166*(1+$F$166*LC47*LC13)","v":1},{"$f":"LC166*(1+$F$166*LD47*LD13)","v":1},{"$f":"LD166*(1+$F$166*LE47*LE13)","v":1},{"$f":"LE166*(1+$F$166*LF47*LF13)","v":1},{"$f":"LF166*(1+$F$166*LG47*LG13)","v":1},{"$f":"LG166*(1+$F$166*LH47*LH13)","v":1},{"$f":"LH166*(1+$F$166*LI47*LI13)","v":1},{"$f":"LI166*(1+$F$166*LJ47*LJ13)","v":1},{"$f":"LJ166*(1+$F$166*LK47*LK13)","v":1},{"$f":"LK166*(1+$F$166*LL47*LL13)","v":1},{"$f":"LL166*(1+$F$166*LM47*LM13)","v":1},{"$f":"LM166*(1+$F$166*LN47*LN13)","v":1},{"$f":"LN166*(1+$F$166*LO47*LO13)","v":1},{"$f":"LO166*(1+$F$166*LP47*LP13)","v":1},{"$f":"LP166*(1+$F$166*LQ47*LQ13)","v":1},{"$f":"LQ166*(1+$F$166*LR47*LR13)","v":1},{"$f":"LR166*(1+$F$166*LS47*LS13)","v":1},{"$f":"LS166*(1+$F$166*LT47*LT13)","v":1},{"$f":"LT166*(1+$F$166*LU47*LU13)","v":1},{"$f":"LU166*(1+$F$166*LV47*LV13)","v":1},{"$f":"LV166*(1+$F$166*LW47*LW13)","v":1},{"$f":"LW166*(1+$F$166*LX47*LX13)","v":1},{"$f":"LX166*(1+$F$166*LY47*LY13)","v":1},{"$f":"LY166*(1+$F$166*LZ47*LZ13)","v":1},{"$f":"LZ166*(1+$F$166*MA47*MA13)","v":1},{"$f":"MA166*(1+$F$166*MB47*MB13)","v":1},{"$f":"MB166*(1+$F$166*MC47*MC13)","v":1},{"$f":"MC166*(1+$F$166*MD47*MD13)","v":1},{"$f":"MD166*(1+$F$166*ME47*ME13)","v":1},{"$f":"ME166*(1+$F$166*MF47*MF13)","v":1},{"$f":"MF166*(1+$F$166*MG47*MG13)","v":1},{"$f":"MG166*(1+$F$166*MH47*MH13)","v":1},{"$f":"MH166*(1+$F$166*MI47*MI13)","v":1},{"$f":"MI166*(1+$F$166*MJ47*MJ13)","v":1},{"$f":"MJ166*(1+$F$166*MK47*MK13)","v":1},{"$f":"MK166*(1+$F$166*ML47*ML13)","v":1},{"$f":"ML166*(1+$F$166*MM47*MM13)","v":1},{"$f":"MM166*(1+$F$166*MN47*MN13)","v":1},{"$f":"MN166*(1+$F$166*MO47*MO13)","v":1},{"$f":"MO166*(1+$F$166*MP47*MP13)","v":1},{"$f":"MP166*(1+$F$166*MQ47*MQ13)","v":1},{"$f":"MQ166*(1+$F$166*MR47*MR13)","v":1},{"$f":"MR166*(1+$F$166*MS47*MS13)","v":1},{"$f":"MS166*(1+$F$166*MT47*MT13)","v":1},{"$f":"MT166*(1+$F$166*MU47*MU13)","v":1},{"$f":"MU166*(1+$F$166*MV47*MV13)","v":1},{"$f":"MV166*(1+$F$166*MW47*MW13)","v":1},{"$f":"MW166*(1+$F$166*MX47*MX13)","v":1},{"$f":"MX166*(1+$F$166*MY47*MY13)","v":1},{"$f":"MY166*(1+$F$166*MZ47*MZ13)","v":1},{"$f":"MZ166*(1+$F$166*NA47*NA13)","v":1},{"$f":"NA166*(1+$F$166*NB47*NB13)","v":1},{"$f":"NB166*(1+$F$166*NC47*NC13)","v":1},{"$f":"NC166*(1+$F$166*ND47*ND13)","v":1},{"$f":"ND166*(1+$F$166*NE47*NE13)","v":1},{"$f":"NE166*(1+$F$166*NF47*NF13)","v":1},{"$f":"NF166*(1+$F$166*NG47*NG13)","v":1},{"$f":"NG166*(1+$F$166*NH47*NH13)","v":1},{"$f":"NH166*(1+$F$166*NI47*NI13)","v":1},{"$f":"NI166*(1+$F$166*NJ47*NJ13)","v":1},{"$f":"NJ166*(1+$F$166*NK47*NK13)","v":1},{"$f":"NK166*(1+$F$166*NL47*NL13)","v":1},{"$f":"NL166*(1+$F$166*NM47*NM13)","v":1},{"$f":"NM166*(1+$F$166*NN47*NN13)","v":1},{"$f":"NN166*(1+$F$166*NO47*NO13)","v":1},{"$f":"NO166*(1+$F$166*NP47*NP13)","v":1},{"$f":"NP166*(1+$F$166*NQ47*NQ13)","v":1},{"$f":"NQ166*(1+$F$166*NR47*NR13)","v":1},{"$f":"NR166*(1+$F$166*NS47*NS13)","v":1},{"$f":"NS166*(1+$F$166*NT47*NT13)","v":1},{"$f":"NT166*(1+$F$166*NU47*NU13)","v":1},{"$f":"NU166*(1+$F$166*NV47*NV13)","v":1},{"$f":"NV166*(1+$F$166*NW47*NW13)","v":1},{"$f":"NW166*(1+$F$166*NX47*NX13)","v":1},{"$f":"NX166*(1+$F$166*NY47*NY13)","v":1},{"$f":"NY166*(1+$F$166*NZ47*NZ13)","v":1},{"$f":"NZ166*(1+$F$166*OA47*OA13)","v":1},{"$f":"OA166*(1+$F$166*OB47*OB13)","v":1},{"$f":"OB166*(1+$F$166*OC47*OC13)","v":1},{"$f":"OC166*(1+$F$166*OD47*OD13)","v":1},{"$f":"OD166*(1+$F$166*OE47*OE13)","v":1},{"$f":"OE166*(1+$F$166*OF47*OF13)","v":1},{"$f":"OF166*(1+$F$166*OG47*OG13)","v":1},{"$f":"OG166*(1+$F$166*OH47*OH13)","v":1},{"$f":"OH166*(1+$F$166*OI47*OI13)","v":1},{"$f":"OI166*(1+$F$166*OJ47*OJ13)","v":1},{"$f":"OJ166*(1+$F$166*OK47*OK13)","v":1},{"$f":"OK166*(1+$F$166*OL47*OL13)","v":1},{"$f":"OL166*(1+$F$166*OM47*OM13)","v":1},{"$f":"OM166*(1+$F$166*ON47*ON13)","v":1},{"$f":"ON166*(1+$F$166*OO47*OO13)","v":1},{"$f":"OO166*(1+$F$166*OP47*OP13)","v":1},{"$f":"OP166*(1+$F$166*OQ47*OQ13)","v":1},{"$f":"OQ166*(1+$F$166*OR47*OR13)","v":1},{"$f":"OR166*(1+$F$166*OS47*OS13)","v":1},{"$f":"OS166*(1+$F$166*OT47*OT13)","v":1},{"$f":"OT166*(1+$F$166*OU47*OU13)","v":1},{"$f":"OU166*(1+$F$166*OV47*OV13)","v":1},{"$f":"OV166*(1+$F$166*OW47*OW13)","v":1},{"$f":"OW166*(1+$F$166*OX47*OX13)","v":1},{"$f":"OX166*(1+$F$166*OY47*OY13)","v":1},{"$f":"OY166*(1+$F$166*OZ47*OZ13)","v":1},{"$f":"OZ166*(1+$F$166*PA47*PA13)","v":1},{"$f":"PA166*(1+$F$166*PB47*PB13)","v":1},{"$f":"PB166*(1+$F$166*PC47*PC13)","v":1},{"$f":"PC166*(1+$F$166*PD47*PD13)","v":1},{"$f":"PD166*(1+$F$166*PE47*PE13)","v":1},{"$f":"PE166*(1+$F$166*PF47*PF13)","v":1},{"$f":"PF166*(1+$F$166*PG47*PG13)","v":1},{"$f":"PG166*(1+$F$166*PH47*PH13)","v":1},{"$f":"PH166*(1+$F$166*PI47*PI13)","v":1},{"$f":"PI166*(1+$F$166*PJ47*PJ13)","v":1},{"$f":"PJ166*(1+$F$166*PK47*PK13)","v":1},{"$f":"PK166*(1+$F$166*PL47*PL13)","v":1},{"$f":"PL166*(1+$F$166*PM47*PM13)","v":1},{"$f":"PM166*(1+$F$166*PN47*PN13)","v":1},{"$f":"PN166*(1+$F$166*PO47*PO13)","v":1},{"$f":"PO166*(1+$F$166*PP47*PP13)","v":1},{"$f":"PP166*(1+$F$166*PQ47*PQ13)","v":1},{"$f":"PQ166*(1+$F$166*PR47*PR13)","v":1},{"$f":"PR166*(1+$F$166*PS47*PS13)","v":1},{"$f":"PS166*(1+$F$166*PT47*PT13)","v":1},{"$f":"PT166*(1+$F$166*PU47*PU13)","v":1},{"$f":"PU166*(1+$F$166*PV47*PV13)","v":1},{"$f":"PV166*(1+$F$166*PW47*PW13)","v":1},{"$f":"PW166*(1+$F$166*PX47*PX13)","v":1},{"$f":"PX166*(1+$F$166*PY47*PY13)","v":1},{"$f":"PY166*(1+$F$166*PZ47*PZ13)","v":1},{"$f":"PZ166*(1+$F$166*QA47*QA13)","v":1},{"$f":"QA166*(1+$F$166*QB47*QB13)","v":1},{"$f":"QB166*(1+$F$166*QC47*QC13)","v":1},{"$f":"QC166*(1+$F$166*QD47*QD13)","v":1},{"$f":"QD166*(1+$F$166*QE47*QE13)","v":1},{"$f":"QE166*(1+$F$166*QF47*QF13)","v":1},{"$f":"QF166*(1+$F$166*QG47*QG13)","v":1},{"$f":"QG166*(1+$F$166*QH47*QH13)","v":1},{"$f":"QH166*(1+$F$166*QI47*QI13)","v":1},{"$f":"QI166*(1+$F$166*QJ47*QJ13)","v":1},{"$f":"QJ166*(1+$F$166*QK47*QK13)","v":1},{"$f":"QK166*(1+$F$166*QL47*QL13)","v":1},{"$f":"QL166*(1+$F$166*QM47*QM13)","v":1},{"$f":"QM166*(1+$F$166*QN47*QN13)","v":1},{"$f":"QN166*(1+$F$166*QO47*QO13)","v":1},{"$f":"QO166*(1+$F$166*QP47*QP13)","v":1},{"$f":"QP166*(1+$F$166*QQ47*QQ13)","v":1},{"$f":"QQ166*(1+$F$166*QR47*QR13)","v":1},{"$f":"QR166*(1+$F$166*QS47*QS13)","v":1},{"$f":"QS166*(1+$F$166*QT47*QT13)","v":1},{"$f":"QT166*(1+$F$166*QU47*QU13)","v":1},{"$f":"QU166*(1+$F$166*QV47*QV13)","v":1},{"$f":"QV166*(1+$F$166*QW47*QW13)","v":1},{"$f":"QW166*(1+$F$166*QX47*QX13)","v":1},{"$f":"QX166*(1+$F$166*QY47*QY13)","v":1},{"$f":"QY166*(1+$F$166*QZ47*QZ13)","v":1},{"$f":"QZ166*(1+$F$166*RA47*RA13)","v":1},{"$f":"RA166*(1+$F$166*RB47*RB13)","v":1},{"$f":"RB166*(1+$F$166*RC47*RC13)","v":1},{"$f":"RC166*(1+$F$166*RD47*RD13)","v":1},{"$f":"RD166*(1+$F$166*RE47*RE13)","v":1},{"$f":"RE166*(1+$F$166*RF47*RF13)","v":1},{"$f":"RF166*(1+$F$166*RG47*RG13)","v":1},{"$f":"RG166*(1+$F$166*RH47*RH13)","v":1},{"$f":"RH166*(1+$F$166*RI47*RI13)","v":1},{"$f":"RI166*(1+$F$166*RJ47*RJ13)","v":1},{"$f":"RJ166*(1+$F$166*RK47*RK13)","v":1},{"$f":"RK166*(1+$F$166*RL47*RL13)","v":1},{"$f":"RL166*(1+$F$166*RM47*RM13)","v":1},{"$f":"RM166*(1+$F$166*RN47*RN13)","v":1},{"$f":"RN166*(1+$F$166*RO47*RO13)","v":1},{"$f":"RO166*(1+$F$166*RP47*RP13)","v":1},{"$f":"RP166*(1+$F$166*RQ47*RQ13)","v":1},{"$f":"RQ166*(1+$F$166*RR47*RR13)","v":1},{"$f":"RR166*(1+$F$166*RS47*RS13)","v":1},{"$f":"RS166*(1+$F$166*RT47*RT13)","v":1},{"$f":"RT166*(1+$F$166*RU47*RU13)","v":1},{"$f":"RU166*(1+$F$166*RV47*RV13)","v":1},{"$f":"RV166*(1+$F$166*RW47*RW13)","v":1},{"$f":"RW166*(1+$F$166*RX47*RX13)","v":1},{"$f":"RX166*(1+$F$166*RY47*RY13)","v":1},{"$f":"RY166*(1+$F$166*RZ47*RZ13)","v":1},{"$f":"RZ166*(1+$F$166*SA47*SA13)","v":1},{"$f":"SA166*(1+$F$166*SB47*SB13)","v":1},{"$f":"SB166*(1+$F$166*SC47*SC13)","v":1},{"$f":"SC166*(1+$F$166*SD47*SD13)","v":1},{"$f":"SD166*(1+$F$166*SE47*SE13)","v":1},{"$f":"SE166*(1+$F$166*SF47*SF13)","v":1},{"$f":"SF166*(1+$F$166*SG47*SG13)","v":1},{"$f":"SG166*(1+$F$166*SH47*SH13)","v":1},{"$f":"SH166*(1+$F$166*SI47*SI13)","v":1},{"$f":"SI166*(1+$F$166*SJ47*SJ13)","v":1},{"$f":"SJ166*(1+$F$166*SK47*SK13)","v":1},{"$f":"SK166*(1+$F$166*SL47*SL13)","v":1},{"$f":"SL166*(1+$F$166*SM47*SM13)","v":1},{"$f":"SM166*(1+$F$166*SN47*SN13)","v":1},{"$f":"SN166*(1+$F$166*SO47*SO13)","v":1}]
[null,null,null,"Difference in Index","Percent",null,null,null,null,{"$f":"J165-J166","v":0},{"$f":"K165-K166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,3.0000000000000027E-2,8.1500000000000128E-2,8.1500000000000128E-2,8.1500000000000128E-2,8.1500000000000128E-2,8.1500000000000128E-2,8.1500000000000128E-2,8.1500000000000128E-2,8.1500000000000128E-2,8.1500000000000128E-2,8.1500000000000128E-2,8.1500000000000128E-2,8.1500000000000128E-2,0.10961900000000013,0.10961900000000013,0.10961900000000013,0.10961900000000013,0.10961900000000013,0.10961900000000013,0.10961900000000013,0.10961900000000013,0.10961900000000013,0.10961900000000013,0.10961900000000013,0.10961900000000013,{"$f":"BW165-BW166","v":0.13846909400000018},0.13846909400000018,0.13846909400000018,0.13846909400000018,0.13846909400000018,0.13846909400000018,0.13846909400000018,0.13846909400000018,0.13846909400000018,0.13846909400000018,0.13846909400000018,0.13846909400000018,0.16806929044400021,0.16806929044400021,0.16806929044400021,0.16806929044400021,0.16806929044400021,0.16806929044400021,0.16806929044400021,0.16806929044400021,0.16806929044400021,0.16806929044400021,0.16806929044400021,0.16806929044400021,0.19843909199554433,0.19843909199554433,0.19843909199554433,0.19843909199554433,0.19843909199554433,0.19843909199554433,0.19843909199554433,0.19843909199554433,0.19843909199554433,0.19843909199554433,0.19843909199554433,0.19843909199554433,0.22959850838742857,0.22959850838742857,0.22959850838742857,0.22959850838742857,0.22959850838742857,0.22959850838742857,0.22959850838742857,0.22959850838742857,0.22959850838742857,0.22959850838742857,0.22959850838742857,0.22959850838742857,0.26156806960550183,0.26156806960550183,0.26156806960550183,0.26156806960550183,0.26156806960550183,0.26156806960550183,0.26156806960550183,0.26156806960550183,0.26156806960550183,0.26156806960550183,0.26156806960550183,0.26156806960550183,0.29436883941524483,0.29436883941524483,0.29436883941524483,0.29436883941524483,{"$f":"EI165-EI166","v":0.29436883941524483},0.29436883941524483,0.29436883941524483,0.29436883941524483,0.29436883941524483,0.29436883941524483,0.29436883941524483,0.29436883941524483,0.32802242924004132,0.32802242924004132,0.32802242924004132,0.32802242924004132,0.32802242924004132,0.32802242924004132,0.32802242924004132,0.32802242924004132,0.32802242924004132,0.32802242924004132,0.32802242924004132,0.32802242924004132,0.36255101240028242,0.36255101240028242,0.36255101240028242,0.36255101240028242,0.36255101240028242,0.36255101240028242,0.36255101240028242,0.36255101240028242,0.36255101240028242,0.36255101240028242,0.36255101240028242,0.36255101240028242,0.3979773387226897,0.3979773387226897,0.3979773387226897,0.3979773387226897,0.3979773387226897,0.3979773387226897,0.3979773387226897,0.3979773387226897,0.3979773387226897,0.3979773387226897,0.3979773387226897,0.3979773387226897,0.43432474952947975,0.43432474952947975,0.43432474952947975,0.43432474952947975,0.43432474952947975,0.43432474952947975,0.43432474952947975,0.43432474952947975,0.43432474952947975,0.43432474952947975,0.43432474952947975,0.43432474952947975,0.47161719301724636,0.47161719301724636,0.47161719301724636,0.47161719301724636,0.47161719301724636,0.47161719301724636,0.47161719301724636,0.47161719301724636,{"$f":"GU165-GU166","v":0.47161719301724636},0.47161719301724636,0.47161719301724636,0.47161719301724636,0.50987924003569485,0.50987924003569485,0.50987924003569485,0.50987924003569485,0.50987924003569485,0.50987924003569485,0.50987924003569485,0.50987924003569485,0.50987924003569485,0.50987924003569485,0.50987924003569485,0.50987924003569485,0.54913610027662285,0.54913610027662285,0.54913610027662285,0.54913610027662285,0.54913610027662285,0.54913610027662285,0.54913610027662285,0.54913610027662285,0.54913610027662285,0.54913610027662285,0.54913610027662285,0.54913610027662285,0.58941363888381515,0.58941363888381515,0.58941363888381515,0.58941363888381515,0.58941363888381515,0.58941363888381515,0.58941363888381515,0.58941363888381515,0.58941363888381515,0.58941363888381515,0.58941363888381515,0.58941363888381515,0.63073839349479432,0.63073839349479432,0.63073839349479432,0.63073839349479432,0.63073839349479432,0.63073839349479432,0.63073839349479432,0.63073839349479432,0.63073839349479432,0.63073839349479432,0.63073839349479432,0.63073839349479432,0.67313759172565901,0.67313759172565901,0.67313759172565901,0.67313759172565901,0.67313759172565901,0.67313759172565901,0.67313759172565901,0.67313759172565901,0.67313759172565901,0.67313759172565901,0.67313759172565901,0.67313759172565901,{"$f":"JG165-JG166","v":0.71663916911052628},0.71663916911052628,0.71663916911052628,0.71663916911052628,0.71663916911052628,0.71663916911052628,0.71663916911052628,0.71663916911052628,0.71663916911052628,0.71663916911052628,0.71663916911052628,0.71663916911052628,0.76127178750739999,0.76127178750739999,0.76127178750739999,0.76127178750739999,0.76127178750739999,0.76127178750739999,0.76127178750739999,0.76127178750739999,0.76127178750739999,0.76127178750739999,0.76127178750739999,0.76127178750739999,0.80706485398259242,0.80706485398259242,0.80706485398259242,0.80706485398259242,0.80706485398259242,0.80706485398259242,0.80706485398259242,0.80706485398259242,0.80706485398259242,0.80706485398259242,0.80706485398259242,0.80706485398259242,0.85404854018613996,0.85404854018613996,0.85404854018613996,0.85404854018613996,0.85404854018613996,0.85404854018613996,0.85404854018613996,0.85404854018613996,0.85404854018613996,0.85404854018613996,0.85404854018613996,0.85404854018613996,0.90225380223097962,0.90225380223097962,0.90225380223097962,0.90225380223097962,0.90225380223097962,0.90225380223097962,0.90225380223097962,0.90225380223097962,0.90225380223097962,0.90225380223097962,0.90225380223097962,0.90225380223097962,0.95171240108898503,0.95171240108898503,0.95171240108898503,0.95171240108898503,{"$f":"LS165-LS166","v":0.95171240108898503},0.95171240108898503,0.95171240108898503,0.95171240108898503,0.95171240108898503,0.95171240108898503,0.95171240108898503,0.95171240108898503,1.0024569235172986,1.0024569235172986,1.0024569235172986,1.0024569235172986,1.0024569235172986,1.0024569235172986,1.0024569235172986,1.0024569235172986,1.0024569235172986,1.0024569235172986,1.0024569235172986,1.0024569235172986,1.0545208035287486,1.0545208035287486,1.0545208035287486,1.0545208035287486,1.0545208035287486,1.0545208035287486,1.0545208035287486,1.0545208035287486,1.0545208035287486,1.0545208035287486,1.0545208035287486,1.0545208035287486,1.107938344420496,1.107938344420496,1.107938344420496,1.107938344420496,1.107938344420496,1.107938344420496,1.107938344420496,1.107938344420496,1.107938344420496,1.107938344420496,1.107938344420496,1.107938344420496,1.162744741375429,1.162744741375429,1.162744741375429,1.162744741375429,1.162744741375429,1.162744741375429,1.162744741375429,1.162744741375429,1.162744741375429,1.162744741375429,1.162744741375429,1.162744741375429,1.2189761046511904,1.2189761046511904,1.2189761046511904,1.2189761046511904,1.2189761046511904,1.2189761046511904,1.2189761046511904,1.2189761046511904,{"$f":"OE165-OE166","v":1.2189761046511904},1.2189761046511904,1.2189761046511904,1.2189761046511904,1.2766694833721215,1.2766694833721215,1.2766694833721215,1.2766694833721215,1.2766694833721215,1.2766694833721215,1.2766694833721215,1.2766694833721215,1.2766694833721215,1.2766694833721215,1.2766694833721215,1.2766694833721215,1.3358628899397966,1.3358628899397966,1.3358628899397966,1.3358628899397966,1.3358628899397966,1.3358628899397966,1.3358628899397966,1.3358628899397966,1.3358628899397966,1.3358628899397966,1.3358628899397966,1.3358628899397966,1.3965953250782315,1.3965953250782315,1.3965953250782315,1.3965953250782315,1.3965953250782315,1.3965953250782315,1.3965953250782315,1.3965953250782315,1.3965953250782315,1.3965953250782315,1.3965953250782315,1.3965953250782315,1.4589068035302657,1.4589068035302657,1.4589068035302657,1.4589068035302657,1.4589068035302657,1.4589068035302657,1.4589068035302657,1.4589068035302657,1.4589068035302657,1.4589068035302657,1.4589068035302657,1.4589068035302657,1.5228383804220527,1.5884321783130262,1.6557314149491651,1.7247804317378432,1.7956247229630273,1.8683109657600663,1.9428870508698282,2.0194021141924439,2.0979065691614474,2.1784521399596453,2.2610918955985961,2.3458802848841596,{"$f":"QQ165-QQ166","v":2.4328731722911479},2.5221278747707179,2.6137031995147568,2.7076594827021405,2.8040586292523964,2.9029641536129587,3.0044412216068954,3.1085566933686746,3.21537916739626,3.3249790257485632,3.437428480418026,3.5528016209088946,3.6711744630525258,3.7926249990918919,3.9172332490682811,4.0450813135440562,4.176253427696202,4.3108360168163031,4.4489177532535269,4.5905896148381187,4.7359449448239097,4.8850795133893312,5.0380915807374542,5.1950819618366282,5.3561540928443803,5.521414099258334,5.6909708658390512,5.8649361083508671,6.0434244471679897,6.2265534827943574,6.414443873347011,6.6072194140540335,6.8050071188194385,7.0079373039087436,7.2161436738103717,7.4297634093294409,7.6489372579720065,7.8738096266792788,8.1045286769729401,8.3412464225742369,8.5841188295611666,8.8333059191297565,9.0889718730271305,9.3512851417258354,9.6204185554107067,9.8965494378513856,10.179859723235522,10.470536076039645,10.768770014016676,11.074758034381109,11.388701743275018]
[null,null,null,"Degradation Penalty/Bonus","INR Cr.",null,null,{"$f":"SUM(J168:XFD168)","v":0},null,{"$f":"J167*J156","v":0},{"$f":"K167*K156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW167*BW156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI167*EI156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU167*GU156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG167*JG156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS167*LS156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE167*OE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ167*QQ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target RTE ","%",{"$f":"InputC!F126","v":0},null,null,null,{"$f":"$F$170","v":0},{"$f":"$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":"$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":"$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":"$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":"$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":"$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":"$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":"$F$170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cycles","Number",null,null,null,null,{"$f":"J54","v":0},{"$f":"K54","v":0},{"$f":"L54","v":0},{"$f":"M54","v":0},{"$f":"N54","v":0},{"$f":"O54","v":0},{"$f":"P54","v":0},{"$f":"Q54","v":0},{"$f":"R54","v":0},{"$f":"S54","v":0},{"$f":"T54","v":0},{"$f":"U54","v":0},{"$f":"V54","v":0},{"$f":"W54","v":0},{"$f":"X54","v":0},{"$f":"Y54","v":0},{"$f":"Z54","v":0},{"$f":"AA54","v":0},{"$f":"AB54","v":0},{"$f":"AC54","v":0},{"$f":"AD54","v":0},{"$f":"AE54","v":0},{"$f":"AF54","v":0},{"$f":"AG54","v":0},{"$f":"AH54","v":0},{"$f":"AI54","v":0},{"$f":"AJ54","v":0},{"$f":"AK54","v":0},{"$f":"AL54","v":0},{"$f":"AM54","v":0},{"$f":"AN54","v":0},{"$f":"AO54","v":0},{"$f":"AP54","v":0},{"$f":"AQ54","v":0},{"$f":"AR54","v":0},{"$f":"AS54","v":0},{"$f":"AT54","v":0},{"$f":"AU54","v":0},{"$f":"AV54","v":0},{"$f":"AW54","v":0},{"$f":"AX54","v":0},{"$f":"AY54","v":0},{"$f":"AZ54","v":0},{"$f":"BA54","v":0},{"$f":"BB54","v":0},{"$f":"BC54","v":0},{"$f":"BD54","v":0},{"$f":"BE54","v":0},{"$f":"BF54","v":0},{"$f":"BG54","v":0},{"$f":"BH54","v":0},{"$f":"BI54","v":0},{"$f":"BJ54","v":0},{"$f":"BK54","v":0},{"$f":"BL54","v":0},{"$f":"BM54","v":0},{"$f":"BN54","v":0},{"$f":"BO54","v":0},{"$f":"BP54","v":0},{"$f":"BQ54","v":0},{"$f":"BR54","v":0},{"$f":"BS54","v":0},{"$f":"BT54","v":0},{"$f":"BU54","v":0},{"$f":"BV54","v":0},{"$f":"BW54","v":0},{"$f":"BX54","v":0},{"$f":"BY54","v":0},{"$f":"BZ54","v":0},{"$f":"CA54","v":0},{"$f":"CB54","v":0},{"$f":"CC54","v":0},{"$f":"CD54","v":0},{"$f":"CE54","v":0},{"$f":"CF54","v":0},{"$f":"CG54","v":0},{"$f":"CH54","v":0},{"$f":"CI54","v":0},{"$f":"CJ54","v":0},{"$f":"CK54","v":0},{"$f":"CL54","v":0},{"$f":"CM54","v":0},{"$f":"CN54","v":0},{"$f":"CO54","v":0},{"$f":"CP54","v":0},{"$f":"CQ54","v":0},{"$f":"CR54","v":0},{"$f":"CS54","v":0},{"$f":"CT54","v":0},{"$f":"CU54","v":0},{"$f":"CV54","v":0},{"$f":"CW54","v":0},{"$f":"CX54","v":0},{"$f":"CY54","v":0},{"$f":"CZ54","v":0},{"$f":"DA54","v":0},{"$f":"DB54","v":0},{"$f":"DC54","v":0},{"$f":"DD54","v":0},{"$f":"DE54","v":0},{"$f":"DF54","v":0},{"$f":"DG54","v":0},{"$f":"DH54","v":0},{"$f":"DI54","v":0},{"$f":"DJ54","v":0},{"$f":"DK54","v":0},{"$f":"DL54","v":0},{"$f":"DM54","v":0},{"$f":"DN54","v":0},{"$f":"DO54","v":0},{"$f":"DP54","v":0},{"$f":"DQ54","v":0},{"$f":"DR54","v":0},{"$f":"DS54","v":0},{"$f":"DT54","v":0},{"$f":"DU54","v":0},{"$f":"DV54","v":0},{"$f":"DW54","v":0},{"$f":"DX54","v":0},{"$f":"DY54","v":0},{"$f":"DZ54","v":0},{"$f":"EA54","v":0},{"$f":"EB54","v":0},{"$f":"EC54","v":0},{"$f":"ED54","v":0},{"$f":"EE54","v":0},{"$f":"EF54","v":0},{"$f":"EG54","v":0},{"$f":"EH54","v":0},{"$f":"EI54","v":0},{"$f":"EJ54","v":0},{"$f":"EK54","v":0},{"$f":"EL54","v":0},{"$f":"EM54","v":0},{"$f":"EN54","v":0},{"$f":"EO54","v":0},{"$f":"EP54","v":0},{"$f":"EQ54","v":0},{"$f":"ER54","v":0},{"$f":"ES54","v":0},{"$f":"ET54","v":0},{"$f":"EU54","v":0},{"$f":"EV54","v":0},{"$f":"EW54","v":0},{"$f":"EX54","v":0},{"$f":"EY54","v":0},{"$f":"EZ54","v":0},{"$f":"FA54","v":0},{"$f":"FB54","v":0},{"$f":"FC54","v":0},{"$f":"FD54","v":0},{"$f":"FE54","v":0},{"$f":"FF54","v":0},{"$f":"FG54","v":0},{"$f":"FH54","v":0},{"$f":"FI54","v":0},{"$f":"FJ54","v":0},{"$f":"FK54","v":0},{"$f":"FL54","v":0},{"$f":"FM54","v":0},{"$f":"FN54","v":0},{"$f":"FO54","v":0},{"$f":"FP54","v":0},{"$f":"FQ54","v":0},{"$f":"FR54","v":0},{"$f":"FS54","v":0},{"$f":"FT54","v":0},{"$f":"FU54","v":0},{"$f":"FV54","v":0},{"$f":"FW54","v":0},{"$f":"FX54","v":0},{"$f":"FY54","v":0},{"$f":"FZ54","v":0},{"$f":"GA54","v":0},{"$f":"GB54","v":0},{"$f":"GC54","v":0},{"$f":"GD54","v":0},{"$f":"GE54","v":0},{"$f":"GF54","v":0},{"$f":"GG54","v":0},{"$f":"GH54","v":0},{"$f":"GI54","v":0},{"$f":"GJ54","v":0},{"$f":"GK54","v":0},{"$f":"GL54","v":0},{"$f":"GM54","v":0},{"$f":"GN54","v":0},{"$f":"GO54","v":0},{"$f":"GP54","v":0},{"$f":"GQ54","v":0},{"$f":"GR54","v":0},{"$f":"GS54","v":0},{"$f":"GT54","v":0},{"$f":"GU54","v":0},{"$f":"GV54","v":0},{"$f":"GW54","v":0},{"$f":"GX54","v":0},{"$f":"GY54","v":0},{"$f":"GZ54","v":0},{"$f":"HA54","v":0},{"$f":"HB54","v":0},{"$f":"HC54","v":0},{"$f":"HD54","v":0},{"$f":"HE54","v":0},{"$f":"HF54","v":0},{"$f":"HG54","v":0},{"$f":"HH54","v":0},{"$f":"HI54","v":0},{"$f":"HJ54","v":0},{"$f":"HK54","v":0},{"$f":"HL54","v":0},{"$f":"HM54","v":0},{"$f":"HN54","v":0},{"$f":"HO54","v":0},{"$f":"HP54","v":0},{"$f":"HQ54","v":0},{"$f":"HR54","v":0},{"$f":"HS54","v":0},{"$f":"HT54","v":0},{"$f":"HU54","v":0},{"$f":"HV54","v":0},{"$f":"HW54","v":0},{"$f":"HX54","v":0},{"$f":"HY54","v":0},{"$f":"HZ54","v":0},{"$f":"IA54","v":0},{"$f":"IB54","v":0},{"$f":"IC54","v":0},{"$f":"ID54","v":0},{"$f":"IE54","v":0},{"$f":"IF54","v":0},{"$f":"IG54","v":0},{"$f":"IH54","v":0},{"$f":"II54","v":0},{"$f":"IJ54","v":0},{"$f":"IK54","v":0},{"$f":"IL54","v":0},{"$f":"IM54","v":0},{"$f":"IN54","v":0},{"$f":"IO54","v":0},{"$f":"IP54","v":0},{"$f":"IQ54","v":0},{"$f":"IR54","v":0},{"$f":"IS54","v":0},{"$f":"IT54","v":0},{"$f":"IU54","v":0},{"$f":"IV54","v":0},{"$f":"IW54","v":0},{"$f":"IX54","v":0},{"$f":"IY54","v":0},{"$f":"IZ54","v":0},{"$f":"JA54","v":0},{"$f":"JB54","v":0},{"$f":"JC54","v":0},{"$f":"JD54","v":0},{"$f":"JE54","v":0},{"$f":"JF54","v":0},{"$f":"JG54","v":0},{"$f":"JH54","v":0},{"$f":"JI54","v":0},{"$f":"JJ54","v":0},{"$f":"JK54","v":0},{"$f":"JL54","v":0},{"$f":"JM54","v":0},{"$f":"JN54","v":0},{"$f":"JO54","v":0},{"$f":"JP54","v":0},{"$f":"JQ54","v":0},{"$f":"JR54","v":0},{"$f":"JS54","v":0},{"$f":"JT54","v":0},{"$f":"JU54","v":0},{"$f":"JV54","v":0},{"$f":"JW54","v":0},{"$f":"JX54","v":0},{"$f":"JY54","v":0},{"$f":"JZ54","v":0},{"$f":"KA54","v":0},{"$f":"KB54","v":0},{"$f":"KC54","v":0},{"$f":"KD54","v":0},{"$f":"KE54","v":0},{"$f":"KF54","v":0},{"$f":"KG54","v":0},{"$f":"KH54","v":0},{"$f":"KI54","v":0},{"$f":"KJ54","v":0},{"$f":"KK54","v":0},{"$f":"KL54","v":0},{"$f":"KM54","v":0},{"$f":"KN54","v":0},{"$f":"KO54","v":0},{"$f":"KP54","v":0},{"$f":"KQ54","v":0},{"$f":"KR54","v":0},{"$f":"KS54","v":0},{"$f":"KT54","v":0},{"$f":"KU54","v":0},{"$f":"KV54","v":0},{"$f":"KW54","v":0},{"$f":"KX54","v":0},{"$f":"KY54","v":0},{"$f":"KZ54","v":0},{"$f":"LA54","v":0},{"$f":"LB54","v":0},{"$f":"LC54","v":0},{"$f":"LD54","v":0},{"$f":"LE54","v":0},{"$f":"LF54","v":0},{"$f":"LG54","v":0},{"$f":"LH54","v":0},{"$f":"LI54","v":0},{"$f":"LJ54","v":0},{"$f":"LK54","v":0},{"$f":"LL54","v":0},{"$f":"LM54","v":0},{"$f":"LN54","v":0},{"$f":"LO54","v":0},{"$f":"LP54","v":0},{"$f":"LQ54","v":0},{"$f":"LR54","v":0},{"$f":"LS54","v":0},{"$f":"LT54","v":0},{"$f":"LU54","v":0},{"$f":"LV54","v":0},{"$f":"LW54","v":0},{"$f":"LX54","v":0},{"$f":"LY54","v":0},{"$f":"LZ54","v":0},{"$f":"MA54","v":0},{"$f":"MB54","v":0},{"$f":"MC54","v":0},{"$f":"MD54","v":0},{"$f":"ME54","v":0},{"$f":"MF54","v":0},{"$f":"MG54","v":0},{"$f":"MH54","v":0},{"$f":"MI54","v":0},{"$f":"MJ54","v":0},{"$f":"MK54","v":0},{"$f":"ML54","v":0},{"$f":"MM54","v":0},{"$f":"MN54","v":0},{"$f":"MO54","v":0},{"$f":"MP54","v":0},{"$f":"MQ54","v":0},{"$f":"MR54","v":0},{"$f":"MS54","v":0},{"$f":"MT54","v":0},{"$f":"MU54","v":0},{"$f":"MV54","v":0},{"$f":"MW54","v":0},{"$f":"MX54","v":0},{"$f":"MY54","v":0},{"$f":"MZ54","v":0},{"$f":"NA54","v":0},{"$f":"NB54","v":0},{"$f":"NC54","v":0},{"$f":"ND54","v":0},{"$f":"NE54","v":0},{"$f":"NF54","v":0},{"$f":"NG54","v":0},{"$f":"NH54","v":0},{"$f":"NI54","v":0},{"$f":"NJ54","v":0},{"$f":"NK54","v":0},{"$f":"NL54","v":0},{"$f":"NM54","v":0},{"$f":"NN54","v":0},{"$f":"NO54","v":0},{"$f":"NP54","v":0},{"$f":"NQ54","v":0},{"$f":"NR54","v":0},{"$f":"NS54","v":0},{"$f":"NT54","v":0},{"$f":"NU54","v":0},{"$f":"NV54","v":0},{"$f":"NW54","v":0},{"$f":"NX54","v":0},{"$f":"NY54","v":0},{"$f":"NZ54","v":0},{"$f":"OA54","v":0},{"$f":"OB54","v":0},{"$f":"OC54","v":0},{"$f":"OD54","v":0},{"$f":"OE54","v":0},{"$f":"OF54","v":0},{"$f":"OG54","v":0},{"$f":"OH54","v":0},{"$f":"OI54","v":0},{"$f":"OJ54","v":0},{"$f":"OK54","v":0},{"$f":"OL54","v":0},{"$f":"OM54","v":0},{"$f":"ON54","v":0},{"$f":"OO54","v":0},{"$f":"OP54","v":0},{"$f":"OQ54","v":0},{"$f":"OR54","v":0},{"$f":"OS54","v":0},{"$f":"OT54","v":0},{"$f":"OU54","v":0},{"$f":"OV54","v":0},{"$f":"OW54","v":0},{"$f":"OX54","v":0},{"$f":"OY54","v":0},{"$f":"OZ54","v":0},{"$f":"PA54","v":0},{"$f":"PB54","v":0},{"$f":"PC54","v":0},{"$f":"PD54","v":0},{"$f":"PE54","v":0},{"$f":"PF54","v":0},{"$f":"PG54","v":0},{"$f":"PH54","v":0},{"$f":"PI54","v":0},{"$f":"PJ54","v":0},{"$f":"PK54","v":0},{"$f":"PL54","v":0},{"$f":"PM54","v":0},{"$f":"PN54","v":0},{"$f":"PO54","v":0},{"$f":"PP54","v":0},{"$f":"PQ54","v":0},{"$f":"PR54","v":0},{"$f":"PS54","v":0},{"$f":"PT54","v":0},{"$f":"PU54","v":0},{"$f":"PV54","v":0},{"$f":"PW54","v":0},{"$f":"PX54","v":0},{"$f":"PY54","v":0},{"$f":"PZ54","v":0},{"$f":"QA54","v":0},{"$f":"QB54","v":0},{"$f":"QC54","v":0},{"$f":"QD54","v":0},{"$f":"QE54","v":0},{"$f":"QF54","v":0},{"$f":"QG54","v":0},{"$f":"QH54","v":0},{"$f":"QI54","v":0},{"$f":"QJ54","v":0},{"$f":"QK54","v":0},{"$f":"QL54","v":0},{"$f":"QM54","v":0},{"$f":"QN54","v":0},{"$f":"QO54","v":0},{"$f":"QP54","v":0},{"$f":"QQ54","v":0},{"$f":"QR54","v":0},{"$f":"QS54","v":0},{"$f":"QT54","v":0},{"$f":"QU54","v":0},{"$f":"QV54","v":0},{"$f":"QW54","v":0},{"$f":"QX54","v":0},{"$f":"QY54","v":0},{"$f":"QZ54","v":0},{"$f":"RA54","v":0},{"$f":"RB54","v":0},{"$f":"RC54","v":0},{"$f":"RD54","v":0},{"$f":"RE54","v":0},{"$f":"RF54","v":0},{"$f":"RG54","v":0},{"$f":"RH54","v":0},{"$f":"RI54","v":0},{"$f":"RJ54","v":0},{"$f":"RK54","v":0},{"$f":"RL54","v":0},{"$f":"RM54","v":0},{"$f":"RN54","v":0},{"$f":"RO54","v":0},{"$f":"RP54","v":0},{"$f":"RQ54","v":0},{"$f":"RR54","v":0},{"$f":"RS54","v":0},{"$f":"RT54","v":0},{"$f":"RU54","v":0},{"$f":"RV54","v":0},{"$f":"RW54","v":0},{"$f":"RX54","v":0},{"$f":"RY54","v":0},{"$f":"RZ54","v":0},{"$f":"SA54","v":0},{"$f":"SB54","v":0},{"$f":"SC54","v":0},{"$f":"SD54","v":0},{"$f":"SE54","v":0},{"$f":"SF54","v":0},{"$f":"SG54","v":0},{"$f":"SH54","v":0},{"$f":"SI54","v":0},{"$f":"SJ54","v":0},{"$f":"SK54","v":0},{"$f":"SL54","v":0},{"$f":"SM54","v":0},{"$f":"SN54","v":0},{"$f":"SO54","v":0}]
[null,null,null,"Target Capacity After Availabity, Degradation","kWh",null,null,null,null,{"$f":"J137*J158/J166*J13","v":0},{"$f":"K137*K158/K166*K13","v":0},{"$f":"L137*L158/L166*L13","v":0},{"$f":"M137*M158/M166*M13","v":0},{"$f":"N137*N158/N166*N13","v":0},{"$f":"O137*O158/O166*O13","v":0},{"$f":"P137*P158/P166*P13","v":0},{"$f":"Q137*Q158/Q166*Q13","v":0},{"$f":"R137*R158/R166*R13","v":0},{"$f":"S137*S158/S166*S13","v":0},{"$f":"T137*T158/T166*T13","v":0},{"$f":"U137*U158/U166*U13","v":0},{"$f":"V137*V158/V166*V13","v":0},{"$f":"W137*W158/W166*W13","v":0},{"$f":"X137*X158/X166*X13","v":0},{"$f":"Y137*Y158/Y166*Y13","v":0},{"$f":"Z137*Z158/Z166*Z13","v":0},{"$f":"AA137*AA158/AA166*AA13","v":0},{"$f":"AB137*AB158/AB166*AB13","v":0},{"$f":"AC137*AC158/AC166*AC13","v":0},{"$f":"AD137*AD158/AD166*AD13","v":0},{"$f":"AE137*AE158/AE166*AE13","v":0},{"$f":"AF137*AF158/AF166*AF13","v":0},{"$f":"AG137*AG158/AG166*AG13","v":0},{"$f":"AH137*AH158/AH166*AH13","v":0},{"$f":"AI137*AI158/AI166*AI13","v":0},{"$f":"AJ137*AJ158/AJ166*AJ13","v":0},{"$f":"AK137*AK158/AK166*AK13","v":0},{"$f":"AL137*AL158/AL166*AL13","v":0},{"$f":"AM137*AM158/AM166*AM13","v":0},{"$f":"AN137*AN158/AN166*AN13","v":0},{"$f":"AO137*AO158/AO166*AO13","v":0},{"$f":"AP137*AP158/AP166*AP13","v":0},{"$f":"AQ137*AQ158/AQ166*AQ13","v":0},{"$f":"AR137*AR158/AR166*AR13","v":0},{"$f":"AS137*AS158/AS166*AS13","v":0},{"$f":"AT137*AT158/AT166*AT13","v":0},{"$f":"AU137*AU158/AU166*AU13","v":0},{"$f":"AV137*AV158/AV166*AV13","v":0},{"$f":"AW137*AW158/AW166*AW13","v":0},{"$f":"AX137*AX158/AX166*AX13","v":0},{"$f":"AY137*AY158/AY166*AY13","v":0},{"$f":"AZ137*AZ158/AZ166*AZ13","v":0},{"$f":"BA137*BA158/BA166*BA13","v":0},{"$f":"BB137*BB158/BB166*BB13","v":0},{"$f":"BC137*BC158/BC166*BC13","v":0},{"$f":"BD137*BD158/BD166*BD13","v":0},{"$f":"BE137*BE158/BE166*BE13","v":0},{"$f":"BF137*BF158/BF166*BF13","v":0},{"$f":"BG137*BG158/BG166*BG13","v":0},{"$f":"BH137*BH158/BH166*BH13","v":0},{"$f":"BI137*BI158/BI166*BI13","v":0},{"$f":"BJ137*BJ158/BJ166*BJ13","v":0},{"$f":"BK137*BK158/BK166*BK13","v":0},{"$f":"BL137*BL158/BL166*BL13","v":0},{"$f":"BM137*BM158/BM166*BM13","v":0},{"$f":"BN137*BN158/BN166*BN13","v":0},{"$f":"BO137*BO158/BO166*BO13","v":0},{"$f":"BP137*BP158/BP166*BP13","v":0},{"$f":"BQ137*BQ158/BQ166*BQ13","v":0},{"$f":"BR137*BR158/BR166*BR13","v":0},{"$f":"BS137*BS158/BS166*BS13","v":0},{"$f":"BT137*BT158/BT166*BT13","v":0},{"$f":"BU137*BU158/BU166*BU13","v":0},{"$f":"BV137*BV158/BV166*BV13","v":0},{"$f":"BW137*BW158/BW166*BW13","v":0},{"$f":"BX137*BX158/BX166*BX13","v":0},{"$f":"BY137*BY158/BY166*BY13","v":0},{"$f":"BZ137*BZ158/BZ166*BZ13","v":0},{"$f":"CA137*CA158/CA166*CA13","v":0},{"$f":"CB137*CB158/CB166*CB13","v":0},{"$f":"CC137*CC158/CC166*CC13","v":0},{"$f":"CD137*CD158/CD166*CD13","v":0},{"$f":"CE137*CE158/CE166*CE13","v":0},{"$f":"CF137*CF158/CF166*CF13","v":0},{"$f":"CG137*CG158/CG166*CG13","v":0},{"$f":"CH137*CH158/CH166*CH13","v":0},{"$f":"CI137*CI158/CI166*CI13","v":0},{"$f":"CJ137*CJ158/CJ166*CJ13","v":0},{"$f":"CK137*CK158/CK166*CK13","v":0},{"$f":"CL137*CL158/CL166*CL13","v":0},{"$f":"CM137*CM158/CM166*CM13","v":0},{"$f":"CN137*CN158/CN166*CN13","v":0},{"$f":"CO137*CO158/CO166*CO13","v":0},{"$f":"CP137*CP158/CP166*CP13","v":0},{"$f":"CQ137*CQ158/CQ166*CQ13","v":0},{"$f":"CR137*CR158/CR166*CR13","v":0},{"$f":"CS137*CS158/CS166*CS13","v":0},{"$f":"CT137*CT158/CT166*CT13","v":0},{"$f":"CU137*CU158/CU166*CU13","v":0},{"$f":"CV137*CV158/CV166*CV13","v":0},{"$f":"CW137*CW158/CW166*CW13","v":0},{"$f":"CX137*CX158/CX166*CX13","v":0},{"$f":"CY137*CY158/CY166*CY13","v":0},{"$f":"CZ137*CZ158/CZ166*CZ13","v":0},{"$f":"DA137*DA158/DA166*DA13","v":0},{"$f":"DB137*DB158/DB166*DB13","v":0},{"$f":"DC137*DC158/DC166*DC13","v":0},{"$f":"DD137*DD158/DD166*DD13","v":0},{"$f":"DE137*DE158/DE166*DE13","v":0},{"$f":"DF137*DF158/DF166*DF13","v":0},{"$f":"DG137*DG158/DG166*DG13","v":0},{"$f":"DH137*DH158/DH166*DH13","v":0},{"$f":"DI137*DI158/DI166*DI13","v":0},{"$f":"DJ137*DJ158/DJ166*DJ13","v":0},{"$f":"DK137*DK158/DK166*DK13","v":0},{"$f":"DL137*DL158/DL166*DL13","v":0},{"$f":"DM137*DM158/DM166*DM13","v":0},{"$f":"DN137*DN158/DN166*DN13","v":0},{"$f":"DO137*DO158/DO166*DO13","v":0},{"$f":"DP137*DP158/DP166*DP13","v":0},{"$f":"DQ137*DQ158/DQ166*DQ13","v":0},{"$f":"DR137*DR158/DR166*DR13","v":0},{"$f":"DS137*DS158/DS166*DS13","v":0},{"$f":"DT137*DT158/DT166*DT13","v":0},{"$f":"DU137*DU158/DU166*DU13","v":0},{"$f":"DV137*DV158/DV166*DV13","v":0},{"$f":"DW137*DW158/DW166*DW13","v":0},{"$f":"DX137*DX158/DX166*DX13","v":0},{"$f":"DY137*DY158/DY166*DY13","v":0},{"$f":"DZ137*DZ158/DZ166*DZ13","v":0},{"$f":"EA137*EA158/EA166*EA13","v":0},{"$f":"EB137*EB158/EB166*EB13","v":0},{"$f":"EC137*EC158/EC166*EC13","v":0},{"$f":"ED137*ED158/ED166*ED13","v":0},{"$f":"EE137*EE158/EE166*EE13","v":0},{"$f":"EF137*EF158/EF166*EF13","v":0},{"$f":"EG137*EG158/EG166*EG13","v":0},{"$f":"EH137*EH158/EH166*EH13","v":0},{"$f":"EI137*EI158/EI166*EI13","v":0},{"$f":"EJ137*EJ158/EJ166*EJ13","v":0},{"$f":"EK137*EK158/EK166*EK13","v":0},{"$f":"EL137*EL158/EL166*EL13","v":0},{"$f":"EM137*EM158/EM166*EM13","v":0},{"$f":"EN137*EN158/EN166*EN13","v":0},{"$f":"EO137*EO158/EO166*EO13","v":0},{"$f":"EP137*EP158/EP166*EP13","v":0},{"$f":"EQ137*EQ158/EQ166*EQ13","v":0},{"$f":"ER137*ER158/ER166*ER13","v":0},{"$f":"ES137*ES158/ES166*ES13","v":0},{"$f":"ET137*ET158/ET166*ET13","v":0},{"$f":"EU137*EU158/EU166*EU13","v":0},{"$f":"EV137*EV158/EV166*EV13","v":0},{"$f":"EW137*EW158/EW166*EW13","v":0},{"$f":"EX137*EX158/EX166*EX13","v":0},{"$f":"EY137*EY158/EY166*EY13","v":0},{"$f":"EZ137*EZ158/EZ166*EZ13","v":0},{"$f":"FA137*FA158/FA166*FA13","v":0},{"$f":"FB137*FB158/FB166*FB13","v":0},{"$f":"FC137*FC158/FC166*FC13","v":0},{"$f":"FD137*FD158/FD166*FD13","v":0},{"$f":"FE137*FE158/FE166*FE13","v":0},{"$f":"FF137*FF158/FF166*FF13","v":0},{"$f":"FG137*FG158/FG166*FG13","v":0},{"$f":"FH137*FH158/FH166*FH13","v":0},{"$f":"FI137*FI158/FI166*FI13","v":0},{"$f":"FJ137*FJ158/FJ166*FJ13","v":0},{"$f":"FK137*FK158/FK166*FK13","v":0},{"$f":"FL137*FL158/FL166*FL13","v":0},{"$f":"FM137*FM158/FM166*FM13","v":0},{"$f":"FN137*FN158/FN166*FN13","v":0},{"$f":"FO137*FO158/FO166*FO13","v":0},{"$f":"FP137*FP158/FP166*FP13","v":0},{"$f":"FQ137*FQ158/FQ166*FQ13","v":0},{"$f":"FR137*FR158/FR166*FR13","v":0},{"$f":"FS137*FS158/FS166*FS13","v":0},{"$f":"FT137*FT158/FT166*FT13","v":0},{"$f":"FU137*FU158/FU166*FU13","v":0},{"$f":"FV137*FV158/FV166*FV13","v":0},{"$f":"FW137*FW158/FW166*FW13","v":0},{"$f":"FX137*FX158/FX166*FX13","v":0},{"$f":"FY137*FY158/FY166*FY13","v":0},{"$f":"FZ137*FZ158/FZ166*FZ13","v":0},{"$f":"GA137*GA158/GA166*GA13","v":0},{"$f":"GB137*GB158/GB166*GB13","v":0},{"$f":"GC137*GC158/GC166*GC13","v":0},{"$f":"GD137*GD158/GD166*GD13","v":0},{"$f":"GE137*GE158/GE166*GE13","v":0},{"$f":"GF137*GF158/GF166*GF13","v":0},{"$f":"GG137*GG158/GG166*GG13","v":0},{"$f":"GH137*GH158/GH166*GH13","v":0},{"$f":"GI137*GI158/GI166*GI13","v":0},{"$f":"GJ137*GJ158/GJ166*GJ13","v":0},{"$f":"GK137*GK158/GK166*GK13","v":0},{"$f":"GL137*GL158/GL166*GL13","v":0},{"$f":"GM137*GM158/GM166*GM13","v":0},{"$f":"GN137*GN158/GN166*GN13","v":0},{"$f":"GO137*GO158/GO166*GO13","v":0},{"$f":"GP137*GP158/GP166*GP13","v":0},{"$f":"GQ137*GQ158/GQ166*GQ13","v":0},{"$f":"GR137*GR158/GR166*GR13","v":0},{"$f":"GS137*GS158/GS166*GS13","v":0},{"$f":"GT137*GT158/GT166*GT13","v":0},{"$f":"GU137*GU158/GU166*GU13","v":0},{"$f":"GV137*GV158/GV166*GV13","v":0},{"$f":"GW137*GW158/GW166*GW13","v":0},{"$f":"GX137*GX158/GX166*GX13","v":0},{"$f":"GY137*GY158/GY166*GY13","v":0},{"$f":"GZ137*GZ158/GZ166*GZ13","v":0},{"$f":"HA137*HA158/HA166*HA13","v":0},{"$f":"HB137*HB158/HB166*HB13","v":0},{"$f":"HC137*HC158/HC166*HC13","v":0},{"$f":"HD137*HD158/HD166*HD13","v":0},{"$f":"HE137*HE158/HE166*HE13","v":0},{"$f":"HF137*HF158/HF166*HF13","v":0},{"$f":"HG137*HG158/HG166*HG13","v":0},{"$f":"HH137*HH158/HH166*HH13","v":0},{"$f":"HI137*HI158/HI166*HI13","v":0},{"$f":"HJ137*HJ158/HJ166*HJ13","v":0},{"$f":"HK137*HK158/HK166*HK13","v":0},{"$f":"HL137*HL158/HL166*HL13","v":0},{"$f":"HM137*HM158/HM166*HM13","v":0},{"$f":"HN137*HN158/HN166*HN13","v":0},{"$f":"HO137*HO158/HO166*HO13","v":0},{"$f":"HP137*HP158/HP166*HP13","v":0},{"$f":"HQ137*HQ158/HQ166*HQ13","v":0},{"$f":"HR137*HR158/HR166*HR13","v":0},{"$f":"HS137*HS158/HS166*HS13","v":0},{"$f":"HT137*HT158/HT166*HT13","v":0},{"$f":"HU137*HU158/HU166*HU13","v":0},{"$f":"HV137*HV158/HV166*HV13","v":0},{"$f":"HW137*HW158/HW166*HW13","v":0},{"$f":"HX137*HX158/HX166*HX13","v":0},{"$f":"HY137*HY158/HY166*HY13","v":0},{"$f":"HZ137*HZ158/HZ166*HZ13","v":0},{"$f":"IA137*IA158/IA166*IA13","v":0},{"$f":"IB137*IB158/IB166*IB13","v":0},{"$f":"IC137*IC158/IC166*IC13","v":0},{"$f":"ID137*ID158/ID166*ID13","v":0},{"$f":"IE137*IE158/IE166*IE13","v":0},{"$f":"IF137*IF158/IF166*IF13","v":0},{"$f":"IG137*IG158/IG166*IG13","v":0},{"$f":"IH137*IH158/IH166*IH13","v":0},{"$f":"II137*II158/II166*II13","v":0},{"$f":"IJ137*IJ158/IJ166*IJ13","v":0},{"$f":"IK137*IK158/IK166*IK13","v":0},{"$f":"IL137*IL158/IL166*IL13","v":0},{"$f":"IM137*IM158/IM166*IM13","v":0},{"$f":"IN137*IN158/IN166*IN13","v":0},{"$f":"IO137*IO158/IO166*IO13","v":0},{"$f":"IP137*IP158/IP166*IP13","v":0},{"$f":"IQ137*IQ158/IQ166*IQ13","v":0},{"$f":"IR137*IR158/IR166*IR13","v":0},{"$f":"IS137*IS158/IS166*IS13","v":0},{"$f":"IT137*IT158/IT166*IT13","v":0},{"$f":"IU137*IU158/IU166*IU13","v":0},{"$f":"IV137*IV158/IV166*IV13","v":0},{"$f":"IW137*IW158/IW166*IW13","v":0},{"$f":"IX137*IX158/IX166*IX13","v":0},{"$f":"IY137*IY158/IY166*IY13","v":0},{"$f":"IZ137*IZ158/IZ166*IZ13","v":0},{"$f":"JA137*JA158/JA166*JA13","v":0},{"$f":"JB137*JB158/JB166*JB13","v":0},{"$f":"JC137*JC158/JC166*JC13","v":0},{"$f":"JD137*JD158/JD166*JD13","v":0},{"$f":"JE137*JE158/JE166*JE13","v":0},{"$f":"JF137*JF158/JF166*JF13","v":0},{"$f":"JG137*JG158/JG166*JG13","v":0},{"$f":"JH137*JH158/JH166*JH13","v":0},{"$f":"JI137*JI158/JI166*JI13","v":0},{"$f":"JJ137*JJ158/JJ166*JJ13","v":0},{"$f":"JK137*JK158/JK166*JK13","v":0},{"$f":"JL137*JL158/JL166*JL13","v":0},{"$f":"JM137*JM158/JM166*JM13","v":0},{"$f":"JN137*JN158/JN166*JN13","v":0},{"$f":"JO137*JO158/JO166*JO13","v":0},{"$f":"JP137*JP158/JP166*JP13","v":0},{"$f":"JQ137*JQ158/JQ166*JQ13","v":0},{"$f":"JR137*JR158/JR166*JR13","v":0},{"$f":"JS137*JS158/JS166*JS13","v":0},{"$f":"JT137*JT158/JT166*JT13","v":0},{"$f":"JU137*JU158/JU166*JU13","v":0},{"$f":"JV137*JV158/JV166*JV13","v":0},{"$f":"JW137*JW158/JW166*JW13","v":0},{"$f":"JX137*JX158/JX166*JX13","v":0},{"$f":"JY137*JY158/JY166*JY13","v":0},{"$f":"JZ137*JZ158/JZ166*JZ13","v":0},{"$f":"KA137*KA158/KA166*KA13","v":0},{"$f":"KB137*KB158/KB166*KB13","v":0},{"$f":"KC137*KC158/KC166*KC13","v":0},{"$f":"KD137*KD158/KD166*KD13","v":0},{"$f":"KE137*KE158/KE166*KE13","v":0},{"$f":"KF137*KF158/KF166*KF13","v":0},{"$f":"KG137*KG158/KG166*KG13","v":0},{"$f":"KH137*KH158/KH166*KH13","v":0},{"$f":"KI137*KI158/KI166*KI13","v":0},{"$f":"KJ137*KJ158/KJ166*KJ13","v":0},{"$f":"KK137*KK158/KK166*KK13","v":0},{"$f":"KL137*KL158/KL166*KL13","v":0},{"$f":"KM137*KM158/KM166*KM13","v":0},{"$f":"KN137*KN158/KN166*KN13","v":0},{"$f":"KO137*KO158/KO166*KO13","v":0},{"$f":"KP137*KP158/KP166*KP13","v":0},{"$f":"KQ137*KQ158/KQ166*KQ13","v":0},{"$f":"KR137*KR158/KR166*KR13","v":0},{"$f":"KS137*KS158/KS166*KS13","v":0},{"$f":"KT137*KT158/KT166*KT13","v":0},{"$f":"KU137*KU158/KU166*KU13","v":0},{"$f":"KV137*KV158/KV166*KV13","v":0},{"$f":"KW137*KW158/KW166*KW13","v":0},{"$f":"KX137*KX158/KX166*KX13","v":0},{"$f":"KY137*KY158/KY166*KY13","v":0},{"$f":"KZ137*KZ158/KZ166*KZ13","v":0},{"$f":"LA137*LA158/LA166*LA13","v":0},{"$f":"LB137*LB158/LB166*LB13","v":0},{"$f":"LC137*LC158/LC166*LC13","v":0},{"$f":"LD137*LD158/LD166*LD13","v":0},{"$f":"LE137*LE158/LE166*LE13","v":0},{"$f":"LF137*LF158/LF166*LF13","v":0},{"$f":"LG137*LG158/LG166*LG13","v":0},{"$f":"LH137*LH158/LH166*LH13","v":0},{"$f":"LI137*LI158/LI166*LI13","v":0},{"$f":"LJ137*LJ158/LJ166*LJ13","v":0},{"$f":"LK137*LK158/LK166*LK13","v":0},{"$f":"LL137*LL158/LL166*LL13","v":0},{"$f":"LM137*LM158/LM166*LM13","v":0},{"$f":"LN137*LN158/LN166*LN13","v":0},{"$f":"LO137*LO158/LO166*LO13","v":0},{"$f":"LP137*LP158/LP166*LP13","v":0},{"$f":"LQ137*LQ158/LQ166*LQ13","v":0},{"$f":"LR137*LR158/LR166*LR13","v":0},{"$f":"LS137*LS158/LS166*LS13","v":0},{"$f":"LT137*LT158/LT166*LT13","v":0},{"$f":"LU137*LU158/LU166*LU13","v":0},{"$f":"LV137*LV158/LV166*LV13","v":0},{"$f":"LW137*LW158/LW166*LW13","v":0},{"$f":"LX137*LX158/LX166*LX13","v":0},{"$f":"LY137*LY158/LY166*LY13","v":0},{"$f":"LZ137*LZ158/LZ166*LZ13","v":0},{"$f":"MA137*MA158/MA166*MA13","v":0},{"$f":"MB137*MB158/MB166*MB13","v":0},{"$f":"MC137*MC158/MC166*MC13","v":0},{"$f":"MD137*MD158/MD166*MD13","v":0},{"$f":"ME137*ME158/ME166*ME13","v":0},{"$f":"MF137*MF158/MF166*MF13","v":0},{"$f":"MG137*MG158/MG166*MG13","v":0},{"$f":"MH137*MH158/MH166*MH13","v":0},{"$f":"MI137*MI158/MI166*MI13","v":0},{"$f":"MJ137*MJ158/MJ166*MJ13","v":0},{"$f":"MK137*MK158/MK166*MK13","v":0},{"$f":"ML137*ML158/ML166*ML13","v":0},{"$f":"MM137*MM158/MM166*MM13","v":0},{"$f":"MN137*MN158/MN166*MN13","v":0},{"$f":"MO137*MO158/MO166*MO13","v":0},{"$f":"MP137*MP158/MP166*MP13","v":0},{"$f":"MQ137*MQ158/MQ166*MQ13","v":0},{"$f":"MR137*MR158/MR166*MR13","v":0},{"$f":"MS137*MS158/MS166*MS13","v":0},{"$f":"MT137*MT158/MT166*MT13","v":0},{"$f":"MU137*MU158/MU166*MU13","v":0},{"$f":"MV137*MV158/MV166*MV13","v":0},{"$f":"MW137*MW158/MW166*MW13","v":0},{"$f":"MX137*MX158/MX166*MX13","v":0},{"$f":"MY137*MY158/MY166*MY13","v":0},{"$f":"MZ137*MZ158/MZ166*MZ13","v":0},{"$f":"NA137*NA158/NA166*NA13","v":0},{"$f":"NB137*NB158/NB166*NB13","v":0},{"$f":"NC137*NC158/NC166*NC13","v":0},{"$f":"ND137*ND158/ND166*ND13","v":0},{"$f":"NE137*NE158/NE166*NE13","v":0},{"$f":"NF137*NF158/NF166*NF13","v":0},{"$f":"NG137*NG158/NG166*NG13","v":0},{"$f":"NH137*NH158/NH166*NH13","v":0},{"$f":"NI137*NI158/NI166*NI13","v":0},{"$f":"NJ137*NJ158/NJ166*NJ13","v":0},{"$f":"NK137*NK158/NK166*NK13","v":0},{"$f":"NL137*NL158/NL166*NL13","v":0},{"$f":"NM137*NM158/NM166*NM13","v":0},{"$f":"NN137*NN158/NN166*NN13","v":0},{"$f":"NO137*NO158/NO166*NO13","v":0},{"$f":"NP137*NP158/NP166*NP13","v":0},{"$f":"NQ137*NQ158/NQ166*NQ13","v":0},{"$f":"NR137*NR158/NR166*NR13","v":0},{"$f":"NS137*NS158/NS166*NS13","v":0},{"$f":"NT137*NT158/NT166*NT13","v":0},{"$f":"NU137*NU158/NU166*NU13","v":0},{"$f":"NV137*NV158/NV166*NV13","v":0},{"$f":"NW137*NW158/NW166*NW13","v":0},{"$f":"NX137*NX158/NX166*NX13","v":0},{"$f":"NY137*NY158/NY166*NY13","v":0},{"$f":"NZ137*NZ158/NZ166*NZ13","v":0},{"$f":"OA137*OA158/OA166*OA13","v":0},{"$f":"OB137*OB158/OB166*OB13","v":0},{"$f":"OC137*OC158/OC166*OC13","v":0},{"$f":"OD137*OD158/OD166*OD13","v":0},{"$f":"OE137*OE158/OE166*OE13","v":0},{"$f":"OF137*OF158/OF166*OF13","v":0},{"$f":"OG137*OG158/OG166*OG13","v":0},{"$f":"OH137*OH158/OH166*OH13","v":0},{"$f":"OI137*OI158/OI166*OI13","v":0},{"$f":"OJ137*OJ158/OJ166*OJ13","v":0},{"$f":"OK137*OK158/OK166*OK13","v":0},{"$f":"OL137*OL158/OL166*OL13","v":0},{"$f":"OM137*OM158/OM166*OM13","v":0},{"$f":"ON137*ON158/ON166*ON13","v":0},{"$f":"OO137*OO158/OO166*OO13","v":0},{"$f":"OP137*OP158/OP166*OP13","v":0},{"$f":"OQ137*OQ158/OQ166*OQ13","v":0},{"$f":"OR137*OR158/OR166*OR13","v":0},{"$f":"OS137*OS158/OS166*OS13","v":0},{"$f":"OT137*OT158/OT166*OT13","v":0},{"$f":"OU137*OU158/OU166*OU13","v":0},{"$f":"OV137*OV158/OV166*OV13","v":0},{"$f":"OW137*OW158/OW166*OW13","v":0},{"$f":"OX137*OX158/OX166*OX13","v":0},{"$f":"OY137*OY158/OY166*OY13","v":0},{"$f":"OZ137*OZ158/OZ166*OZ13","v":0},{"$f":"PA137*PA158/PA166*PA13","v":0},{"$f":"PB137*PB158/PB166*PB13","v":0},{"$f":"PC137*PC158/PC166*PC13","v":0},{"$f":"PD137*PD158/PD166*PD13","v":0},{"$f":"PE137*PE158/PE166*PE13","v":0},{"$f":"PF137*PF158/PF166*PF13","v":0},{"$f":"PG137*PG158/PG166*PG13","v":0},{"$f":"PH137*PH158/PH166*PH13","v":0},{"$f":"PI137*PI158/PI166*PI13","v":0},{"$f":"PJ137*PJ158/PJ166*PJ13","v":0},{"$f":"PK137*PK158/PK166*PK13","v":0},{"$f":"PL137*PL158/PL166*PL13","v":0},{"$f":"PM137*PM158/PM166*PM13","v":0},{"$f":"PN137*PN158/PN166*PN13","v":0},{"$f":"PO137*PO158/PO166*PO13","v":0},{"$f":"PP137*PP158/PP166*PP13","v":0},{"$f":"PQ137*PQ158/PQ166*PQ13","v":0},{"$f":"PR137*PR158/PR166*PR13","v":0},{"$f":"PS137*PS158/PS166*PS13","v":0},{"$f":"PT137*PT158/PT166*PT13","v":0},{"$f":"PU137*PU158/PU166*PU13","v":0},{"$f":"PV137*PV158/PV166*PV13","v":0},{"$f":"PW137*PW158/PW166*PW13","v":0},{"$f":"PX137*PX158/PX166*PX13","v":0},{"$f":"PY137*PY158/PY166*PY13","v":0},{"$f":"PZ137*PZ158/PZ166*PZ13","v":0},{"$f":"QA137*QA158/QA166*QA13","v":0},{"$f":"QB137*QB158/QB166*QB13","v":0},{"$f":"QC137*QC158/QC166*QC13","v":0},{"$f":"QD137*QD158/QD166*QD13","v":0},{"$f":"QE137*QE158/QE166*QE13","v":0},{"$f":"QF137*QF158/QF166*QF13","v":0},{"$f":"QG137*QG158/QG166*QG13","v":0},{"$f":"QH137*QH158/QH166*QH13","v":0},{"$f":"QI137*QI158/QI166*QI13","v":0},{"$f":"QJ137*QJ158/QJ166*QJ13","v":0},{"$f":"QK137*QK158/QK166*QK13","v":0},{"$f":"QL137*QL158/QL166*QL13","v":0},{"$f":"QM137*QM158/QM166*QM13","v":0},{"$f":"QN137*QN158/QN166*QN13","v":0},{"$f":"QO137*QO158/QO166*QO13","v":0},{"$f":"QP137*QP158/QP166*QP13","v":0},{"$f":"QQ137*QQ158/QQ166*QQ13","v":0},{"$f":"QR137*QR158/QR166*QR13","v":0},{"$f":"QS137*QS158/QS166*QS13","v":0},{"$f":"QT137*QT158/QT166*QT13","v":0},{"$f":"QU137*QU158/QU166*QU13","v":0},{"$f":"QV137*QV158/QV166*QV13","v":0},{"$f":"QW137*QW158/QW166*QW13","v":0},{"$f":"QX137*QX158/QX166*QX13","v":0},{"$f":"QY137*QY158/QY166*QY13","v":0},{"$f":"QZ137*QZ158/QZ166*QZ13","v":0},{"$f":"RA137*RA158/RA166*RA13","v":0},{"$f":"RB137*RB158/RB166*RB13","v":0},{"$f":"RC137*RC158/RC166*RC13","v":0},{"$f":"RD137*RD158/RD166*RD13","v":0},{"$f":"RE137*RE158/RE166*RE13","v":0},{"$f":"RF137*RF158/RF166*RF13","v":0},{"$f":"RG137*RG158/RG166*RG13","v":0},{"$f":"RH137*RH158/RH166*RH13","v":0},{"$f":"RI137*RI158/RI166*RI13","v":0},{"$f":"RJ137*RJ158/RJ166*RJ13","v":0},{"$f":"RK137*RK158/RK166*RK13","v":0},{"$f":"RL137*RL158/RL166*RL13","v":0},{"$f":"RM137*RM158/RM166*RM13","v":0},{"$f":"RN137*RN158/RN166*RN13","v":0},{"$f":"RO137*RO158/RO166*RO13","v":0},{"$f":"RP137*RP158/RP166*RP13","v":0},{"$f":"RQ137*RQ158/RQ166*RQ13","v":0},{"$f":"RR137*RR158/RR166*RR13","v":0},{"$f":"RS137*RS158/RS166*RS13","v":0},{"$f":"RT137*RT158/RT166*RT13","v":0},{"$f":"RU137*RU158/RU166*RU13","v":0},{"$f":"RV137*RV158/RV166*RV13","v":0},{"$f":"RW137*RW158/RW166*RW13","v":0},{"$f":"RX137*RX158/RX166*RX13","v":0},{"$f":"RY137*RY158/RY166*RY13","v":0},{"$f":"RZ137*RZ158/RZ166*RZ13","v":0},{"$f":"SA137*SA158/SA166*SA13","v":0},{"$f":"SB137*SB158/SB166*SB13","v":0},{"$f":"SC137*SC158/SC166*SC13","v":0},{"$f":"SD137*SD158/SD166*SD13","v":0},{"$f":"SE137*SE158/SE166*SE13","v":0},{"$f":"SF137*SF158/SF166*SF13","v":0},{"$f":"SG137*SG158/SG166*SG13","v":0},{"$f":"SH137*SH158/SH166*SH13","v":0},{"$f":"SI137*SI158/SI166*SI13","v":0},{"$f":"SJ137*SJ158/SJ166*SJ13","v":0},{"$f":"SK137*SK158/SK166*SK13","v":0},{"$f":"SL137*SL158/SL166*SL13","v":0},{"$f":"SM137*SM158/SM166*SM13","v":0},{"$f":"SN137*SN158/SN166*SN13","v":0},{"$f":"SO137*SO158/SO166*SO13","v":0}]
[null,null,null,"Target Charge","kWh",null,null,null,null,{"$f":"J171*J172","v":0},{"$f":"K171*K172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW171*BW172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI171*EI172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU171*GU172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG171*JG172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS171*LS172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE171*OE172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ171*QQ172","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Discharge","kWh",null,null,null,null,{"$f":"J173*J170","v":0},{"$f":"K173*K170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW173*BW170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI173*EI170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU173*GU170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG173*JG170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS173*LS170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE173*OE170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ173*QQ170","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Target Losses","kWh",null,null,null,null,{"$f":"J173-J174","v":0},{"$f":"K173-K174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW173-BW174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI173-EI174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU173-GU174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG173-JG174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS173-LS174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE173-OE174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ173-QQ174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Actual Losses","kWh",null,null,null,null,{"$f":"J58","v":0},{"$f":"K58","v":0},{"$f":"L58","v":0},{"$f":"M58","v":0},{"$f":"N58","v":0},{"$f":"O58","v":0},{"$f":"P58","v":0},{"$f":"Q58","v":0},{"$f":"R58","v":0},{"$f":"S58","v":0},{"$f":"T58","v":0},{"$f":"U58","v":0},{"$f":"V58","v":0},{"$f":"W58","v":0},{"$f":"X58","v":0},{"$f":"Y58","v":0},{"$f":"Z58","v":0},{"$f":"AA58","v":0},{"$f":"AB58","v":0},{"$f":"AC58","v":0},{"$f":"AD58","v":0},{"$f":"AE58","v":0},{"$f":"AF58","v":0},{"$f":"AG58","v":0},{"$f":"AH58","v":0},{"$f":"AI58","v":0},{"$f":"AJ58","v":0},{"$f":"AK58","v":0},{"$f":"AL58","v":0},{"$f":"AM58","v":0},{"$f":"AN58","v":0},{"$f":"AO58","v":0},{"$f":"AP58","v":0},{"$f":"AQ58","v":0},{"$f":"AR58","v":0},{"$f":"AS58","v":0},{"$f":"AT58","v":0},{"$f":"AU58","v":0},{"$f":"AV58","v":0},{"$f":"AW58","v":0},{"$f":"AX58","v":0},{"$f":"AY58","v":0},{"$f":"AZ58","v":0},{"$f":"BA58","v":0},{"$f":"BB58","v":0},{"$f":"BC58","v":0},{"$f":"BD58","v":0},{"$f":"BE58","v":0},{"$f":"BF58","v":0},{"$f":"BG58","v":0},{"$f":"BH58","v":0},{"$f":"BI58","v":0},{"$f":"BJ58","v":0},{"$f":"BK58","v":0},{"$f":"BL58","v":0},{"$f":"BM58","v":0},{"$f":"BN58","v":0},{"$f":"BO58","v":0},{"$f":"BP58","v":0},{"$f":"BQ58","v":0},{"$f":"BR58","v":0},{"$f":"BS58","v":0},{"$f":"BT58","v":0},{"$f":"BU58","v":0},{"$f":"BV58","v":0},{"$f":"BW58","v":0},{"$f":"BX58","v":0},{"$f":"BY58","v":0},{"$f":"BZ58","v":0},{"$f":"CA58","v":0},{"$f":"CB58","v":0},{"$f":"CC58","v":0},{"$f":"CD58","v":0},{"$f":"CE58","v":0},{"$f":"CF58","v":0},{"$f":"CG58","v":0},{"$f":"CH58","v":0},{"$f":"CI58","v":0},{"$f":"CJ58","v":0},{"$f":"CK58","v":0},{"$f":"CL58","v":0},{"$f":"CM58","v":0},{"$f":"CN58","v":0},{"$f":"CO58","v":0},{"$f":"CP58","v":0},{"$f":"CQ58","v":0},{"$f":"CR58","v":0},{"$f":"CS58","v":0},{"$f":"CT58","v":0},{"$f":"CU58","v":0},{"$f":"CV58","v":0},{"$f":"CW58","v":0},{"$f":"CX58","v":0},{"$f":"CY58","v":0},{"$f":"CZ58","v":0},{"$f":"DA58","v":0},{"$f":"DB58","v":0},{"$f":"DC58","v":0},{"$f":"DD58","v":0},{"$f":"DE58","v":0},{"$f":"DF58","v":0},{"$f":"DG58","v":0},{"$f":"DH58","v":0},{"$f":"DI58","v":0},{"$f":"DJ58","v":0},{"$f":"DK58","v":0},{"$f":"DL58","v":0},{"$f":"DM58","v":0},{"$f":"DN58","v":0},{"$f":"DO58","v":0},{"$f":"DP58","v":0},{"$f":"DQ58","v":0},{"$f":"DR58","v":0},{"$f":"DS58","v":0},{"$f":"DT58","v":0},{"$f":"DU58","v":0},{"$f":"DV58","v":0},{"$f":"DW58","v":0},{"$f":"DX58","v":0},{"$f":"DY58","v":0},{"$f":"DZ58","v":0},{"$f":"EA58","v":0},{"$f":"EB58","v":0},{"$f":"EC58","v":0},{"$f":"ED58","v":0},{"$f":"EE58","v":0},{"$f":"EF58","v":0},{"$f":"EG58","v":0},{"$f":"EH58","v":0},{"$f":"EI58","v":0},{"$f":"EJ58","v":0},{"$f":"EK58","v":0},{"$f":"EL58","v":0},{"$f":"EM58","v":0},{"$f":"EN58","v":0},{"$f":"EO58","v":0},{"$f":"EP58","v":0},{"$f":"EQ58","v":0},{"$f":"ER58","v":0},{"$f":"ES58","v":0},{"$f":"ET58","v":0},{"$f":"EU58","v":0},{"$f":"EV58","v":0},{"$f":"EW58","v":0},{"$f":"EX58","v":0},{"$f":"EY58","v":0},{"$f":"EZ58","v":0},{"$f":"FA58","v":0},{"$f":"FB58","v":0},{"$f":"FC58","v":0},{"$f":"FD58","v":0},{"$f":"FE58","v":0},{"$f":"FF58","v":0},{"$f":"FG58","v":0},{"$f":"FH58","v":0},{"$f":"FI58","v":0},{"$f":"FJ58","v":0},{"$f":"FK58","v":0},{"$f":"FL58","v":0},{"$f":"FM58","v":0},{"$f":"FN58","v":0},{"$f":"FO58","v":0},{"$f":"FP58","v":0},{"$f":"FQ58","v":0},{"$f":"FR58","v":0},{"$f":"FS58","v":0},{"$f":"FT58","v":0},{"$f":"FU58","v":0},{"$f":"FV58","v":0},{"$f":"FW58","v":0},{"$f":"FX58","v":0},{"$f":"FY58","v":0},{"$f":"FZ58","v":0},{"$f":"GA58","v":0},{"$f":"GB58","v":0},{"$f":"GC58","v":0},{"$f":"GD58","v":0},{"$f":"GE58","v":0},{"$f":"GF58","v":0},{"$f":"GG58","v":0},{"$f":"GH58","v":0},{"$f":"GI58","v":0},{"$f":"GJ58","v":0},{"$f":"GK58","v":0},{"$f":"GL58","v":0},{"$f":"GM58","v":0},{"$f":"GN58","v":0},{"$f":"GO58","v":0},{"$f":"GP58","v":0},{"$f":"GQ58","v":0},{"$f":"GR58","v":0},{"$f":"GS58","v":0},{"$f":"GT58","v":0},{"$f":"GU58","v":0},{"$f":"GV58","v":0},{"$f":"GW58","v":0},{"$f":"GX58","v":0},{"$f":"GY58","v":0},{"$f":"GZ58","v":0},{"$f":"HA58","v":0},{"$f":"HB58","v":0},{"$f":"HC58","v":0},{"$f":"HD58","v":0},{"$f":"HE58","v":0},{"$f":"HF58","v":0},{"$f":"HG58","v":0},{"$f":"HH58","v":0},{"$f":"HI58","v":0},{"$f":"HJ58","v":0},{"$f":"HK58","v":0},{"$f":"HL58","v":0},{"$f":"HM58","v":0},{"$f":"HN58","v":0},{"$f":"HO58","v":0},{"$f":"HP58","v":0},{"$f":"HQ58","v":0},{"$f":"HR58","v":0},{"$f":"HS58","v":0},{"$f":"HT58","v":0},{"$f":"HU58","v":0},{"$f":"HV58","v":0},{"$f":"HW58","v":0},{"$f":"HX58","v":0},{"$f":"HY58","v":0},{"$f":"HZ58","v":0},{"$f":"IA58","v":0},{"$f":"IB58","v":0},{"$f":"IC58","v":0},{"$f":"ID58","v":0},{"$f":"IE58","v":0},{"$f":"IF58","v":0},{"$f":"IG58","v":0},{"$f":"IH58","v":0},{"$f":"II58","v":0},{"$f":"IJ58","v":0},{"$f":"IK58","v":0},{"$f":"IL58","v":0},{"$f":"IM58","v":0},{"$f":"IN58","v":0},{"$f":"IO58","v":0},{"$f":"IP58","v":0},{"$f":"IQ58","v":0},{"$f":"IR58","v":0},{"$f":"IS58","v":0},{"$f":"IT58","v":0},{"$f":"IU58","v":0},{"$f":"IV58","v":0},{"$f":"IW58","v":0},{"$f":"IX58","v":0},{"$f":"IY58","v":0},{"$f":"IZ58","v":0},{"$f":"JA58","v":0},{"$f":"JB58","v":0},{"$f":"JC58","v":0},{"$f":"JD58","v":0},{"$f":"JE58","v":0},{"$f":"JF58","v":0},{"$f":"JG58","v":0},{"$f":"JH58","v":0},{"$f":"JI58","v":0},{"$f":"JJ58","v":0},{"$f":"JK58","v":0},{"$f":"JL58","v":0},{"$f":"JM58","v":0},{"$f":"JN58","v":0},{"$f":"JO58","v":0},{"$f":"JP58","v":0},{"$f":"JQ58","v":0},{"$f":"JR58","v":0},{"$f":"JS58","v":0},{"$f":"JT58","v":0},{"$f":"JU58","v":0},{"$f":"JV58","v":0},{"$f":"JW58","v":0},{"$f":"JX58","v":0},{"$f":"JY58","v":0},{"$f":"JZ58","v":0},{"$f":"KA58","v":0},{"$f":"KB58","v":0},{"$f":"KC58","v":0},{"$f":"KD58","v":0},{"$f":"KE58","v":0},{"$f":"KF58","v":0},{"$f":"KG58","v":0},{"$f":"KH58","v":0},{"$f":"KI58","v":0},{"$f":"KJ58","v":0},{"$f":"KK58","v":0},{"$f":"KL58","v":0},{"$f":"KM58","v":0},{"$f":"KN58","v":0},{"$f":"KO58","v":0},{"$f":"KP58","v":0},{"$f":"KQ58","v":0},{"$f":"KR58","v":0},{"$f":"KS58","v":0},{"$f":"KT58","v":0},{"$f":"KU58","v":0},{"$f":"KV58","v":0},{"$f":"KW58","v":0},{"$f":"KX58","v":0},{"$f":"KY58","v":0},{"$f":"KZ58","v":0},{"$f":"LA58","v":0},{"$f":"LB58","v":0},{"$f":"LC58","v":0},{"$f":"LD58","v":0},{"$f":"LE58","v":0},{"$f":"LF58","v":0},{"$f":"LG58","v":0},{"$f":"LH58","v":0},{"$f":"LI58","v":0},{"$f":"LJ58","v":0},{"$f":"LK58","v":0},{"$f":"LL58","v":0},{"$f":"LM58","v":0},{"$f":"LN58","v":0},{"$f":"LO58","v":0},{"$f":"LP58","v":0},{"$f":"LQ58","v":0},{"$f":"LR58","v":0},{"$f":"LS58","v":0},{"$f":"LT58","v":0},{"$f":"LU58","v":0},{"$f":"LV58","v":0},{"$f":"LW58","v":0},{"$f":"LX58","v":0},{"$f":"LY58","v":0},{"$f":"LZ58","v":0},{"$f":"MA58","v":0},{"$f":"MB58","v":0},{"$f":"MC58","v":0},{"$f":"MD58","v":0},{"$f":"ME58","v":0},{"$f":"MF58","v":0},{"$f":"MG58","v":0},{"$f":"MH58","v":0},{"$f":"MI58","v":0},{"$f":"MJ58","v":0},{"$f":"MK58","v":0},{"$f":"ML58","v":0},{"$f":"MM58","v":0},{"$f":"MN58","v":0},{"$f":"MO58","v":0},{"$f":"MP58","v":0},{"$f":"MQ58","v":0},{"$f":"MR58","v":0},{"$f":"MS58","v":0},{"$f":"MT58","v":0},{"$f":"MU58","v":0},{"$f":"MV58","v":0},{"$f":"MW58","v":0},{"$f":"MX58","v":0},{"$f":"MY58","v":0},{"$f":"MZ58","v":0},{"$f":"NA58","v":0},{"$f":"NB58","v":0},{"$f":"NC58","v":0},{"$f":"ND58","v":0},{"$f":"NE58","v":0},{"$f":"NF58","v":0},{"$f":"NG58","v":0},{"$f":"NH58","v":0},{"$f":"NI58","v":0},{"$f":"NJ58","v":0},{"$f":"NK58","v":0},{"$f":"NL58","v":0},{"$f":"NM58","v":0},{"$f":"NN58","v":0},{"$f":"NO58","v":0},{"$f":"NP58","v":0},{"$f":"NQ58","v":0},{"$f":"NR58","v":0},{"$f":"NS58","v":0},{"$f":"NT58","v":0},{"$f":"NU58","v":0},{"$f":"NV58","v":0},{"$f":"NW58","v":0},{"$f":"NX58","v":0},{"$f":"NY58","v":0},{"$f":"NZ58","v":0},{"$f":"OA58","v":0},{"$f":"OB58","v":0},{"$f":"OC58","v":0},{"$f":"OD58","v":0},{"$f":"OE58","v":0},{"$f":"OF58","v":0},{"$f":"OG58","v":0},{"$f":"OH58","v":0},{"$f":"OI58","v":0},{"$f":"OJ58","v":0},{"$f":"OK58","v":0},{"$f":"OL58","v":0},{"$f":"OM58","v":0},{"$f":"ON58","v":0},{"$f":"OO58","v":0},{"$f":"OP58","v":0},{"$f":"OQ58","v":0},{"$f":"OR58","v":0},{"$f":"OS58","v":0},{"$f":"OT58","v":0},{"$f":"OU58","v":0},{"$f":"OV58","v":0},{"$f":"OW58","v":0},{"$f":"OX58","v":0},{"$f":"OY58","v":0},{"$f":"OZ58","v":0},{"$f":"PA58","v":0},{"$f":"PB58","v":0},{"$f":"PC58","v":0},{"$f":"PD58","v":0},{"$f":"PE58","v":0},{"$f":"PF58","v":0},{"$f":"PG58","v":0},{"$f":"PH58","v":0},{"$f":"PI58","v":0},{"$f":"PJ58","v":0},{"$f":"PK58","v":0},{"$f":"PL58","v":0},{"$f":"PM58","v":0},{"$f":"PN58","v":0},{"$f":"PO58","v":0},{"$f":"PP58","v":0},{"$f":"PQ58","v":0},{"$f":"PR58","v":0},{"$f":"PS58","v":0},{"$f":"PT58","v":0},{"$f":"PU58","v":0},{"$f":"PV58","v":0},{"$f":"PW58","v":0},{"$f":"PX58","v":0},{"$f":"PY58","v":0},{"$f":"PZ58","v":0},{"$f":"QA58","v":0},{"$f":"QB58","v":0},{"$f":"QC58","v":0},{"$f":"QD58","v":0},{"$f":"QE58","v":0},{"$f":"QF58","v":0},{"$f":"QG58","v":0},{"$f":"QH58","v":0},{"$f":"QI58","v":0},{"$f":"QJ58","v":0},{"$f":"QK58","v":0},{"$f":"QL58","v":0},{"$f":"QM58","v":0},{"$f":"QN58","v":0},{"$f":"QO58","v":0},{"$f":"QP58","v":0},{"$f":"QQ58","v":0},{"$f":"QR58","v":0},{"$f":"QS58","v":0},{"$f":"QT58","v":0},{"$f":"QU58","v":0},{"$f":"QV58","v":0},{"$f":"QW58","v":0},{"$f":"QX58","v":0},{"$f":"QY58","v":0},{"$f":"QZ58","v":0},{"$f":"RA58","v":0},{"$f":"RB58","v":0},{"$f":"RC58","v":0},{"$f":"RD58","v":0},{"$f":"RE58","v":0},{"$f":"RF58","v":0},{"$f":"RG58","v":0},{"$f":"RH58","v":0},{"$f":"RI58","v":0},{"$f":"RJ58","v":0},{"$f":"RK58","v":0},{"$f":"RL58","v":0},{"$f":"RM58","v":0},{"$f":"RN58","v":0},{"$f":"RO58","v":0},{"$f":"RP58","v":0},{"$f":"RQ58","v":0},{"$f":"RR58","v":0},{"$f":"RS58","v":0},{"$f":"RT58","v":0},{"$f":"RU58","v":0},{"$f":"RV58","v":0},{"$f":"RW58","v":0},{"$f":"RX58","v":0},{"$f":"RY58","v":0},{"$f":"RZ58","v":0},{"$f":"SA58","v":0},{"$f":"SB58","v":0},{"$f":"SC58","v":0},{"$f":"SD58","v":0},{"$f":"SE58","v":0},{"$f":"SF58","v":0},{"$f":"SG58","v":0},{"$f":"SH58","v":0},{"$f":"SI58","v":0},{"$f":"SJ58","v":0},{"$f":"SK58","v":0},{"$f":"SL58","v":0},{"$f":"SM58","v":0},{"$f":"SN58","v":0},{"$f":"SO58","v":0}]
[null,null,null,"Actual Losses - Target Losses","kWh",null,null,null,null,{"$f":"J177-J175","v":0},{"$f":"K177-K175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW177-BW175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI177-EI175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU177-GU175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG177-JG175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS177-LS175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE177-OE175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ177-QQ175","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Rate Applied to Loss Difference","INR Cr./kWh",{"$f":"InputC!F129","v":0},null,null,null,{"$f":"$F$180","v":0},{"$f":"$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$180","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"RTE Penalty/Bonus","INR Cr.",null,null,null,null,{"$f":"J180*J178","v":0},{"$f":"K180*K178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW180*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,{"$f":"EI180*EI178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU180*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,{"$f":"JG180*JG178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS180*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,{"$f":"OE180*OE178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ180*QQ178","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Revenue without Penalties","INR Cr.",null,null,{"$f":"SUM(J183:XFD183)","v":0},null,{"$f":"J156","v":0},{"$f":"K156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ156","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Availability Penalty","INR Cr.",null,null,null,null,{"$f":"-J163","v":0},{"$f":"-K163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JG163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LS163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OE163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QQ163","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Degradation Penalty (Bonus)","INR Cr.",null,null,null,null,{"$f":"-J168","v":0},{"$f":"-K168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JG168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LS168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OE168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QQ168","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: RTE Penalty (Bonus)","INR Cr.",null,null,null,null,{"$f":"-J181","v":0},{"$f":"-K181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JG181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LS181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OE181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QQ181","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Revenue - Battery","INR Cr.",null,null,{"$f":"SUM(J188:XFD188)","v":0},null,{"$f":"SUM(J183:J187)","v":0},{"$f":"SUM(K183:K187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW183:BW187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI183:EI187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU183:GU187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG183:JG187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS183:LS187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE183:OE187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ183:QQ187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA","INR Cr.",null,null,{"$f":"SUM(J190:XFD190)","v":0},null,{"$f":"MAX(J188-J147,0)","v":0},{"$f":"MAX(K188-K147,0)","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,{"$f":"MAX(BW188-BW147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(EI188-EI147,0)","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,{"$f":"MAX(GU188-GU147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(JG188-JG147,0)","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,{"$f":"MAX(LS188-LS147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(OE188-OE147,0)","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,{"$f":"MAX(QQ188-QQ147,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditures","INR Cr.",null,null,{"$f":"SUM(J191:XFD191)","v":0},null,{"$f":"J140","v":0},{"$f":"K140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"LS140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Free Cash Flow","INR Cr.",null,null,{"$f":"SUM(J192:XFD192)","v":0},null,{"$f":"J190-J191","v":0},{"$f":"K190-K191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW190-BW191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI190-EI191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU190-GU191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG190-JG191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS190-LS191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE190-OE191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ190-QQ191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Project IRR - Pre-tax","%",{"$f":"IFERROR(XIRR(J192:SO192,J7:SO7),FALSE)","v":false}]
[]
[]
[]
[null,"Combined Cash Flow"]
[null,null,"Solar/Hydro Capital Expenditure",null,"INR Cr.",null,null,{"$f":"SUM(J199:XFD199)","v":553500000},null,{"$f":"J67","v":41512500},{"$f":"K67","v":41512500},{"$f":"L67","v":41512500},{"$f":"M67","v":41512500},{"$f":"N67","v":41512500},{"$f":"O67","v":41512500},{"$f":"P67","v":41512500},{"$f":"Q67","v":41512500},{"$f":"R67","v":41512500},{"$f":"S67","v":41512500},{"$f":"T67","v":0},{"$f":"U67","v":0},{"$f":"V67","v":0},{"$f":"W67","v":0},{"$f":"X67","v":0},{"$f":"Y67","v":0},{"$f":"Z67","v":55350000},{"$f":"AA67","v":83025000},{"$f":"AB67","v":0},{"$f":"AC67","v":0},{"$f":"AD67","v":0},{"$f":"AE67","v":0},{"$f":"AF67","v":0},{"$f":"AG67","v":0},{"$f":"AH67","v":0},{"$f":"AI67","v":0},{"$f":"AJ67","v":0},{"$f":"AK67","v":0},{"$f":"AL67","v":0},{"$f":"AM67","v":0},{"$f":"AN67","v":0},{"$f":"AO67","v":0},{"$f":"AP67","v":0},{"$f":"AQ67","v":0},{"$f":"AR67","v":0},{"$f":"AS67","v":0},{"$f":"AT67","v":0},{"$f":"AU67","v":0},{"$f":"AV67","v":0},{"$f":"AW67","v":0},{"$f":"AX67","v":0},{"$f":"AY67","v":0},{"$f":"AZ67","v":0},{"$f":"BA67","v":0},{"$f":"BB67","v":0},{"$f":"BC67","v":0},{"$f":"BD67","v":0},{"$f":"BE67","v":0},{"$f":"BF67","v":0},{"$f":"BG67","v":0},{"$f":"BH67","v":0},{"$f":"BI67","v":0},{"$f":"BJ67","v":0},{"$f":"BK67","v":0},{"$f":"BL67","v":0},{"$f":"BM67","v":0},{"$f":"BN67","v":0},{"$f":"BO67","v":0},{"$f":"BP67","v":0},{"$f":"BQ67","v":0},{"$f":"BR67","v":0},{"$f":"BS67","v":0},{"$f":"BT67","v":0},{"$f":"BU67","v":0},{"$f":"BV67","v":0},{"$f":"BW67","v":0},{"$f":"BX67","v":0},{"$f":"BY67","v":0},{"$f":"BZ67","v":0},{"$f":"CA67","v":0},{"$f":"CB67","v":0},{"$f":"CC67","v":0},{"$f":"CD67","v":0},{"$f":"CE67","v":0},{"$f":"CF67","v":0},{"$f":"CG67","v":0},{"$f":"CH67","v":0},{"$f":"CI67","v":0},{"$f":"CJ67","v":0},{"$f":"CK67","v":0},{"$f":"CL67","v":0},{"$f":"CM67","v":0},{"$f":"CN67","v":0},{"$f":"CO67","v":0},{"$f":"CP67","v":0},{"$f":"CQ67","v":0},{"$f":"CR67","v":0},{"$f":"CS67","v":0},{"$f":"CT67","v":0},{"$f":"CU67","v":0},{"$f":"CV67","v":0},{"$f":"CW67","v":0},{"$f":"CX67","v":0},{"$f":"CY67","v":0},{"$f":"CZ67","v":0},{"$f":"DA67","v":0},{"$f":"DB67","v":0},{"$f":"DC67","v":0},{"$f":"DD67","v":0},{"$f":"DE67","v":0},{"$f":"DF67","v":0},{"$f":"DG67","v":0},{"$f":"DH67","v":0},{"$f":"DI67","v":0},{"$f":"DJ67","v":0},{"$f":"DK67","v":0},{"$f":"DL67","v":0},{"$f":"DM67","v":0},{"$f":"DN67","v":0},{"$f":"DO67","v":0},{"$f":"DP67","v":0},{"$f":"DQ67","v":0},{"$f":"DR67","v":0},{"$f":"DS67","v":0},{"$f":"DT67","v":0},{"$f":"DU67","v":0},{"$f":"DV67","v":0},{"$f":"DW67","v":0},{"$f":"DX67","v":0},{"$f":"DY67","v":0},{"$f":"DZ67","v":0},{"$f":"EA67","v":0},{"$f":"EB67","v":0},{"$f":"EC67","v":0},{"$f":"ED67","v":0},{"$f":"EE67","v":0},{"$f":"EF67","v":0},{"$f":"EG67","v":0},{"$f":"EH67","v":0},{"$f":"EI67","v":0},{"$f":"EJ67","v":0},{"$f":"EK67","v":0},{"$f":"EL67","v":0},{"$f":"EM67","v":0},{"$f":"EN67","v":0},{"$f":"EO67","v":0},{"$f":"EP67","v":0},{"$f":"EQ67","v":0},{"$f":"ER67","v":0},{"$f":"ES67","v":0},{"$f":"ET67","v":0},{"$f":"EU67","v":0},{"$f":"EV67","v":0},{"$f":"EW67","v":0},{"$f":"EX67","v":0},{"$f":"EY67","v":0},{"$f":"EZ67","v":0},{"$f":"FA67","v":0},{"$f":"FB67","v":0},{"$f":"FC67","v":0},{"$f":"FD67","v":0},{"$f":"FE67","v":0},{"$f":"FF67","v":0},{"$f":"FG67","v":0},{"$f":"FH67","v":0},{"$f":"FI67","v":0},{"$f":"FJ67","v":0},{"$f":"FK67","v":0},{"$f":"FL67","v":0},{"$f":"FM67","v":0},{"$f":"FN67","v":0},{"$f":"FO67","v":0},{"$f":"FP67","v":0},{"$f":"FQ67","v":0},{"$f":"FR67","v":0},{"$f":"FS67","v":0},{"$f":"FT67","v":0},{"$f":"FU67","v":0},{"$f":"FV67","v":0},{"$f":"FW67","v":0},{"$f":"FX67","v":0},{"$f":"FY67","v":0},{"$f":"FZ67","v":0},{"$f":"GA67","v":0},{"$f":"GB67","v":0},{"$f":"GC67","v":0},{"$f":"GD67","v":0},{"$f":"GE67","v":0},{"$f":"GF67","v":0},{"$f":"GG67","v":0},{"$f":"GH67","v":0},{"$f":"GI67","v":0},{"$f":"GJ67","v":0},{"$f":"GK67","v":0},{"$f":"GL67","v":0},{"$f":"GM67","v":0},{"$f":"GN67","v":0},{"$f":"GO67","v":0},{"$f":"GP67","v":0},{"$f":"GQ67","v":0},{"$f":"GR67","v":0},{"$f":"GS67","v":0},{"$f":"GT67","v":0},{"$f":"GU67","v":0},{"$f":"GV67","v":0},{"$f":"GW67","v":0},{"$f":"GX67","v":0},{"$f":"GY67","v":0},{"$f":"GZ67","v":0},{"$f":"HA67","v":0},{"$f":"HB67","v":0},{"$f":"HC67","v":0},{"$f":"HD67","v":0},{"$f":"HE67","v":0},{"$f":"HF67","v":0},{"$f":"HG67","v":0},{"$f":"HH67","v":0},{"$f":"HI67","v":0},{"$f":"HJ67","v":0},{"$f":"HK67","v":0},{"$f":"HL67","v":0},{"$f":"HM67","v":0},{"$f":"HN67","v":0},{"$f":"HO67","v":0},{"$f":"HP67","v":0},{"$f":"HQ67","v":0},{"$f":"HR67","v":0},{"$f":"HS67","v":0},{"$f":"HT67","v":0},{"$f":"HU67","v":0},{"$f":"HV67","v":0},{"$f":"HW67","v":0},{"$f":"HX67","v":0},{"$f":"HY67","v":0},{"$f":"HZ67","v":0},{"$f":"IA67","v":0},{"$f":"IB67","v":0},{"$f":"IC67","v":0},{"$f":"ID67","v":0},{"$f":"IE67","v":0},{"$f":"IF67","v":0},{"$f":"IG67","v":0},{"$f":"IH67","v":0},{"$f":"II67","v":0},{"$f":"IJ67","v":0},{"$f":"IK67","v":0},{"$f":"IL67","v":0},{"$f":"IM67","v":0},{"$f":"IN67","v":0},{"$f":"IO67","v":0},{"$f":"IP67","v":0},{"$f":"IQ67","v":0},{"$f":"IR67","v":0},{"$f":"IS67","v":0},{"$f":"IT67","v":0},{"$f":"IU67","v":0},{"$f":"IV67","v":0},{"$f":"IW67","v":0},{"$f":"IX67","v":0},{"$f":"IY67","v":0},{"$f":"IZ67","v":0},{"$f":"JA67","v":0},{"$f":"JB67","v":0},{"$f":"JC67","v":0},{"$f":"JD67","v":0},{"$f":"JE67","v":0},{"$f":"JF67","v":0},{"$f":"JG67","v":0},{"$f":"JH67","v":0},{"$f":"JI67","v":0},{"$f":"JJ67","v":0},{"$f":"JK67","v":0},{"$f":"JL67","v":0},{"$f":"JM67","v":0},{"$f":"JN67","v":0},{"$f":"JO67","v":0},{"$f":"JP67","v":0},{"$f":"JQ67","v":0},{"$f":"JR67","v":0},{"$f":"JS67","v":0},{"$f":"JT67","v":0},{"$f":"JU67","v":0},{"$f":"JV67","v":0},{"$f":"JW67","v":0},{"$f":"JX67","v":0},{"$f":"JY67","v":0},{"$f":"JZ67","v":0},{"$f":"KA67","v":0},{"$f":"KB67","v":0},{"$f":"KC67","v":0},{"$f":"KD67","v":0},{"$f":"KE67","v":0},{"$f":"KF67","v":0},{"$f":"KG67","v":0},{"$f":"KH67","v":0},{"$f":"KI67","v":0},{"$f":"KJ67","v":0},{"$f":"KK67","v":0},{"$f":"KL67","v":0},{"$f":"KM67","v":0},{"$f":"KN67","v":0},{"$f":"KO67","v":0},{"$f":"KP67","v":0},{"$f":"KQ67","v":0},{"$f":"KR67","v":0},{"$f":"KS67","v":0},{"$f":"KT67","v":0},{"$f":"KU67","v":0},{"$f":"KV67","v":0},{"$f":"KW67","v":0},{"$f":"KX67","v":0},{"$f":"KY67","v":0},{"$f":"KZ67","v":0},{"$f":"LA67","v":0},{"$f":"LB67","v":0},{"$f":"LC67","v":0},{"$f":"LD67","v":0},{"$f":"LE67","v":0},{"$f":"LF67","v":0},{"$f":"LG67","v":0},{"$f":"LH67","v":0},{"$f":"LI67","v":0},{"$f":"LJ67","v":0},{"$f":"LK67","v":0},{"$f":"LL67","v":0},{"$f":"LM67","v":0},{"$f":"LN67","v":0},{"$f":"LO67","v":0},{"$f":"LP67","v":0},{"$f":"LQ67","v":0},{"$f":"LR67","v":0},{"$f":"LS67","v":0},{"$f":"LT67","v":0},{"$f":"LU67","v":0},{"$f":"LV67","v":0},{"$f":"LW67","v":0},{"$f":"LX67","v":0},{"$f":"LY67","v":0},{"$f":"LZ67","v":0},{"$f":"MA67","v":0},{"$f":"MB67","v":0},{"$f":"MC67","v":0},{"$f":"MD67","v":0},{"$f":"ME67","v":0},{"$f":"MF67","v":0},{"$f":"MG67","v":0},{"$f":"MH67","v":0},{"$f":"MI67","v":0},{"$f":"MJ67","v":0},{"$f":"MK67","v":0},{"$f":"ML67","v":0},{"$f":"MM67","v":0},{"$f":"MN67","v":0},{"$f":"MO67","v":0},{"$f":"MP67","v":0},{"$f":"MQ67","v":0},{"$f":"MR67","v":0},{"$f":"MS67","v":0},{"$f":"MT67","v":0},{"$f":"MU67","v":0},{"$f":"MV67","v":0},{"$f":"MW67","v":0},{"$f":"MX67","v":0},{"$f":"MY67","v":0},{"$f":"MZ67","v":0},{"$f":"NA67","v":0},{"$f":"NB67","v":0},{"$f":"NC67","v":0},{"$f":"ND67","v":0},{"$f":"NE67","v":0},{"$f":"NF67","v":0},{"$f":"NG67","v":0},{"$f":"NH67","v":0},{"$f":"NI67","v":0},{"$f":"NJ67","v":0},{"$f":"NK67","v":0},{"$f":"NL67","v":0},{"$f":"NM67","v":0},{"$f":"NN67","v":0},{"$f":"NO67","v":0},{"$f":"NP67","v":0},{"$f":"NQ67","v":0},{"$f":"NR67","v":0},{"$f":"NS67","v":0},{"$f":"NT67","v":0},{"$f":"NU67","v":0},{"$f":"NV67","v":0},{"$f":"NW67","v":0},{"$f":"NX67","v":0},{"$f":"NY67","v":0},{"$f":"NZ67","v":0},{"$f":"OA67","v":0},{"$f":"OB67","v":0},{"$f":"OC67","v":0},{"$f":"OD67","v":0},{"$f":"OE67","v":0},{"$f":"OF67","v":0},{"$f":"OG67","v":0},{"$f":"OH67","v":0},{"$f":"OI67","v":0},{"$f":"OJ67","v":0},{"$f":"OK67","v":0},{"$f":"OL67","v":0},{"$f":"OM67","v":0},{"$f":"ON67","v":0},{"$f":"OO67","v":0},{"$f":"OP67","v":0},{"$f":"OQ67","v":0},{"$f":"OR67","v":0},{"$f":"OS67","v":0},{"$f":"OT67","v":0},{"$f":"OU67","v":0},{"$f":"OV67","v":0},{"$f":"OW67","v":0},{"$f":"OX67","v":0},{"$f":"OY67","v":0},{"$f":"OZ67","v":0},{"$f":"PA67","v":0},{"$f":"PB67","v":0},{"$f":"PC67","v":0},{"$f":"PD67","v":0},{"$f":"PE67","v":0},{"$f":"PF67","v":0},{"$f":"PG67","v":0},{"$f":"PH67","v":0},{"$f":"PI67","v":0},{"$f":"PJ67","v":0},{"$f":"PK67","v":0},{"$f":"PL67","v":0},{"$f":"PM67","v":0},{"$f":"PN67","v":0},{"$f":"PO67","v":0},{"$f":"PP67","v":0},{"$f":"PQ67","v":0},{"$f":"PR67","v":0},{"$f":"PS67","v":0},{"$f":"PT67","v":0},{"$f":"PU67","v":0},{"$f":"PV67","v":0},{"$f":"PW67","v":0},{"$f":"PX67","v":0},{"$f":"PY67","v":0},{"$f":"PZ67","v":0},{"$f":"QA67","v":0},{"$f":"QB67","v":0},{"$f":"QC67","v":0},{"$f":"QD67","v":0},{"$f":"QE67","v":0},{"$f":"QF67","v":0},{"$f":"QG67","v":0},{"$f":"QH67","v":0},{"$f":"QI67","v":0},{"$f":"QJ67","v":0},{"$f":"QK67","v":0},{"$f":"QL67","v":0},{"$f":"QM67","v":0},{"$f":"QN67","v":0},{"$f":"QO67","v":0},{"$f":"QP67","v":0},{"$f":"QQ67","v":0},{"$f":"QR67","v":0},{"$f":"QS67","v":0},{"$f":"QT67","v":0},{"$f":"QU67","v":0},{"$f":"QV67","v":0},{"$f":"QW67","v":0},{"$f":"QX67","v":0},{"$f":"QY67","v":0},{"$f":"QZ67","v":0},{"$f":"RA67","v":0},{"$f":"RB67","v":0},{"$f":"RC67","v":0},{"$f":"RD67","v":0},{"$f":"RE67","v":0},{"$f":"RF67","v":0},{"$f":"RG67","v":0},{"$f":"RH67","v":0},{"$f":"RI67","v":0},{"$f":"RJ67","v":0},{"$f":"RK67","v":0},{"$f":"RL67","v":0},{"$f":"RM67","v":0},{"$f":"RN67","v":0},{"$f":"RO67","v":0},{"$f":"RP67","v":0},{"$f":"RQ67","v":0},{"$f":"RR67","v":0},{"$f":"RS67","v":0},{"$f":"RT67","v":0},{"$f":"RU67","v":0},{"$f":"RV67","v":0},{"$f":"RW67","v":0},{"$f":"RX67","v":0},{"$f":"RY67","v":0},{"$f":"RZ67","v":0},{"$f":"SA67","v":0},{"$f":"SB67","v":0},{"$f":"SC67","v":0},{"$f":"SD67","v":0},{"$f":"SE67","v":0},{"$f":"SF67","v":0},{"$f":"SG67","v":0},{"$f":"SH67","v":0},{"$f":"SI67","v":0},{"$f":"SJ67","v":0},{"$f":"SK67","v":0},{"$f":"SL67","v":0},{"$f":"SM67","v":0},{"$f":"SN67","v":0},{"$f":"SO67","v":0}]
[null,null,"BESS Capital Expenditure",null,"INR Cr.",null,null,{"$f":"SUM(J200:XFD200)","v":0},null,{"$f":"J140","v":0},{"$f":"K140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"LS140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capital Expenditure",null,"INR Cr.",null,null,{"$f":"SUM(J201:XFD201)","v":553500000},null,{"$f":"SUM(J199:J200)","v":41512500},{"$f":"SUM(K199:K200)","v":41512500},41512500,41512500,41512500,41512500,41512500,41512500,41512500,41512500,0,0,0,0,0,0,55350000,83025000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW199:BW200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI199:EI200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU199:GU200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG199:JG200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LS199:LS200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(OE199:OE200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ199:QQ200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Solar/Hydro Operating Cost",null,"INR Cr.",null,null,{"$f":"SUM(J203:XFD203)","v":782759403.27924478},null,{"$f":"J96","v":0},{"$f":"K96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200112.0411985968,1202698.5512076556,1205293.5287774282,1207897.0016285048,1210508.997572226,1213129.544510979,1215758.6704384966,1218396.4034401553,1221042.7716932765,1223697.8034674262,1226361.5271247178,1229033.9711201156,1231715.1640017366,1234405.1344111576,1237103.9110837211,1239811.5228488408,1242527.9986303106,1245253.3674466137,1247987.6584112321,1250730.9007329573,1253483.1237162033,1256244.3567613191,1259014.6293649024,1261793.9711201156,1264582.4117170013,1267379.9809427995,1270186.7086822656,1273002.6249179901,1275827.7597307188,1278662.1432996739,1281505.8059028771,1284358.777917471,1287221.0898200469,1290092.7721869673,1292973.855694694,1295864.371120116,1298764.3493408773,1301673.8213357073,1304592.818184752,1307521.3710699053,1310459.5112751431,1313407.2701868566,1316364.6792941876,1319331.7701893656,1322308.5745680446,1325295.1242296416,1328291.4510776778,{"$f":"BW96","v":1331297.5871201165},1334313.5644697081,1337339.4153443312,1340375.1720673377,1343420.8670678975,1346476.5328813447,1349542.2021495267,1352617.9076211511,1355703.6821521362,1358799.5587059623,1361905.5703540232,1365021.7502759807,1368148.1317601169,1371284.7482036923,1374431.6331133004,1377588.8201052272,1380756.3429058092,1383934.2353517946,1387122.531390704,1390321.2650811933,1393530.470593418,1396750.182209397,1399980.4343233805,1403221.2614422161,1406472.6981857182,1409734.7792870365,1413007.5395930291,1416291.0140646328,1419585.237777238,1422890.2459210628,1426206.0738015282,1429532.7568396374,1432870.3305723509,1436218.8306529692,1439578.2928515119,1442948.753055101,1446330.2472683429,1449722.8116137141,1453126.4823319463,1456541.2957824143,1459967.2884435237,1463404.4969131015,1466852.9579087857,1470312.7082684189,1473783.7849504407,1477266.2250342839,1480760.0657207684,1484265.3443325011,1487782.0983142727,1491310.3652334586,1494850.1827804202,1498401.5887689069,1501964.6211364607,1505539.3179448217,1509125.7173803335,1512723.8577543518,1516333.7775036546,1519955.5151908516,1523589.1095047956,1527234.5992609975,1530892.0234020399,1534561.4209979931,1538242.8312468331,1541936.2934748593,{"$f":"EI96","v":1545641.8471371152},1549359.5318178106,1553089.3872307425,1556831.453219722,1560585.769758997,1564352.3769536815,1568131.315040183,1571922.6243866333,1575726.3454933176,1579542.5189931088,1583371.1856519023,1587212.3863690495,1591066.1621777958,1594932.5542457188,1598811.6038751681,1602703.3525037065,1606607.8417045528,1610525.1131870246,1614455.2087969866,1618398.1705172944,1622354.0404682462,1626322.8609080291,1630304.6742331742,1634299.5229790076,1638307.4498201038,1642328.4975707438,1646362.7091853709,1650410.1277590513,1654470.796527931,1658544.758869702,1662632.0583040623,1666732.7384931827,1670846.8432421724,1674974.416499547,1679115.502357698,1683270.1450533646,1687438.3889681045,1691620.27862877,1695815.8587079828,1700025.1740246096,1704248.269544245,1708485.1903796867,1712735.9817914213,1717000.6891881067,1721279.3581270557,1725572.0343147248,1729878.7636072021,1734199.592010695,1738534.5656820247,1742883.730929117,1747247.1342114981,1751624.8221407903,1756016.8414812107,1760423.2391500701,1764844.0622182742,1769279.3579108266,1773729.1736073338,1778193.5568425099,1782672.5553066861,1787166.2168463187,1791674.5894645017,1796197.7213214776,1800735.6607351538,1805288.4561816156,{"$f":"GU96","v":1399822.1851755399},1404404.8387511536,1409002.4947420862,1413615.2022623406,1418243.0105867081,1422885.9691512915,1427544.1275540346,1432217.5355552526,1436906.2430781627,1441610.3002094175,1446329.7571996406,1451064.6644639634,1455815.072582562,1460581.0323012006,1465362.5945317703,1470159.8103528349,1474972.7310101772,1479801.4079173438,1484645.8926561966,1489506.2369774636,1494382.49280129,1499274.7122177954,1504182.9474876276,1509107.2510425227,1514047.6754858654,1519004.2735932495,1523977.098313042,1528966.2027669493,1533971.640250585,1538993.4642340385,1544031.7283624455,1549086.4864565632,1554157.7925133426,1559245.700706508,1564350.2653871335,1569471.5410842246,1574609.5825053011,1579764.4445369807,1584936.1822455646,1590124.8508776282,1595330.5058606095,1600553.202803401,1605792.9974969444,1611049.9459148264,1616324.1042138771,1621615.5287347692,1626924.2760026196,1632250.4027275946,1637593.965805514,1642955.0223184603,1648333.629535388,1653729.8449127343,1659143.7260950345,1664575.3309155374,1670024.7173968225,1675491.9437514201,1680977.0683824327,1686480.1498841604,1692001.2470427249,1697540.4188366989,1703097.724437735,1708673.223211199,1714266.9747168035,1719879.038709244,{"$f":"JG96","v":1725509.4751388363},1731158.3441521595,1736825.7060926962,1742511.6215014774,1748216.1511177311,1753939.355879528,1759681.2969244351,1765442.0355901679,1771221.6334152457,1777020.1521396486,1782837.6537054777,1788674.2002576154,1794529.8541443914,1800404.6779182474,1806298.7343364053,1812212.0863615377,1818144.7971624411,1824096.9301147098,1830068.548801413,1836059.7170137751,1842070.4987518564,1848100.9582252351,1854151.1598536966,1860221.1682679201,1866311.0483101676,1872420.8650349779,1878550.6837098622,1884700.5698160003,1890870.5890489398,1897060.8073192989,1903271.2907534705,1909502.105694327,1915753.3187019317,1922024.9965542452,1928317.2062478459,1934630.0149986381,1940963.4902425753,1947317.6996363779,1953692.7110582571,1960088.5926086409,1966505.4126108978,1972943.2396120718,1979402.1423836101,1985882.1899221011,1992383.4514500096,1998905.996416416,2005449.8944977606,2012015.2155985844,2018602.0298522792,2025210.4076218337,2031840.4195005887,2038492.1363129877,2045165.6291153349,2051860.9691965559,2058578.2280789558,2065317.4775189862,2072078.7895080112,2078862.2362730743,2085667.8902776721,2092495.8242225291,2099346.1110463715,2106218.8239267087,2113114.0362806139,2120031.8217655085,{"$f":"LS96","v":2126972.2542799497},2133935.4079644196,2140921.357202115,2147930.1766197472,2154961.9410883333,2162016.7257239986,2169094.6058887807,2176195.6571914321,2183319.9554882282,2190467.5768837789,2197638.5977318399,2204833.0946361306,2212051.1444511497,2219292.8242829982,2226558.2114902022,2233847.3836845392,2241160.4187318683,2248497.3947529607,2255858.3901243336,2263243.483479091,2270652.7537077591,2278086.2799591315,2285544.1416411158,2293026.4184215772,2300533.190229197,2308064.5372543195,2315620.5399498115,2323201.2790319221,2330806.8354811445,2338437.2905430803,2346092.7257293081,2353773.2228182554,2361478.8638560707,2369209.731157498,2376965.9073067615,2384747.4751584418,2392554.5178383663,2400387.1187444935,2408245.3615478049,2416129.3301932001,2424039.1089003915,2431974.7821648042,2439936.4347584816,2447924.1517309872,2455938.0184103148,2463978.1204037997,2472044.5435990333,2480137.3741647811,2488256.6985519025,2496402.6034942754,2504575.1760097197,2512774.5034009302,2521000.6732564089,2529253.7734513986,2537533.892148823,2545841.1178002288,2554175.5391467293,2562537.2452199534,2570926.3253429965,2579342.8691313742,2587786.9664939805,2596258.7076340476,2604758.18305011,2613285.4835369689,{"$f":"OE96","v":2621840.700186667},2630423.9243894564,2639035.2478347784,2647674.7625122401,2656342.5607126006,2665038.735028754,2673763.3783567185,2682516.5838966314,2691298.4451537421,2700109.0559394117,2708948.5103721162,2717816.9028784498,2726714.3281941358,2735640.8813650366,2744596.6577481711,2753581.7530127317,2762596.2631411063,2771640.284429905,2780713.9134909888,2789817.2472524983,2798950.382959893,2808113.41817699,2817306.4507870022,2826529.5789935892,2835782.9013219029,2845066.5166196395,2854380.5240580994,2863725.023133242,2873100.1136667519,2882505.8958071028,2891942.47003063,2901409.9371425994,2910908.3982782899,2920437.9549040706,2929998.7088184836,2939590.762153334,2949214.2173747802,2958869.177284427,2968555.7450204249,2978274.0240585734,2988024.118213424,2997806.1316393884,3007620.1688318565,3017466.3346283049,3027344.7342094234,3037255.4731002348,3047198.6571712252,3057174.3926394694,3067182.7860697731,3077223.9443758056,3087297.9748212439,3097404.9850209178,3107545.0829419624,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BESS Operating Cost",null,"INR Cr.",null,null,{"$f":"SUM(J204:XFD204)","v":0},null,{"$f":"J147","v":0},{"$f":"K147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Operating Cost",null,"INR Cr.",null,null,{"$f":"SUM(J205:XFD205)","v":782759403.27924478},null,{"$f":"SUM(J203:J204)","v":0},{"$f":"SUM(K203:K204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1200112.0411985968,1202698.5512076556,1205293.5287774282,1207897.0016285048,1210508.997572226,1213129.544510979,1215758.6704384966,1218396.4034401553,1221042.7716932765,1223697.8034674262,1226361.5271247178,1229033.9711201156,1231715.1640017366,1234405.1344111576,1237103.9110837211,1239811.5228488408,1242527.9986303106,1245253.3674466137,1247987.6584112321,1250730.9007329573,1253483.1237162033,1256244.3567613191,1259014.6293649024,1261793.9711201156,1264582.4117170013,1267379.9809427995,1270186.7086822656,1273002.6249179901,1275827.7597307188,1278662.1432996739,1281505.8059028771,1284358.777917471,1287221.0898200469,1290092.7721869673,1292973.855694694,1295864.371120116,1298764.3493408773,1301673.8213357073,1304592.818184752,1307521.3710699053,1310459.5112751431,1313407.2701868566,1316364.6792941876,1319331.7701893656,1322308.5745680446,1325295.1242296416,1328291.4510776778,{"$f":"SUM(BW203:BW204)","v":1331297.5871201165},1334313.5644697081,1337339.4153443312,1340375.1720673377,1343420.8670678975,1346476.5328813447,1349542.2021495267,1352617.9076211511,1355703.6821521362,1358799.5587059623,1361905.5703540232,1365021.7502759807,1368148.1317601169,1371284.7482036923,1374431.6331133004,1377588.8201052272,1380756.3429058092,1383934.2353517946,1387122.531390704,1390321.2650811933,1393530.470593418,1396750.182209397,1399980.4343233805,1403221.2614422161,1406472.6981857182,1409734.7792870365,1413007.5395930291,1416291.0140646328,1419585.237777238,1422890.2459210628,1426206.0738015282,1429532.7568396374,1432870.3305723509,1436218.8306529692,1439578.2928515119,1442948.753055101,1446330.2472683429,1449722.8116137141,1453126.4823319463,1456541.2957824143,1459967.2884435237,1463404.4969131015,1466852.9579087857,1470312.7082684189,1473783.7849504407,1477266.2250342839,1480760.0657207684,1484265.3443325011,1487782.0983142727,1491310.3652334586,1494850.1827804202,1498401.5887689069,1501964.6211364607,1505539.3179448217,1509125.7173803335,1512723.8577543518,1516333.7775036546,1519955.5151908516,1523589.1095047956,1527234.5992609975,1530892.0234020399,1534561.4209979931,1538242.8312468331,1541936.2934748593,{"$f":"SUM(EI203:EI204)","v":1545641.8471371152},1549359.5318178106,1553089.3872307425,1556831.453219722,1560585.769758997,1564352.3769536815,1568131.315040183,1571922.6243866333,1575726.3454933176,1579542.5189931088,1583371.1856519023,1587212.3863690495,1591066.1621777958,1594932.5542457188,1598811.6038751681,1602703.3525037065,1606607.8417045528,1610525.1131870246,1614455.2087969866,1618398.1705172944,1622354.0404682462,1626322.8609080291,1630304.6742331742,1634299.5229790076,1638307.4498201038,1642328.4975707438,1646362.7091853709,1650410.1277590513,1654470.796527931,1658544.758869702,1662632.0583040623,1666732.7384931827,1670846.8432421724,1674974.416499547,1679115.502357698,1683270.1450533646,1687438.3889681045,1691620.27862877,1695815.8587079828,1700025.1740246096,1704248.269544245,1708485.1903796867,1712735.9817914213,1717000.6891881067,1721279.3581270557,1725572.0343147248,1729878.7636072021,1734199.592010695,1738534.5656820247,1742883.730929117,1747247.1342114981,1751624.8221407903,1756016.8414812107,1760423.2391500701,1764844.0622182742,1769279.3579108266,1773729.1736073338,1778193.5568425099,1782672.5553066861,1787166.2168463187,1791674.5894645017,1796197.7213214776,1800735.6607351538,1805288.4561816156,{"$f":"SUM(GU203:GU204)","v":1399822.1851755399},1404404.8387511536,1409002.4947420862,1413615.2022623406,1418243.0105867081,1422885.9691512915,1427544.1275540346,1432217.5355552526,1436906.2430781627,1441610.3002094175,1446329.7571996406,1451064.6644639634,1455815.072582562,1460581.0323012006,1465362.5945317703,1470159.8103528349,1474972.7310101772,1479801.4079173438,1484645.8926561966,1489506.2369774636,1494382.49280129,1499274.7122177954,1504182.9474876276,1509107.2510425227,1514047.6754858654,1519004.2735932495,1523977.098313042,1528966.2027669493,1533971.640250585,1538993.4642340385,1544031.7283624455,1549086.4864565632,1554157.7925133426,1559245.700706508,1564350.2653871335,1569471.5410842246,1574609.5825053011,1579764.4445369807,1584936.1822455646,1590124.8508776282,1595330.5058606095,1600553.202803401,1605792.9974969444,1611049.9459148264,1616324.1042138771,1621615.5287347692,1626924.2760026196,1632250.4027275946,1637593.965805514,1642955.0223184603,1648333.629535388,1653729.8449127343,1659143.7260950345,1664575.3309155374,1670024.7173968225,1675491.9437514201,1680977.0683824327,1686480.1498841604,1692001.2470427249,1697540.4188366989,1703097.724437735,1708673.223211199,1714266.9747168035,1719879.038709244,{"$f":"SUM(JG203:JG204)","v":1725509.4751388363},1731158.3441521595,1736825.7060926962,1742511.6215014774,1748216.1511177311,1753939.355879528,1759681.2969244351,1765442.0355901679,1771221.6334152457,1777020.1521396486,1782837.6537054777,1788674.2002576154,1794529.8541443914,1800404.6779182474,1806298.7343364053,1812212.0863615377,1818144.7971624411,1824096.9301147098,1830068.548801413,1836059.7170137751,1842070.4987518564,1848100.9582252351,1854151.1598536966,1860221.1682679201,1866311.0483101676,1872420.8650349779,1878550.6837098622,1884700.5698160003,1890870.5890489398,1897060.8073192989,1903271.2907534705,1909502.105694327,1915753.3187019317,1922024.9965542452,1928317.2062478459,1934630.0149986381,1940963.4902425753,1947317.6996363779,1953692.7110582571,1960088.5926086409,1966505.4126108978,1972943.2396120718,1979402.1423836101,1985882.1899221011,1992383.4514500096,1998905.996416416,2005449.8944977606,2012015.2155985844,2018602.0298522792,2025210.4076218337,2031840.4195005887,2038492.1363129877,2045165.6291153349,2051860.9691965559,2058578.2280789558,2065317.4775189862,2072078.7895080112,2078862.2362730743,2085667.8902776721,2092495.8242225291,2099346.1110463715,2106218.8239267087,2113114.0362806139,2120031.8217655085,{"$f":"SUM(LS203:LS204)","v":2126972.2542799497},2133935.4079644196,2140921.357202115,2147930.1766197472,2154961.9410883333,2162016.7257239986,2169094.6058887807,2176195.6571914321,2183319.9554882282,2190467.5768837789,2197638.5977318399,2204833.0946361306,2212051.1444511497,2219292.8242829982,2226558.2114902022,2233847.3836845392,2241160.4187318683,2248497.3947529607,2255858.3901243336,2263243.483479091,2270652.7537077591,2278086.2799591315,2285544.1416411158,2293026.4184215772,2300533.190229197,2308064.5372543195,2315620.5399498115,2323201.2790319221,2330806.8354811445,2338437.2905430803,2346092.7257293081,2353773.2228182554,2361478.8638560707,2369209.731157498,2376965.9073067615,2384747.4751584418,2392554.5178383663,2400387.1187444935,2408245.3615478049,2416129.3301932001,2424039.1089003915,2431974.7821648042,2439936.4347584816,2447924.1517309872,2455938.0184103148,2463978.1204037997,2472044.5435990333,2480137.3741647811,2488256.6985519025,2496402.6034942754,2504575.1760097197,2512774.5034009302,2521000.6732564089,2529253.7734513986,2537533.892148823,2545841.1178002288,2554175.5391467293,2562537.2452199534,2570926.3253429965,2579342.8691313742,2587786.9664939805,2596258.7076340476,2604758.18305011,2613285.4835369689,{"$f":"SUM(OE203:OE204)","v":2621840.700186667},2630423.9243894564,2639035.2478347784,2647674.7625122401,2656342.5607126006,2665038.735028754,2673763.3783567185,2682516.5838966314,2691298.4451537421,2700109.0559394117,2708948.5103721162,2717816.9028784498,2726714.3281941358,2735640.8813650366,2744596.6577481711,2753581.7530127317,2762596.2631411063,2771640.284429905,2780713.9134909888,2789817.2472524983,2798950.382959893,2808113.41817699,2817306.4507870022,2826529.5789935892,2835782.9013219029,2845066.5166196395,2854380.5240580994,2863725.023133242,2873100.1136667519,2882505.8958071028,2891942.47003063,2901409.9371425994,2910908.3982782899,2920437.9549040706,2929998.7088184836,2939590.762153334,2949214.2173747802,2958869.177284427,2968555.7450204249,2978274.0240585734,2988024.118213424,2997806.1316393884,3007620.1688318565,3017466.3346283049,3027344.7342094234,3037255.4731002348,3047198.6571712252,3057174.3926394694,3067182.7860697731,3077223.9443758056,3087297.9748212439,3097404.9850209178,3107545.0829419624,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ203:QQ204)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Solar/Hydro Revenue - P50",null,"INR Cr.",null,null,{"$f":"SUM(J207:XFD207)","v":2105268074.1728284},null,{"$f":"J111","v":0},{"$f":"K111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3932377.7521933313,4585867.6309753945,5566239.5834745234,5563926.5766016478,6543075.9186829422,6540356.9951902144,6537639.2015246581,6208176.4103559442,6205596.6517074276,5223594.0758376699,4568745.5210230825,3914440.2985074613,3912813.6837744573,4563052.3691297444,5538546.8492283802,5536245.349852385,6510523.3021720797,6507817.9056619033,6505113.6333578676,6177289.9605531767,6174723.0365248034,5197606.0456096213,4546015.443804062,3894965.471151703,3893346.9490293106,4540350.6160494955,5510991.889779482,5508701.8406491373,6478132.6389771923,6475440.7021511458,6472749.8839381747,6146557.1746797757,6144003.0214177128,5171747.3090642979,4523398.4515463291,3875587.5334842801,3873977.0637107557,4517761.8070144234,5483574.0196810756,5481295.3638299871,6445903.1233603898,6443224.5792548712,6440547.1481971871,6115977.2882385822,6113435.8422066784,5146017.2229495486,4500893.9816381382,{"$f":"BW111","v":3856306.0034669447},3854703.5459808512,4495285.3801138531,5456292.5568965916,5454025.2376417778,6413833.9535924252,6411168.7355769845,6408504.6250718273,6085549.5405359017,6083020.7385141067,5120415.1472134814,4478501.4742668029,3837120.4014596455,3835525.9163988559,4472920.7762326887,5429146.8227826767,5426890.7837231597,6381924.3319327608,6379272.37370844,6376621.5174844023,6055273.1746625863,6052756.9537453773,5094940.4449885357,4456220.3724047784,3818030.2502086014,3816443.6979093081,4450667.4390374999,5402136.1420723144,5399891.3270877209,6350173.4646097105,6347534.700207402,6344897.0323227886,6025147.4374752101,6022643.7350700255,5069592.4825756568,4434050.1217957977,3799035.0748344287,3797456.4158301572,4428524.814962687,5375259.8428580239,5373026.1961071845,6318580.5618007071,6315954.925579505,6313330.3804206848,5995171.5795773221,5992680.3334030127,5044370.6294285152,4411990.1709410921,3780134.4028203273,3778563.5978409513,4406492.353196702,5348517.2565751467,5346294.7224947084,6287144.837612642,6284532.2642582115,6281920.776537993,5965344.8553008167,5962866.0033860793,5019274.2581378231,4390039.971085662,3761327.7640003236,3759764.7739710938,4384569.5056683579,5321907.7179852175,{"$f":"EI111","v":5319696.2412882652},6255865.5100623257,6253265.9345852816,6250667.4393412834,5935666.5226873765,5933200.0033692308,4994302.7444157433,4368198.9762046365,3742614.6905475836,3741059.4765881514,4362755.7270331895,5295430.5651594177,5293230.0908340923,6224741.8010570379,6222155.1587913223,6219569.5913843587,5906135.843470023,5903681.5953922654,4969455.4670803379,4346466.6429896858,3723994.7169627687,3722447.2403862192,4341050.474659889,5269085.1394621059,5266895.6127702398,6193772.9363751607,6191199.1629764391,6188626.4590889132,5876752.0830547493,5874310.0451664347,4944731.8080401383,4324842.4308355097,3705467.3800624572,3703927.6023743483,4319453.2086168053,5242870.785534435,5240692.1520101894,6162958.1456469279,6160397.1770909848,6157837.2727252869,5847514.5105022388,5845084.6220561527,4920131.1522787437,4303325.8018263765,3687032.2189676175,3685500.101865022,4297963.3916585119,5216786.8512780424,5214619.0567265553,6132296.6623352487,6129748.4349164004,6127201.2663933178,5818422.3985096887,5816004.5990608465,4895652.8878395455,4281916.2207227619,3668688.7750921561,3667164.2804627079,4276580.4892124496,5190832.6878388487,5188675.6783348806,6101787.7237166669,6099252.17404617,6096717.6780033009,{"$f":"GU111","v":5789475.0233927239},5787069.2527968613,4871296.4058104921,4260613.1549480204,3650436.5921314983,3648919.6820524447,4255303.9693656201,5165007.6495908927,5162861.3714774903,6071430.570862351,6068907.6358668329,6066385.7492570132,5760671.665067385,5758277.8634794615,4847061.1003089435,4239416.0745751429,3632275.21605124,3630765.8527885005,4234133.3028513622,5139311.0941202892,5137175.4940074515,6041224.448619253,6038714.0655391347,6036204.7256288677,5732011.6070322227,5729629.714904936,4822946.368466612,4218324.452313575,3614204.1950758612,3612702.3410830856,4213067.9630361805,5113742.3822092433,5111617.406972589,6011168.6055912971,6008670.7119792402,6006173.8563471334,5703494.1363504706,5701124.094432774,4798951.6104145385,4197337.7634960953,3596223.0796774733,3594728.6975951092,4192107.4259066461,5088300.8778201407,5086186.4745995896,5981262.2941206917,5978776.8278400367,5976292.3943752525,5675118.5436323062,5672760.2929679295,4775076.2292681951,4176455.486065764,3578331.4225646486,3576844.4752190132,4171251.170056364,5062985.9480797416,5060882.0642781984,5951504.7702693455,5949031.6694925735,5946559.5963932872,5646884.1230172198,5644537.604943214,4751319.6311126323,4155677.1005629497,{"$f":"JG111","v":3560528.7786712917},3559049.2290736446,4150498.6766729979,5037796.9632634232,5035703.5465454692,5921895.293800341,5919434.497007533,5916974.7227793876,5618790.1721564354,5616455.3283017026,4727681.2249876913,4135002.0901123844,3542814.7051455616,3541342.5164911854,4129849.4295253679,5012733.2967795217,5010650.2950701155,5892433.1281595398,5889984.5741368458,5887537.0375914276,5590835.9921954554,5588512.7644793028,4704160.4228733219,4114429.9404103314,3525188.7613388663,3523723.8970061541,4109302.9149506143,4987794.3251537522,4985721.6866369294,5863117.5404572524,5860681.1682953686,5858245.8085486833,5563020.8877566699,5560709.2183873635,4680756.6396749457,4093960.1397117702,3507650.5087948898,3506192.9323444306,4088858.6218414046,4962979.4280136814,4960917.1011312706,5833947.8014499992,5831523.5505426526,5829100.3070136122,5535344.166922058,5533043.9983953862,4657469.2932089008,4073592.1788176824,3490199.511238697,3488749.1864123698,4068516.0416332399,4938287.9880733155,4936235.9215236539,5804923.1855223896,5802510.9955648296,5800099.8079737462,5507805.141215981,5505516.4163138205,4634297.8041879628,4053325.5510623725,3472835.3345658686,3471392.2252859403,4048274.6682917816,4913719.3911177283,{"$f":"LS111","v":4911677.533854383},5776042.9706690442,5773642.7816565465,5771243.5900236256,5480403.1255880389,5478125.7873769337,4611241.5962069267,4033159.7523008659,3455557.5468317089,3454121.6171999392,4028133.9983002786,4889273.0259877872,4887241.3272182886,5747306.4384766584,5744918.1907030288,5742530.9353468893,5453137.4383960571,5450871.4302258026,4588300.0957282837,4013094.2808963829,3438365.7182405056,3436936.9325372525,4008093.5306470422,4864948.2845649607,4862926.6937495405,5718712.8741061268,5716336.5081622172,5713961.1296983976,5426007.4013891108,5423752.6668913458,4565472.7320679436,3993128.6377078434,3421259.4211348309,3419837.7438181611,3988152.7668129769,4840744.5617561797,4838733.0286065079,5690261.5662747528,5687897.0230469815,5685533.4623864647,5399012.3396906555,5396768.8227774575,4542758.9373810384,3973262.3260774557,3404238.229984906,3402823.6256897119,3968311.2107591801,4816661.2554787844,4814659.7299567219,5661951.8072385574,5659599.0279074423,5657247.2262551859,5372151.581781745,5369919.2266442329,4520158.146647796,3953494.8518183613,3387301.7213780135,3385894.154915134,3948568.3689146051,4792697.7666455545,4790706.1989619108,5633782.8927746825,5631441.8188133733,5629101.7176668495,{"$f":"OE111","v":5345424.459484322},5343203.2105912752,4497669.7976594986,3933825.7232023492,3370449.4740079734,3369048.910363317,3928923.7501637852,4768853.499149804,4766871.8397630928,5605754.1221638601,5603424.6953366883,5601096.2364844251,5318830.3079445977,5316620.1100410689,4475293.3310044734,3914254.4509476097,3353681.068664649,3352287.4729983248,3909376.8658346119,4745127.8598505519,4743156.059465765,5577864.7981729964,5575546.9605340194,5573230.0860541556,5292368.4656165158,5290169.263722457,4453028.1900542025,3894780.5482065766,3336996.0882235309,3335609.4258689792,3889927.2296861797,4721520.2585577611,4719558.2681251382,5550114.2270378061,5547807.9209293704,5545502.5731882127,5266038.2742452882,5263850.0136541845,4430873.8209494548,3875403.530553807,3320394.1176353535,3319014.3540984862,3870574.3578966963,4698030.1080176719,4696077.8787314799,5522501.7184455767,5520206.8864968838,5517913.0081474734,5239839.0788510302,5237661.7051285394,4408829.6725865193,3856122.9159739353,3303874.7439157725,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BESS Operating Revenue",null,"INR Cr.",null,null,{"$f":"SUM(J208:XFD208)","v":0},null,{"$f":"J188","v":0},{"$f":"K188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Operating Revenue - P50",null,"INR Cr.",null,null,{"$f":"SUM(J209:XFD209)","v":2105268074.1728284},null,{"$f":"SUM(J207:J208)","v":0},{"$f":"SUM(K207:K208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3932377.7521933313,4585867.6309753945,5566239.5834745234,5563926.5766016478,6543075.9186829422,6540356.9951902144,6537639.2015246581,6208176.4103559442,6205596.6517074276,5223594.0758376699,4568745.5210230825,3914440.2985074613,3912813.6837744573,4563052.3691297444,5538546.8492283802,5536245.349852385,6510523.3021720797,6507817.9056619033,6505113.6333578676,6177289.9605531767,6174723.0365248034,5197606.0456096213,4546015.443804062,3894965.471151703,3893346.9490293106,4540350.6160494955,5510991.889779482,5508701.8406491373,6478132.6389771923,6475440.7021511458,6472749.8839381747,6146557.1746797757,6144003.0214177128,5171747.3090642979,4523398.4515463291,3875587.5334842801,3873977.0637107557,4517761.8070144234,5483574.0196810756,5481295.3638299871,6445903.1233603898,6443224.5792548712,6440547.1481971871,6115977.2882385822,6113435.8422066784,5146017.2229495486,4500893.9816381382,{"$f":"SUM(BW207:BW208)","v":3856306.0034669447},3854703.5459808512,4495285.3801138531,5456292.5568965916,5454025.2376417778,6413833.9535924252,6411168.7355769845,6408504.6250718273,6085549.5405359017,6083020.7385141067,5120415.1472134814,4478501.4742668029,3837120.4014596455,3835525.9163988559,4472920.7762326887,5429146.8227826767,5426890.7837231597,6381924.3319327608,6379272.37370844,6376621.5174844023,6055273.1746625863,6052756.9537453773,5094940.4449885357,4456220.3724047784,3818030.2502086014,3816443.6979093081,4450667.4390374999,5402136.1420723144,5399891.3270877209,6350173.4646097105,6347534.700207402,6344897.0323227886,6025147.4374752101,6022643.7350700255,5069592.4825756568,4434050.1217957977,3799035.0748344287,3797456.4158301572,4428524.814962687,5375259.8428580239,5373026.1961071845,6318580.5618007071,6315954.925579505,6313330.3804206848,5995171.5795773221,5992680.3334030127,5044370.6294285152,4411990.1709410921,3780134.4028203273,3778563.5978409513,4406492.353196702,5348517.2565751467,5346294.7224947084,6287144.837612642,6284532.2642582115,6281920.776537993,5965344.8553008167,5962866.0033860793,5019274.2581378231,4390039.971085662,3761327.7640003236,3759764.7739710938,4384569.5056683579,5321907.7179852175,{"$f":"SUM(EI207:EI208)","v":5319696.2412882652},6255865.5100623257,6253265.9345852816,6250667.4393412834,5935666.5226873765,5933200.0033692308,4994302.7444157433,4368198.9762046365,3742614.6905475836,3741059.4765881514,4362755.7270331895,5295430.5651594177,5293230.0908340923,6224741.8010570379,6222155.1587913223,6219569.5913843587,5906135.843470023,5903681.5953922654,4969455.4670803379,4346466.6429896858,3723994.7169627687,3722447.2403862192,4341050.474659889,5269085.1394621059,5266895.6127702398,6193772.9363751607,6191199.1629764391,6188626.4590889132,5876752.0830547493,5874310.0451664347,4944731.8080401383,4324842.4308355097,3705467.3800624572,3703927.6023743483,4319453.2086168053,5242870.785534435,5240692.1520101894,6162958.1456469279,6160397.1770909848,6157837.2727252869,5847514.5105022388,5845084.6220561527,4920131.1522787437,4303325.8018263765,3687032.2189676175,3685500.101865022,4297963.3916585119,5216786.8512780424,5214619.0567265553,6132296.6623352487,6129748.4349164004,6127201.2663933178,5818422.3985096887,5816004.5990608465,4895652.8878395455,4281916.2207227619,3668688.7750921561,3667164.2804627079,4276580.4892124496,5190832.6878388487,5188675.6783348806,6101787.7237166669,6099252.17404617,6096717.6780033009,{"$f":"SUM(GU207:GU208)","v":5789475.0233927239},5787069.2527968613,4871296.4058104921,4260613.1549480204,3650436.5921314983,3648919.6820524447,4255303.9693656201,5165007.6495908927,5162861.3714774903,6071430.570862351,6068907.6358668329,6066385.7492570132,5760671.665067385,5758277.8634794615,4847061.1003089435,4239416.0745751429,3632275.21605124,3630765.8527885005,4234133.3028513622,5139311.0941202892,5137175.4940074515,6041224.448619253,6038714.0655391347,6036204.7256288677,5732011.6070322227,5729629.714904936,4822946.368466612,4218324.452313575,3614204.1950758612,3612702.3410830856,4213067.9630361805,5113742.3822092433,5111617.406972589,6011168.6055912971,6008670.7119792402,6006173.8563471334,5703494.1363504706,5701124.094432774,4798951.6104145385,4197337.7634960953,3596223.0796774733,3594728.6975951092,4192107.4259066461,5088300.8778201407,5086186.4745995896,5981262.2941206917,5978776.8278400367,5976292.3943752525,5675118.5436323062,5672760.2929679295,4775076.2292681951,4176455.486065764,3578331.4225646486,3576844.4752190132,4171251.170056364,5062985.9480797416,5060882.0642781984,5951504.7702693455,5949031.6694925735,5946559.5963932872,5646884.1230172198,5644537.604943214,4751319.6311126323,4155677.1005629497,{"$f":"SUM(JG207:JG208)","v":3560528.7786712917},3559049.2290736446,4150498.6766729979,5037796.9632634232,5035703.5465454692,5921895.293800341,5919434.497007533,5916974.7227793876,5618790.1721564354,5616455.3283017026,4727681.2249876913,4135002.0901123844,3542814.7051455616,3541342.5164911854,4129849.4295253679,5012733.2967795217,5010650.2950701155,5892433.1281595398,5889984.5741368458,5887537.0375914276,5590835.9921954554,5588512.7644793028,4704160.4228733219,4114429.9404103314,3525188.7613388663,3523723.8970061541,4109302.9149506143,4987794.3251537522,4985721.6866369294,5863117.5404572524,5860681.1682953686,5858245.8085486833,5563020.8877566699,5560709.2183873635,4680756.6396749457,4093960.1397117702,3507650.5087948898,3506192.9323444306,4088858.6218414046,4962979.4280136814,4960917.1011312706,5833947.8014499992,5831523.5505426526,5829100.3070136122,5535344.166922058,5533043.9983953862,4657469.2932089008,4073592.1788176824,3490199.511238697,3488749.1864123698,4068516.0416332399,4938287.9880733155,4936235.9215236539,5804923.1855223896,5802510.9955648296,5800099.8079737462,5507805.141215981,5505516.4163138205,4634297.8041879628,4053325.5510623725,3472835.3345658686,3471392.2252859403,4048274.6682917816,4913719.3911177283,{"$f":"SUM(LS207:LS208)","v":4911677.533854383},5776042.9706690442,5773642.7816565465,5771243.5900236256,5480403.1255880389,5478125.7873769337,4611241.5962069267,4033159.7523008659,3455557.5468317089,3454121.6171999392,4028133.9983002786,4889273.0259877872,4887241.3272182886,5747306.4384766584,5744918.1907030288,5742530.9353468893,5453137.4383960571,5450871.4302258026,4588300.0957282837,4013094.2808963829,3438365.7182405056,3436936.9325372525,4008093.5306470422,4864948.2845649607,4862926.6937495405,5718712.8741061268,5716336.5081622172,5713961.1296983976,5426007.4013891108,5423752.6668913458,4565472.7320679436,3993128.6377078434,3421259.4211348309,3419837.7438181611,3988152.7668129769,4840744.5617561797,4838733.0286065079,5690261.5662747528,5687897.0230469815,5685533.4623864647,5399012.3396906555,5396768.8227774575,4542758.9373810384,3973262.3260774557,3404238.229984906,3402823.6256897119,3968311.2107591801,4816661.2554787844,4814659.7299567219,5661951.8072385574,5659599.0279074423,5657247.2262551859,5372151.581781745,5369919.2266442329,4520158.146647796,3953494.8518183613,3387301.7213780135,3385894.154915134,3948568.3689146051,4792697.7666455545,4790706.1989619108,5633782.8927746825,5631441.8188133733,5629101.7176668495,{"$f":"SUM(OE207:OE208)","v":5345424.459484322},5343203.2105912752,4497669.7976594986,3933825.7232023492,3370449.4740079734,3369048.910363317,3928923.7501637852,4768853.499149804,4766871.8397630928,5605754.1221638601,5603424.6953366883,5601096.2364844251,5318830.3079445977,5316620.1100410689,4475293.3310044734,3914254.4509476097,3353681.068664649,3352287.4729983248,3909376.8658346119,4745127.8598505519,4743156.059465765,5577864.7981729964,5575546.9605340194,5573230.0860541556,5292368.4656165158,5290169.263722457,4453028.1900542025,3894780.5482065766,3336996.0882235309,3335609.4258689792,3889927.2296861797,4721520.2585577611,4719558.2681251382,5550114.2270378061,5547807.9209293704,5545502.5731882127,5266038.2742452882,5263850.0136541845,4430873.8209494548,3875403.530553807,3320394.1176353535,3319014.3540984862,3870574.3578966963,4698030.1080176719,4696077.8787314799,5522501.7184455767,5520206.8864968838,5517913.0081474734,5239839.0788510302,5237661.7051285394,4408829.6725865193,3856122.9159739353,3303874.7439157725,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ207:QQ208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA - P50",null,"INR Cr.",null,null,{"$f":"SUM(J211:XFD211)","v":1322508670.8935812},null,{"$f":"J209-J205","v":0},{"$f":"K209-K205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2732265.7109947344,3383169.0797677389,4360946.0546970954,4356029.5749731427,5332566.9211107157,5327227.4506792352,5321880.5310861617,4989780.0069157891,4984553.8800141513,3999896.2723702434,3342383.9938983647,2685406.327387346,2681098.5197727205,3328647.2347185868,4301442.9381446596,4296433.8270035442,5267995.3035417693,5262564.5382152898,5257125.9749466358,4926559.0598202199,4921239.9128085999,3941361.6888483022,3287000.8144391598,2633171.5000315877,2628764.5373123093,3272970.6351066958,4240805.1810972169,4235699.2157311477,5202304.8792464733,5196778.5588514721,5191244.0780352978,4862198.3967623049,4856781.9315976659,3881654.5368773304,3230424.5958516351,2579723.1623641644,2575212.7143698782,3216087.9856787161,4178981.2014963236,4173773.9927600818,5135443.6120852465,5129817.3090680148,5124182.4689029995,4796645.5180492168,4791127.267638634,3820722.098719907,3172602.5305604604,{"$f":"BW209-BW205","v":2525008.4163468285},2520389.981511143,3157945.9647695217,4115917.3848292539,4110604.3705738802,5067357.4207110805,5061626.5334274583,5055886.7174506765,4729845.8583837654,4724221.1798081445,3758509.5768594583,3113479.7239908222,2468972.2696995288,2464241.1681951638,3098489.1431193883,4051558.0026774495,4046134.4408173505,4997990.0965809664,4992149.8423177358,4986300.252403209,4661742.7040691683,4656006.7715359805,3694960.010665155,3052999.1109625623,2411557.5520228832,2406708.9186222716,3037659.8994444711,3985845.1280076816,3980306.0893104831,4927283.2186886482,4921328.6264058743,4915364.275483151,4592277.1069028592,4586424.9044170566,3630014.189724145,2991101.3687406965,2352704.8275660858,2347733.6042164434,2975398.3326307405,3918718.5470756097,3913058.9076636611,4855176.0648876056,4849101.9676707191,4843017.6721522659,4521387.7946268814,4515414.1083687283,3563610.5637077466,2927724.8266085908,2292352.3045060546,2287253.2326074927,2911642.1704162816,3850115.6678062398,3844330.1013582479,4781605.5196678201,4775406.5468778778,4769196.9187836414,4449011.0777971623,4442910.4881952275,3495685.1486330274,2862805.3718246645,2230435.7405982837,2225203.3529731007,2846326.6744215246,3779971.4245103579,{"$f":"EI209-EI205","v":3774054.3941511502},4706505.9782445151,4700176.5473545389,4693835.9861215614,4375080.7529283799,4368847.6264155488,3426171.42937556,2796276.3518180032,2166888.345054266,2161516.9575950429,2779384.5413812874,3708218.1787903681,3702163.9286562968,4629809.2468113191,4623343.5549161546,4616866.238880652,4299528.00176547,4293156.482205241,3355000.2582833515,2728068.4724723911,2101640.6764945225,2096124.3794781901,2710745.8004267151,3634785.6164830984,3628588.1629501358,4551444.4388044169,4544836.4537910679,4538216.3313298617,4222281.2865268178,4215765.2862967327,3282099.7497360762,2658109.692342327,2034620.5368202848,2028953.1858748014,2640337.7062591072,3559600.6404810706,3553253.7630420849,4471337.8670181576,4464581.3183830017,4457812.098700677,4143266.240957994,4136599.431676466,3207395.1704873224,2586325.1126382696,1965752.8608405618,1959928.0675502971,2568084.6280513098,3482587.2592673474,3476084.4910445306,4389412.9314061319,4382501.300704902,4375576.4442525273,4062405.557028478,4055581.3599107764,3130808.8256212715,2512636.8628119351,1894959.6014848223,1888970.723620198,2493907.9339057636,3403666.4709925298,3397001.0888703791,4305590.0023951894,4298516.5133110164,4291429.2218216853,{"$f":"GU209-GU205","v":4389652.8382171839},4382664.4140457083,3462293.911068406,2846997.9526856798,2232193.5815447904,2226033.7129011531,2827759.8418115852,3732790.1140356399,3725955.1283993274,4629820.270652933,4622577.8786671925,4615321.0847930498,4304856.5924848225,4297696.831178261,3381698.5057771732,2769256.2642223081,2157302.4850410628,2150964.4448711565,2749487.4101951653,3649804.8571428256,3642793.0012061615,4541949.7364014573,4534531.1180515066,4527097.4745863453,4217963.9315463575,4210625.4413116863,3298969.27015357,2689358.2495466257,2080232.5548252761,2073708.8768490471,2669036.2346737348,3564655.89575268,3557459.6144592464,4451922.9048847891,4444320.4465921065,4436702.315262909,4128884.5538451695,4121359.6498957933,3214015.4281689739,2607212.9126184671,2000892.5738168638,1994175.4947917082,2586314.4284097017,3477250.9319053143,3469862.3703857125,4359646.765385922,4351852.5518374173,4344041.9916476579,4037524.5778267924,4029805.2706494695,3126742.5997328069,2522725.6411530296,1919187.696469614,1912269.1443034757,2501226.4526595417,3387494.0043283217,3379904.9958957657,4265024.6203851849,4257030.4224498486,4249019.1775565883,3943786.3985794848,3935864.3817320149,3037052.6563958288,2435798.0618537059,{"$f":"JG209-JG205","v":1835019.3035324553},1827890.8849214851,2413672.9705803017,3295285.3417619457,3287487.3954277383,4167955.937920813,4159753.2000830979,4151532.6871892195,3847568.53874119,3839435.1761620538,2944843.5712822136,2346327.8898547692,1748284.8510011702,1740937.838572938,2323550.6951889629,3200521.2104179841,3192505.4979076744,4068336.19804483,4059916.025335433,4051477.3205776522,3748765.493443599,3740411.8062540675,2850009.2630196251,2254208.7721424112,1658877.7130286987,1651303.0319711762,2230752.2312407522,3103093.7553377519,3094851.0975879896,3966056.7331379536,3957409.8775418978,3948743.7028543563,3647267.5690547382,3638684.2218331182,2752439.4334271001,2159330.1247131322,1566687.0185523145,1558875.2327080527,2135165.9107831474,3002890.8354050405,2994411.6885203728,3861004.5618379274,3852121.4081590427,3843218.1170915114,3542960.7154720481,3534138.0019789701,2652019.3987111403,2061576.963219098,1471597.4813864178,1463538.7787905361,2036675.6221326513,2899795.8517603278,2891070.2924083192,3753062.2163258335,3743932.7674858738,3734782.3304547602,3435726.3517079698,3426654.180040746,2548629.9139102907,1960829.7268398434,1373489.2235194971,1365173.4013592317,1935160.6320111677,2793687.5693522198,{"$f":"LS209-LS205","v":2784705.2795744333},3642107.5627046246,3632721.4244544315,3623313.4134038785,3325441.1844997057,3316109.0616529351,2442146.9903181461,1856964.0951094339,1272237.5913434806,1263654.0403161603,1830495.4005684387,2684439.9313516566,2675190.1827671388,3528013.6141936602,3518359.9792128266,3508683.5516623501,3211977.0196641888,3202374.0354728419,2332441.7056039502,1749850.7974172919,1167712.9645327465,1158850.6525781211,1722549.3890059264,2571921.8661433836,2562393.5035203435,3410648.3368518073,3400715.9682124057,3390759.8506664755,3095200.5659079663,3085315.3763482654,2219380.0063386355,1639355.414889588,1059780.5572787602,1050628.0126606631,1611186.8595062154,2455997.0865977379,2446178.5107681416,3289874.4475302594,3279651.6614991766,3269404.1321932646,2974973.230790264,2964794.0406126534,2102822.5026225569,1525338.1743464684,948300.21157459123,938845.50528591219,1496266.6671601469,2336523.8813140034,2326403.0314048193,3165549.203744282,3155023.8518977226,3144472.7228542557,2851150.9085253361,2840665.4531928343,1982624.254498973,1407653.7340181326,833126.18223128421,823356.9096951806,1377642.0435716086,2213354.8975141803,2202919.2324679303,3037524.1851406349,3026683.6357632633,3015816.2341298806,{"$f":"OE209-OE205","v":2723583.759297655},2712779.2862018188,1858634.5498247202,1286150.9606901091,714106.91329537285,704010.17533456301,1255160.3718070667,2086336.9152531726,2075573.3946093507,2905645.0662244484,2894476.1849645721,2883279.3336059754,2592115.9797504619,2580979.2286760323,1730696.6732563023,1160672.6979348781,591084.80552354269,580647.18856841978,1128662.9523436232,1955310.6125980536,1944205.676505872,2769751.3799960064,2758240.5097470172,2746700.5070605665,2456585.564294613,2445102.7471028175,1598647.6659961031,1031055.5250733346,463895.97455677902,453103.5300618764,997984.75965554966,1820110.3214151617,1808649.8698468483,2629676.2721337355,2617809.2121108868,2605911.8110348787,2316824.056870508,2304980.8363697575,1462318.0759290298,897129.50649523363,332369.99942192947,321208.22245909786,862954.18906483985,1680563.7733893669,1668733.1445220564,2485246.245345342,2473008.2293256586,2460738.6155080041,2172656.2927812571,2160437.7607527338,1321531.6977652754,758717.93095301744,196329.66097381013,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ209-QQ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Free Cash Flow - P50",null,"INR Cr.",null,null,{"$f":"SUM(J212:XFD212)","v":769008670.89358211},null,{"$f":"J211-J201","v":-41512500},{"$f":"K211-K201","v":-41512500},-41512500,-41512500,-41512500,-41512500,-41512500,-41512500,-41512500,-41512500,0,0,0,0,0,0,-55350000,-83025000,2732265.7109947344,3383169.0797677389,4360946.0546970954,4356029.5749731427,5332566.9211107157,5327227.4506792352,5321880.5310861617,4989780.0069157891,4984553.8800141513,3999896.2723702434,3342383.9938983647,2685406.327387346,2681098.5197727205,3328647.2347185868,4301442.9381446596,4296433.8270035442,5267995.3035417693,5262564.5382152898,5257125.9749466358,4926559.0598202199,4921239.9128085999,3941361.6888483022,3287000.8144391598,2633171.5000315877,2628764.5373123093,3272970.6351066958,4240805.1810972169,4235699.2157311477,5202304.8792464733,5196778.5588514721,5191244.0780352978,4862198.3967623049,4856781.9315976659,3881654.5368773304,3230424.5958516351,2579723.1623641644,2575212.7143698782,3216087.9856787161,4178981.2014963236,4173773.9927600818,5135443.6120852465,5129817.3090680148,5124182.4689029995,4796645.5180492168,4791127.267638634,3820722.098719907,3172602.5305604604,{"$f":"BW211-BW201","v":2525008.4163468285},2520389.981511143,3157945.9647695217,4115917.3848292539,4110604.3705738802,5067357.4207110805,5061626.5334274583,5055886.7174506765,4729845.8583837654,4724221.1798081445,3758509.5768594583,3113479.7239908222,2468972.2696995288,2464241.1681951638,3098489.1431193883,4051558.0026774495,4046134.4408173505,4997990.0965809664,4992149.8423177358,4986300.252403209,4661742.7040691683,4656006.7715359805,3694960.010665155,3052999.1109625623,2411557.5520228832,2406708.9186222716,3037659.8994444711,3985845.1280076816,3980306.0893104831,4927283.2186886482,4921328.6264058743,4915364.275483151,4592277.1069028592,4586424.9044170566,3630014.189724145,2991101.3687406965,2352704.8275660858,2347733.6042164434,2975398.3326307405,3918718.5470756097,3913058.9076636611,4855176.0648876056,4849101.9676707191,4843017.6721522659,4521387.7946268814,4515414.1083687283,3563610.5637077466,2927724.8266085908,2292352.3045060546,2287253.2326074927,2911642.1704162816,3850115.6678062398,3844330.1013582479,4781605.5196678201,4775406.5468778778,4769196.9187836414,4449011.0777971623,4442910.4881952275,3495685.1486330274,2862805.3718246645,2230435.7405982837,2225203.3529731007,2846326.6744215246,3779971.4245103579,{"$f":"EI211-EI201","v":3774054.3941511502},4706505.9782445151,4700176.5473545389,4693835.9861215614,4375080.7529283799,4368847.6264155488,3426171.42937556,2796276.3518180032,2166888.345054266,2161516.9575950429,2779384.5413812874,3708218.1787903681,3702163.9286562968,4629809.2468113191,4623343.5549161546,4616866.238880652,4299528.00176547,4293156.482205241,3355000.2582833515,2728068.4724723911,2101640.6764945225,2096124.3794781901,2710745.8004267151,3634785.6164830984,3628588.1629501358,4551444.4388044169,4544836.4537910679,4538216.3313298617,4222281.2865268178,4215765.2862967327,3282099.7497360762,2658109.692342327,2034620.5368202848,2028953.1858748014,2640337.7062591072,3559600.6404810706,3553253.7630420849,4471337.8670181576,4464581.3183830017,4457812.098700677,4143266.240957994,4136599.431676466,3207395.1704873224,2586325.1126382696,1965752.8608405618,1959928.0675502971,2568084.6280513098,3482587.2592673474,3476084.4910445306,4389412.9314061319,4382501.300704902,4375576.4442525273,4062405.557028478,4055581.3599107764,3130808.8256212715,2512636.8628119351,1894959.6014848223,1888970.723620198,2493907.9339057636,3403666.4709925298,3397001.0888703791,4305590.0023951894,4298516.5133110164,4291429.2218216853,{"$f":"GU211-GU201","v":4389652.8382171839},4382664.4140457083,3462293.911068406,2846997.9526856798,2232193.5815447904,2226033.7129011531,2827759.8418115852,3732790.1140356399,3725955.1283993274,4629820.270652933,4622577.8786671925,4615321.0847930498,4304856.5924848225,4297696.831178261,3381698.5057771732,2769256.2642223081,2157302.4850410628,2150964.4448711565,2749487.4101951653,3649804.8571428256,3642793.0012061615,4541949.7364014573,4534531.1180515066,4527097.4745863453,4217963.9315463575,4210625.4413116863,3298969.27015357,2689358.2495466257,2080232.5548252761,2073708.8768490471,2669036.2346737348,3564655.89575268,3557459.6144592464,4451922.9048847891,4444320.4465921065,4436702.315262909,4128884.5538451695,4121359.6498957933,3214015.4281689739,2607212.9126184671,2000892.5738168638,1994175.4947917082,2586314.4284097017,3477250.9319053143,3469862.3703857125,4359646.765385922,4351852.5518374173,4344041.9916476579,4037524.5778267924,4029805.2706494695,3126742.5997328069,2522725.6411530296,1919187.696469614,1912269.1443034757,2501226.4526595417,3387494.0043283217,3379904.9958957657,4265024.6203851849,4257030.4224498486,4249019.1775565883,3943786.3985794848,3935864.3817320149,3037052.6563958288,2435798.0618537059,{"$f":"JG211-JG201","v":1835019.3035324553},1827890.8849214851,2413672.9705803017,3295285.3417619457,3287487.3954277383,4167955.937920813,4159753.2000830979,4151532.6871892195,3847568.53874119,3839435.1761620538,2944843.5712822136,2346327.8898547692,1748284.8510011702,1740937.838572938,2323550.6951889629,3200521.2104179841,3192505.4979076744,4068336.19804483,4059916.025335433,4051477.3205776522,3748765.493443599,3740411.8062540675,2850009.2630196251,2254208.7721424112,1658877.7130286987,1651303.0319711762,2230752.2312407522,3103093.7553377519,3094851.0975879896,3966056.7331379536,3957409.8775418978,3948743.7028543563,3647267.5690547382,3638684.2218331182,2752439.4334271001,2159330.1247131322,1566687.0185523145,1558875.2327080527,2135165.9107831474,3002890.8354050405,2994411.6885203728,3861004.5618379274,3852121.4081590427,3843218.1170915114,3542960.7154720481,3534138.0019789701,2652019.3987111403,2061576.963219098,1471597.4813864178,1463538.7787905361,2036675.6221326513,2899795.8517603278,2891070.2924083192,3753062.2163258335,3743932.7674858738,3734782.3304547602,3435726.3517079698,3426654.180040746,2548629.9139102907,1960829.7268398434,1373489.2235194971,1365173.4013592317,1935160.6320111677,2793687.5693522198,{"$f":"LS211-LS201","v":2784705.2795744333},3642107.5627046246,3632721.4244544315,3623313.4134038785,3325441.1844997057,3316109.0616529351,2442146.9903181461,1856964.0951094339,1272237.5913434806,1263654.0403161603,1830495.4005684387,2684439.9313516566,2675190.1827671388,3528013.6141936602,3518359.9792128266,3508683.5516623501,3211977.0196641888,3202374.0354728419,2332441.7056039502,1749850.7974172919,1167712.9645327465,1158850.6525781211,1722549.3890059264,2571921.8661433836,2562393.5035203435,3410648.3368518073,3400715.9682124057,3390759.8506664755,3095200.5659079663,3085315.3763482654,2219380.0063386355,1639355.414889588,1059780.5572787602,1050628.0126606631,1611186.8595062154,2455997.0865977379,2446178.5107681416,3289874.4475302594,3279651.6614991766,3269404.1321932646,2974973.230790264,2964794.0406126534,2102822.5026225569,1525338.1743464684,948300.21157459123,938845.50528591219,1496266.6671601469,2336523.8813140034,2326403.0314048193,3165549.203744282,3155023.8518977226,3144472.7228542557,2851150.9085253361,2840665.4531928343,1982624.254498973,1407653.7340181326,833126.18223128421,823356.9096951806,1377642.0435716086,2213354.8975141803,2202919.2324679303,3037524.1851406349,3026683.6357632633,3015816.2341298806,{"$f":"OE211-OE201","v":2723583.759297655},2712779.2862018188,1858634.5498247202,1286150.9606901091,714106.91329537285,704010.17533456301,1255160.3718070667,2086336.9152531726,2075573.3946093507,2905645.0662244484,2894476.1849645721,2883279.3336059754,2592115.9797504619,2580979.2286760323,1730696.6732563023,1160672.6979348781,591084.80552354269,580647.18856841978,1128662.9523436232,1955310.6125980536,1944205.676505872,2769751.3799960064,2758240.5097470172,2746700.5070605665,2456585.564294613,2445102.7471028175,1598647.6659961031,1031055.5250733346,463895.97455677902,453103.5300618764,997984.75965554966,1820110.3214151617,1808649.8698468483,2629676.2721337355,2617809.2121108868,2605911.8110348787,2316824.056870508,2304980.8363697575,1462318.0759290298,897129.50649523363,332369.99942192947,321208.22245909786,862954.18906483985,1680563.7733893669,1668733.1445220564,2485246.245345342,2473008.2293256586,2460738.6155080041,2172656.2927812571,2160437.7607527338,1321531.6977652754,758717.93095301744,196329.66097381013,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ211-QQ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Solar/Hydro Revenue - P90",null,"INR Cr.",null,null,{"$f":"SUM(J214:XFD214)","v":1997347690.318938},null,{"$f":"J121","v":0},{"$f":"K121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3730795.9576078858,4350786.5973011218,5280902.6613785997,5278708.2240088852,6207664.3512003301,6205084.8053339496,6202506.3313774709,5889932.4824411962,5887484.967542069,4955821.8692112993,4334542.2020214023,3713778.0147961364,3712234.7836894374,4329140.8928369358,5254629.5138095506,5252445.9940386917,6176780.4489555508,6174213.736650696,6171648.0909228558,5860629.3357623834,5858193.9975542966,4931166.0390162179,4312977.3154441807,3695301.5072598374,3693765.9539198382,4307602.8784447107,5228487.0784174623,5226314.4219290456,6146050.1979657207,6143496.2553738244,6140943.3740525916,5831471.9758829661,5829048.7537853681,4906632.8746430008,4291519.7168598799,3676916.9226466031,3675389.0088754604,4286172.0183529463,5202474.7048929976,5200312.857640841,6115472.8337967359,6112931.5973868892,6110391.4169677515,5802459.677495487,5800048.5112292208,4882221.76581393,4270168.8724973928,{"$f":"BW121","v":3658623.80362846},3657103.4914183668,4264847.7794556674,5176591.7461621845,5174440.6543689948,6085047.5958176469,6082519.0023750123,6079991.4596694037,5773591.7189009814,5771192.548486786,4857932.1052874923,4248924.2512411866,3640421.6951526958,3638908.9466849416,4243629.6312991697,5150837.5583703322,5148697.1685263617,6054773.7271817364,6052257.713805981,6049742.7459397018,5744867.3819910251,5742480.1477480438,4833763.2888432741,4227785.3246180946,3622310.1444305424,3620804.922074568,4222517.0460688248,5125211.5008660015,5123081.759727722,6024650.4748076964,6022146.9789114231,6019644.5233230861,5716285.9522298742,5713910.5947741717,4809714.7152669383,4206751.5667841733,3604288.7009259122,3602790.9672383759,4201509.4985759445,5099712.936185075,5097593.7907738527,5994677.0893608918,5992186.0486680828,5989696.0431075478,5687846.7186366906,5685483.1788797732,4785785.7863352625,4185822.4545116141,3586356.9163441909,3584866.6340680351,4180606.4662447199,5074341.230034899,5072232.6276356727,5964852.8252347177,5962374.1777791847,5959896.5603060173,5659548.9737678496,5657197.1929151947,4761975.9068012536,4164997.4671757333,3568514.3446210837,3567031.4766846094,4159807.4290992217,5049095.7512785038,{"$f":"EI121","v":5046997.6394384773},5935176.9405320529,5932710.6246559024,5930245.3336378234,5631392.013699349,5629051.9332489474,4738284.4843793558,4144276.0867420216,3550760.5419115247,3549285.0514274705,4139111.8697504671,5023975.8719189074,5021888.1984462431,5905648.6970468154,5903194.6513989046,5900741.6255102698,5603375.1380093005,5601046.6997501943,4714710.9297306994,4123657.797753254,3533095.0665786299,3531626.9168432541,4118519.2733835485,4998980.9670834886,4996903.6800460126,5876267.3602455864,5873825.5237800032,5871384.7020002678,5575497.6497604977,5573180.795771338,4691254.6564484583,4103142.0873166714,3515517.4791827169,3514056.6336748796,4098029.1277448251,4974110.4150084471,4972043.4627323514,5847032.1992493421,5844602.5112238852,5842173.8328360878,5547758.8554830831,5545453.5281306831,4667915.0810432406,4082728.445091214,3498027.3424703637,3496573.7648506253,4077640.9231291781,4949363.5970233288,4947306.9280918902,5817942.4868152626,5815524.8867899328,5813108.2913791901,5520158.0651572943,5517864.2070952058,4644691.622928597,4062416.3632748392,3480624.2213635454,3479177.875473259,4057354.1523673409,4924739.8975356501,4922693.460787951,5788997.4993186705,5786591.927154162,5784187.3546061581,{"$f":"GU121","v":5492694.5921963118},5490412.1463633878,4621583.7044065632,4042205.3365918789,3463307.6829488012,3461868.5328092119,4037168.3108132728,4900238.7040155707,4898202.4485452212,5760196.5167349931,5757802.912591204,5755410.3030907027,5465367.7534291632,5463096.6630481454,4598590.7506532939,4022094.8622804745,3446077.296466467,3444645.3062778208,4017082.8963316139,4875859.4069806663,4873833.2821345478,5731538.822621881,5729157.12695642,5726776.4209857723,5438176.8690837445,5435917.0776598444,4575712.1897047702,4002084.4400800741,3428932.6332999673,3427507.7674406185,3997097.4092851877,4851601.399980762,4849585.3553577596,5703023.7041013744,5700653.8576680804,5698284.9960057437,5411121.2627698956,5408872.7140893992,4552947.4524425585,3982173.5722189792,3411873.2669651415,3410455.4899906646,3977211.3525225739,4827464.0795828467,4825458.0650325948,5674650.4518421609,5672292.395689629,5669935.319408698,5384200.2614625804,5381962.8995914385,4530295.9725796562,3962361.7634019675,3394898.7730996413,3393488.0497419536,3957424.2313657445,4803446.8453560648,4801450.8109777058,5646418.3600419518,5644072.0355120692,5641726.6859788038,5357413.1954851542,5355186.9647676013,4507757.1866464252,3942648.5207979777,{"$f":"JG121","v":3378008.7294523795},3376605.0246188594,3937735.5535977548,4779549.0998567808,4777562.9959977157,5618326.7264099,5615992.075136384,5613658.3940087575,5330759.3984926874,5328544.243549848,4485330.533976539,3923033.3540278352,3361202.7158730123,3359805.9946456281,3918144.8294505002,4755770.2486137087,4753794.0258683711,5590374.8521491513,5588051.8160561007,5585729.7452823436,5304238.2074554078,5302034.0731839268,4463015.4566930719,3903515.7751520742,3344480.3143015038,3343090.5419359477,3898651.5715925368,4732109.7001131419,4730143.3093217611,5562562.0419394523,5560250.5632399013,5557940.0450570565,5277848.9626421956,5275655.7942128601,4440811.3996945973,3884095.298658778,3327841.1087577138,3326458.2506825333,3879255.2951169489,4708566.8657842185,4706610.2580316002,5534887.6039198507,5532587.6251143264,5530288.6020468194,5251591.0076041725,5249408.7504605567,4418717.8106413903,3864771.4414515211,3311284.6853310587,3309908.7071468001,3859955.5175293041,4685141.1599842981,4683194.2865986088,5507350.8496714951,5505062.3135465952,5502774.7284047976,5225463.6891583838,5223292.2890154822,4396734.139941683,3845543.7228373354,3294810.6321702083,3293441.4996485575,3840751.7587356265,4661831.9999843771,{"$f":"LS121","v":4659894.8125359304},5479951.0942004919,5477673.9438274577,5475397.7397062648,5199466.3573715249,5197305.760214407,4374859.840737992,3826411.66451476,3278418.5394728426,3277056.2185557773,3821643.5410304721,4638638.8059546016,4636711.2562546544,5452687.6559208855,5450421.8346541841,5448156.9549316056,5173598.3655438032,5171448.5176262744,4353094.3688935228,3807374.7905619494,3262107.9994754652,3260752.4562744051,3802630.3890850465,4615561.0009498512,4613643.0410494059,5425559.8566376958,5423305.308113615,5421051.6964493589,5147859.070192839,5145719.9180360939,4331437.1829786291,3788432.627424825,3245878.6064432487,3244529.8072382137,3783711.8299353686,4592598.0108953742,4590689.593083987,5398567.0215300461,5396323.6896652877,5394081.2899993621,5122247.831037649,5120119.3214289481,4309887.7442573421,3769584.7039052979,3229729.9566599485,3228387.8678987194,3764887.3929705154,4569749.2645725105,4567850.341377099,5371708.4791343715,5369476.3081246633,5367245.0646759793,5096764.0109827342,5094646.0909740748,4288445.51667397,3750830.5511495476,3213661.6484178565,3212326.2367151417,3746156.6099209087,4547014.1936044861,4545124.7177881571,5344983.5613277312,5342762.4956464292,5340542.3529114192,{"$f":"OE121","v":5071406.9761022218},5069299.5930090286,4267109.9668397699,3732169.7026363658,3197673.2820078172,3196344.5141444192,3727519.0148466751,4524392.2324422728,4522512.1570031391,5318391.6033111718,5316181.5877078883,5313972.4904591227,5046176.0956240995,5044079.1970239077,4245880.5640196698,3713601.6941655371,3181764.4597092699,3180442.3026312618,3708974.1441260441,4501882.8183505209,4500012.0965205366,5291931.9435932077,5289732.9230924267,5287534.8163772365,5021070.7419145275,5018984.2756456789,4224756.7801190745,3695126.0638463041,3165934.7857803674,3164619.2065982702,3690521.5364438244,4479485.3913935516,4477623.9766373495,5265603.9239733396,5263415.8438730603,5261228.6730121737,4996090.2904622145,4994014.2046225648,4203738.0896707205,3676742.3520858749,3150183.8664481267,3148874.8324360889,3672160.7327799243,4457199.3944214433,4455347.2404351728,5239406.8895257097,5237229.6953960778,5235053.4059822615,4971234.1198628983,4969168.36280852,4182823.9698216105,3658450.1015779823,3134511.3098986312,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ121","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"BESS Operating Revenue",null,"INR Cr.",null,null,{"$f":"SUM(J215:XFD215)","v":0},null,{"$f":"J208","v":0},{"$f":"K208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Operating Revenue - P90",null,"INR Cr.",null,null,{"$f":"SUM(J216:XFD216)","v":1997347690.318938},null,{"$f":"SUM(J214:J215)","v":0},{"$f":"SUM(K214:K215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3730795.9576078858,4350786.5973011218,5280902.6613785997,5278708.2240088852,6207664.3512003301,6205084.8053339496,6202506.3313774709,5889932.4824411962,5887484.967542069,4955821.8692112993,4334542.2020214023,3713778.0147961364,3712234.7836894374,4329140.8928369358,5254629.5138095506,5252445.9940386917,6176780.4489555508,6174213.736650696,6171648.0909228558,5860629.3357623834,5858193.9975542966,4931166.0390162179,4312977.3154441807,3695301.5072598374,3693765.9539198382,4307602.8784447107,5228487.0784174623,5226314.4219290456,6146050.1979657207,6143496.2553738244,6140943.3740525916,5831471.9758829661,5829048.7537853681,4906632.8746430008,4291519.7168598799,3676916.9226466031,3675389.0088754604,4286172.0183529463,5202474.7048929976,5200312.857640841,6115472.8337967359,6112931.5973868892,6110391.4169677515,5802459.677495487,5800048.5112292208,4882221.76581393,4270168.8724973928,{"$f":"SUM(BW214:BW215)","v":3658623.80362846},3657103.4914183668,4264847.7794556674,5176591.7461621845,5174440.6543689948,6085047.5958176469,6082519.0023750123,6079991.4596694037,5773591.7189009814,5771192.548486786,4857932.1052874923,4248924.2512411866,3640421.6951526958,3638908.9466849416,4243629.6312991697,5150837.5583703322,5148697.1685263617,6054773.7271817364,6052257.713805981,6049742.7459397018,5744867.3819910251,5742480.1477480438,4833763.2888432741,4227785.3246180946,3622310.1444305424,3620804.922074568,4222517.0460688248,5125211.5008660015,5123081.759727722,6024650.4748076964,6022146.9789114231,6019644.5233230861,5716285.9522298742,5713910.5947741717,4809714.7152669383,4206751.5667841733,3604288.7009259122,3602790.9672383759,4201509.4985759445,5099712.936185075,5097593.7907738527,5994677.0893608918,5992186.0486680828,5989696.0431075478,5687846.7186366906,5685483.1788797732,4785785.7863352625,4185822.4545116141,3586356.9163441909,3584866.6340680351,4180606.4662447199,5074341.230034899,5072232.6276356727,5964852.8252347177,5962374.1777791847,5959896.5603060173,5659548.9737678496,5657197.1929151947,4761975.9068012536,4164997.4671757333,3568514.3446210837,3567031.4766846094,4159807.4290992217,5049095.7512785038,{"$f":"SUM(EI214:EI215)","v":5046997.6394384773},5935176.9405320529,5932710.6246559024,5930245.3336378234,5631392.013699349,5629051.9332489474,4738284.4843793558,4144276.0867420216,3550760.5419115247,3549285.0514274705,4139111.8697504671,5023975.8719189074,5021888.1984462431,5905648.6970468154,5903194.6513989046,5900741.6255102698,5603375.1380093005,5601046.6997501943,4714710.9297306994,4123657.797753254,3533095.0665786299,3531626.9168432541,4118519.2733835485,4998980.9670834886,4996903.6800460126,5876267.3602455864,5873825.5237800032,5871384.7020002678,5575497.6497604977,5573180.795771338,4691254.6564484583,4103142.0873166714,3515517.4791827169,3514056.6336748796,4098029.1277448251,4974110.4150084471,4972043.4627323514,5847032.1992493421,5844602.5112238852,5842173.8328360878,5547758.8554830831,5545453.5281306831,4667915.0810432406,4082728.445091214,3498027.3424703637,3496573.7648506253,4077640.9231291781,4949363.5970233288,4947306.9280918902,5817942.4868152626,5815524.8867899328,5813108.2913791901,5520158.0651572943,5517864.2070952058,4644691.622928597,4062416.3632748392,3480624.2213635454,3479177.875473259,4057354.1523673409,4924739.8975356501,4922693.460787951,5788997.4993186705,5786591.927154162,5784187.3546061581,{"$f":"SUM(GU214:GU215)","v":5492694.5921963118},5490412.1463633878,4621583.7044065632,4042205.3365918789,3463307.6829488012,3461868.5328092119,4037168.3108132728,4900238.7040155707,4898202.4485452212,5760196.5167349931,5757802.912591204,5755410.3030907027,5465367.7534291632,5463096.6630481454,4598590.7506532939,4022094.8622804745,3446077.296466467,3444645.3062778208,4017082.8963316139,4875859.4069806663,4873833.2821345478,5731538.822621881,5729157.12695642,5726776.4209857723,5438176.8690837445,5435917.0776598444,4575712.1897047702,4002084.4400800741,3428932.6332999673,3427507.7674406185,3997097.4092851877,4851601.399980762,4849585.3553577596,5703023.7041013744,5700653.8576680804,5698284.9960057437,5411121.2627698956,5408872.7140893992,4552947.4524425585,3982173.5722189792,3411873.2669651415,3410455.4899906646,3977211.3525225739,4827464.0795828467,4825458.0650325948,5674650.4518421609,5672292.395689629,5669935.319408698,5384200.2614625804,5381962.8995914385,4530295.9725796562,3962361.7634019675,3394898.7730996413,3393488.0497419536,3957424.2313657445,4803446.8453560648,4801450.8109777058,5646418.3600419518,5644072.0355120692,5641726.6859788038,5357413.1954851542,5355186.9647676013,4507757.1866464252,3942648.5207979777,{"$f":"SUM(JG214:JG215)","v":3378008.7294523795},3376605.0246188594,3937735.5535977548,4779549.0998567808,4777562.9959977157,5618326.7264099,5615992.075136384,5613658.3940087575,5330759.3984926874,5328544.243549848,4485330.533976539,3923033.3540278352,3361202.7158730123,3359805.9946456281,3918144.8294505002,4755770.2486137087,4753794.0258683711,5590374.8521491513,5588051.8160561007,5585729.7452823436,5304238.2074554078,5302034.0731839268,4463015.4566930719,3903515.7751520742,3344480.3143015038,3343090.5419359477,3898651.5715925368,4732109.7001131419,4730143.3093217611,5562562.0419394523,5560250.5632399013,5557940.0450570565,5277848.9626421956,5275655.7942128601,4440811.3996945973,3884095.298658778,3327841.1087577138,3326458.2506825333,3879255.2951169489,4708566.8657842185,4706610.2580316002,5534887.6039198507,5532587.6251143264,5530288.6020468194,5251591.0076041725,5249408.7504605567,4418717.8106413903,3864771.4414515211,3311284.6853310587,3309908.7071468001,3859955.5175293041,4685141.1599842981,4683194.2865986088,5507350.8496714951,5505062.3135465952,5502774.7284047976,5225463.6891583838,5223292.2890154822,4396734.139941683,3845543.7228373354,3294810.6321702083,3293441.4996485575,3840751.7587356265,4661831.9999843771,{"$f":"SUM(LS214:LS215)","v":4659894.8125359304},5479951.0942004919,5477673.9438274577,5475397.7397062648,5199466.3573715249,5197305.760214407,4374859.840737992,3826411.66451476,3278418.5394728426,3277056.2185557773,3821643.5410304721,4638638.8059546016,4636711.2562546544,5452687.6559208855,5450421.8346541841,5448156.9549316056,5173598.3655438032,5171448.5176262744,4353094.3688935228,3807374.7905619494,3262107.9994754652,3260752.4562744051,3802630.3890850465,4615561.0009498512,4613643.0410494059,5425559.8566376958,5423305.308113615,5421051.6964493589,5147859.070192839,5145719.9180360939,4331437.1829786291,3788432.627424825,3245878.6064432487,3244529.8072382137,3783711.8299353686,4592598.0108953742,4590689.593083987,5398567.0215300461,5396323.6896652877,5394081.2899993621,5122247.831037649,5120119.3214289481,4309887.7442573421,3769584.7039052979,3229729.9566599485,3228387.8678987194,3764887.3929705154,4569749.2645725105,4567850.341377099,5371708.4791343715,5369476.3081246633,5367245.0646759793,5096764.0109827342,5094646.0909740748,4288445.51667397,3750830.5511495476,3213661.6484178565,3212326.2367151417,3746156.6099209087,4547014.1936044861,4545124.7177881571,5344983.5613277312,5342762.4956464292,5340542.3529114192,{"$f":"SUM(OE214:OE215)","v":5071406.9761022218},5069299.5930090286,4267109.9668397699,3732169.7026363658,3197673.2820078172,3196344.5141444192,3727519.0148466751,4524392.2324422728,4522512.1570031391,5318391.6033111718,5316181.5877078883,5313972.4904591227,5046176.0956240995,5044079.1970239077,4245880.5640196698,3713601.6941655371,3181764.4597092699,3180442.3026312618,3708974.1441260441,4501882.8183505209,4500012.0965205366,5291931.9435932077,5289732.9230924267,5287534.8163772365,5021070.7419145275,5018984.2756456789,4224756.7801190745,3695126.0638463041,3165934.7857803674,3164619.2065982702,3690521.5364438244,4479485.3913935516,4477623.9766373495,5265603.9239733396,5263415.8438730603,5261228.6730121737,4996090.2904622145,4994014.2046225648,4203738.0896707205,3676742.3520858749,3150183.8664481267,3148874.8324360889,3672160.7327799243,4457199.3944214433,4455347.2404351728,5239406.8895257097,5237229.6953960778,5235053.4059822615,4971234.1198628983,4969168.36280852,4182823.9698216105,3658450.1015779823,3134511.3098986312,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QQ214:QQ215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA - P90",null,"INR Cr.",null,null,{"$f":"SUM(J218:XFD218)","v":1214588287.0396929},null,{"$f":"J216-J205","v":0},{"$f":"K216-K205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2530683.916409289,3148088.0460934662,4075609.1326011717,4070811.2223803801,4997155.3536281046,4991955.2608229704,4986747.6609389745,4671536.0790010411,4666442.1958487928,3732124.0657438729,3108180.6748966845,2484744.0436760206,2480519.6196877006,3094735.7584257782,4017525.6027258295,4012634.4711898509,4934252.4503252404,4928960.3692040825,4923660.4325116239,4609898.4350294266,4604710.8738380931,3674921.6822548988,3053962.6860792786,2433507.536139722,2429183.5422028368,3040222.897501911,3958300.3697351967,3953311.7970110555,4870222.4382350016,4864834.1120741507,4859437.5681497147,4547113.1979654953,4541827.6639653211,3616540.1024560332,2998545.8611651859,2381052.5515264869,2376624.6595345829,2984498.1970172389,3897881.8867082456,3892791.4865709357,4805013.3225215925,4799524.3272000328,4794026.7376735639,4483127.9073061217,4477739.9366611764,3556926.6415842883,2941877.421419715,{"$f":"BW216-BW205","v":2327326.2165083438},2322789.9269486587,2927508.3641113359,3836216.5740948468,3831019.7873010971,4738571.0629363023,4732976.8002254851,4727373.5520482529,4417888.0367488451,4412392.9897808237,3496026.5349334693,2883902.500965206,2272273.5633925786,2267624.1984812496,2869197.9981858693,3773248.7382651051,3767940.8256205525,4670839.491829942,4665135.1824152768,4659421.4808585085,4351336.9113976071,4345729.965538647,3433782.8545198934,2824564.0631758785,2215837.4462448242,2211070.1427875315,2809509.506475796,3708920.4868013687,3703496.5219504843,4601760.2288866341,4595940.9051098954,4590111.7664834484,4283415.6216575233,4277691.7641212028,3370136.4224154265,2763802.813729072,2157958.4536575694,2153068.1556246616,2748383.016243998,3643171.6404026607,3637626.5023303293,4531272.5924477903,4525333.0907592969,4519383.3348391289,4214062.9336862499,4208216.9538454898,3305025.7206144938,2701557.1101791132,2098574.8180299182,2093556.2688345765,2685756.2834642995,3575939.6412659921,3570268.0064992122,4459313.5072898958,4453248.460398851,4447172.7025516657,4143215.1962641953,4137241.6777243428,3238386.7972964579,2637762.8679147358,2037622.3212190438,2032470.0556866163,2621564.5978523884,3507159.4578036442,{"$f":"EI216-EI205","v":3501355.7923013624},4385817.4087142423,4379621.2374251597,4373413.8804181013,4070806.243940352,4064699.5562952659,3170153.1693391725,2572353.4623553883,1975034.1964182071,1969742.5324343618,2555740.684098565,3436763.4855498578,3430822.0362684475,4310716.1428010967,4304383.047523737,4298038.2730065631,3996767.2963047475,3990521.58656317,3100255.720933713,2505259.6272359593,1910741.0261103837,1905304.055935225,2488214.5991503745,3364681.444104481,3358596.2302259086,4233938.8626748426,4227462.814594632,4220974.5742412163,3921026.8532325667,3914636.036901636,3028622.5981443962,2436409.3488234887,1844670.6359405445,1839082.2171753326,2418913.625387127,3290840.2699550828,3284605.0737642469,4155411.9206205718,4148786.6525159022,4142148.6588114779,3843510.5859388383,3836968.3377509965,2955179.0992518193,2365727.7559031071,1776747.984343308,1771001.7305359005,2347762.159521976,3215164.0050126337,3208772.3624098655,4075058.7558861459,4068277.7525784345,4061483.4692383995,3764141.2236760836,3757440.9679451357,2879847.560710323,2293137.0053640129,1706895.0477562116,1700984.3186307491,2274681.5970606548,3137573.6806893311,3131018.8713234495,3992799.7779971929,3985856.2664190084,3978898.8984245425,{"$f":"GU216-GU205","v":4092872.4070207719},4086007.3076122343,3212581.209664477,2628590.1343295383,2045064.6723620931,2038982.5636579203,2609624.1832592385,3468021.1684603179,3461296.2054670583,4318586.2165255751,4311473.1553915637,4304345.6386267394,4009552.6808466013,4002515.6307469448,3133228.1561215236,2551935.0519276396,1971104.5654562898,1964843.8983604771,2532437.003675417,3386353.1700032027,3379450.7893332578,4232264.1104040854,4224974.1794687919,4217669.1699432498,3924129.1935978793,3916912.8040665947,3051735.0913917283,2473118.2373131248,1894960.9930493822,1888514.30320658,2453065.680922742,3302514.9135241988,3295427.5628444171,4143778.0033948664,4136303.5922809467,4128813.4549215194,3836511.6802645945,3829108.2695524185,2968011.2701969938,2392048.721341351,1816542.7611045321,1809902.2871872636,2371418.3550256295,3216414.1336680204,3209133.9608187177,4053034.9231073917,4045368.1196870096,4037684.9166811034,3746606.2956570666,3739007.8772729784,2881962.343044268,2308631.9184892331,1735755.0470046068,1728912.7188264162,2287399.5139689222,3127954.901604645,3120473.7425952731,3959938.2101577912,3952070.7884693444,3944186.2671421049,3654315.4710474191,3646513.7415564023,2793490.2119296216,2222769.4820887335,{"$f":"JG216-JG205","v":1652499.2543135432},1645446.6804666999,2200909.8475050586,3037037.4783553034,3029346.8448799849,3864387.370530372,3856310.7782119489,3848216.3584185895,3559537.7650774419,3551524.0914101992,2702492.8802710613,2134359.1537702195,1566672.8617286209,1559401.3167273807,2111846.0951140951,2943558.162252171,2935649.2287059301,3766277.9220344415,3757983.2672546878,3749670.0282685682,3462167.7087035514,3453933.1149586914,2608864.296839375,2043294.606884154,1478169.2659913362,1470669.6769009698,2020100.8878826746,2847409.1302971416,2839272.7202728214,3665501.2346201534,3656979.2724864306,3648437.9393627294,3362095.6439402639,3353630.7976586148,2512494.1934467517,1949465.2836601399,1386877.6185151385,1379140.5510461554,1925562.5840586917,2748478.2731755776,2740104.8454207024,3561944.3643077789,3553185.4827307165,3544406.4121247185,3259207.5561541626,3250502.7540441407,2413267.9161436297,1852756.2258529367,1292682.6554787795,1284698.2995249664,1828115.0980287155,2646649.0236713104,2638028.6574832741,3455489.880474939,3446484.0854676394,3437457.2508858116,3153384.8996503726,3144430.0527424077,2311066.2496640109,1753047.8986148064,1195464.5211238367,1187222.6757218488,1727637.7224550126,2541800.1782188686,{"$f":"LS216-LS205","v":2532922.5582559807},3346015.6862360723,3336752.5866253427,3327467.5630865176,3044504.4162831916,3035289.0344904084,2205765.2348492113,1650216.0073233279,1095098.5839846143,1086588.6416719984,1624004.9432986323,2433805.711318471,2424660.1118035046,3233394.8316378873,3223863.6231639818,3214309.5712470664,2932437.9468119349,2922951.1228733137,2097235.9787691892,1544131.3070828584,991455.24576770607,982666.17631527362,1517086.2474439307,2322534.582528274,2313109.8508202089,3117495.3193833763,3107684.7681638035,3097850.4174174368,2817052.2347116945,2807282.6274930136,1985344.457249321,1434659.4046065696,884399.74258717801,875320.07608071575,1406745.9226286071,2207850.5357369324,2198135.0752456207,2998179.9027855527,2988078.3281174828,2977951.9598061619,2698208.7221372575,2688144.5392641439,1869951.3094988605,1321660.5521743107,773791.93824963365,764409.74749491969,1292842.8493714822,2089611.8904077294,2079593.6428251965,2875305.8756400961,2864901.1321149436,2854470.5612750491,2575763.3377263253,2565392.3175226762,1750911.624525147,1204989.4333493188,659486.10927112726,649788.99149518833,1175230.2845779122,1967671.3244731119,1957337.7512941766,2748724.8536936836,2738004.3125963192,2727256.8693744503,{"$f":"OE216-OE205","v":2449566.2759155547},2438875.6686195722,1628074.7190049915,1084494.9401241257,541330.72129521659,531305.77911566524,1053755.6364899566,1841875.6485456415,1831213.711849397,2618282.54737176,2607233.0773357721,2596155.5875806729,2319461.7674299637,2308438.3156588711,1501283.9062714987,960019.94115280546,419168.19656816358,408802.01820135675,928260.23063505534,1712065.5710980226,1701061.7135606436,2483818.5254162177,2472426.4723054245,2461005.2373836474,2185287.8405926246,2173917.7590260394,1370376.2560609751,831401.04071306204,292834.67211361555,282113.31079116743,798579.06641319441,1578075.4542509522,1566715.5783590595,2345165.969069269,2333417.1350545767,2321637.9108588398,2046876.0730874343,2035145.0273381379,1235182.3446502956,698468.32802730147,162159.74823470274,151068.70079670055,664540.56394806784,1439733.0597931384,1428002.5062257494,2202151.4164254749,2190031.0382248526,2177879.0133427922,1904051.3337931251,1891944.4184327144,1095525.9950003666,561045.11655706447,26966.226956668776,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ216-QQ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Graphs"]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J9,J7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(K9,K7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(L9,L7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(M9,M7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(N9,N7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(O9,O7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(P9,P7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(Q9,Q7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(R9,R7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(S9,S7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(T9,T7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(U9,U7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(V9,V7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(W9,W7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(X9,X7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(Y9,Y7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(Z9,Z7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AA9,AA7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(AB9,AB7,NA())","v":"2027-07-31"},{"$f":"IF(AC9,AC7,NA())","v":"2027-08-31"},{"$f":"IF(AD9,AD7,NA())","v":"2027-09-30"},{"$f":"IF(AE9,AE7,NA())","v":"2027-10-31"},{"$f":"IF(AF9,AF7,NA())","v":"2027-11-30"},{"$f":"IF(AG9,AG7,NA())","v":"2027-12-31"},{"$f":"IF(AH9,AH7,NA())","v":"2028-01-31"},{"$f":"IF(AI9,AI7,NA())","v":"2028-02-29"},{"$f":"IF(AJ9,AJ7,NA())","v":"2028-03-31"},{"$f":"IF(AK9,AK7,NA())","v":"2028-04-30"},{"$f":"IF(AL9,AL7,NA())","v":"2028-05-31"},{"$f":"IF(AM9,AM7,NA())","v":"2028-06-30"},{"$f":"IF(AN9,AN7,NA())","v":"2028-07-31"},{"$f":"IF(AO9,AO7,NA())","v":"2028-08-31"},{"$f":"IF(AP9,AP7,NA())","v":"2028-09-30"},{"$f":"IF(AQ9,AQ7,NA())","v":"2028-10-31"},{"$f":"IF(AR9,AR7,NA())","v":"2028-11-30"},{"$f":"IF(AS9,AS7,NA())","v":"2028-12-31"},{"$f":"IF(AT9,AT7,NA())","v":"2029-01-31"},{"$f":"IF(AU9,AU7,NA())","v":"2029-02-28"},{"$f":"IF(AV9,AV7,NA())","v":"2029-03-31"},{"$f":"IF(AW9,AW7,NA())","v":"2029-04-30"},{"$f":"IF(AX9,AX7,NA())","v":"2029-05-31"},{"$f":"IF(AY9,AY7,NA())","v":"2029-06-30"},{"$f":"IF(AZ9,AZ7,NA())","v":"2029-07-31"},{"$f":"IF(BA9,BA7,NA())","v":"2029-08-31"},{"$f":"IF(BB9,BB7,NA())","v":"2029-09-30"},{"$f":"IF(BC9,BC7,NA())","v":"2029-10-31"},{"$f":"IF(BD9,BD7,NA())","v":"2029-11-30"},{"$f":"IF(BE9,BE7,NA())","v":"2029-12-31"},{"$f":"IF(BF9,BF7,NA())","v":"2030-01-31"},{"$f":"IF(BG9,BG7,NA())","v":"2030-02-28"},{"$f":"IF(BH9,BH7,NA())","v":"2030-03-31"},{"$f":"IF(BI9,BI7,NA())","v":"2030-04-30"},{"$f":"IF(BJ9,BJ7,NA())","v":"2030-05-31"},{"$f":"IF(BK9,BK7,NA())","v":"2030-06-30"},{"$f":"IF(BL9,BL7,NA())","v":"2030-07-31"},{"$f":"IF(BM9,BM7,NA())","v":"2030-08-31"},{"$f":"IF(BN9,BN7,NA())","v":"2030-09-30"},{"$f":"IF(BO9,BO7,NA())","v":"2030-10-31"},{"$f":"IF(BP9,BP7,NA())","v":"2030-11-30"},{"$f":"IF(BQ9,BQ7,NA())","v":"2030-12-31"},{"$f":"IF(BR9,BR7,NA())","v":"2031-01-31"},{"$f":"IF(BS9,BS7,NA())","v":"2031-02-28"},{"$f":"IF(BT9,BT7,NA())","v":"2031-03-31"},{"$f":"IF(BU9,BU7,NA())","v":"2031-04-30"},{"$f":"IF(BV9,BV7,NA())","v":"2031-05-31"},{"$f":"IF(BW9,BW7,NA())","v":"2031-06-30"},{"$f":"IF(BX9,BX7,NA())","v":"2031-07-31"},{"$f":"IF(BY9,BY7,NA())","v":"2031-08-31"},{"$f":"IF(BZ9,BZ7,NA())","v":"2031-09-30"},{"$f":"IF(CA9,CA7,NA())","v":"2031-10-31"},{"$f":"IF(CB9,CB7,NA())","v":"2031-11-30"},{"$f":"IF(CC9,CC7,NA())","v":"2031-12-31"},{"$f":"IF(CD9,CD7,NA())","v":"2032-01-31"},{"$f":"IF(CE9,CE7,NA())","v":"2032-02-29"},{"$f":"IF(CF9,CF7,NA())","v":"2032-03-31"},{"$f":"IF(CG9,CG7,NA())","v":"2032-04-30"},{"$f":"IF(CH9,CH7,NA())","v":"2032-05-31"},{"$f":"IF(CI9,CI7,NA())","v":"2032-06-30"},{"$f":"IF(CJ9,CJ7,NA())","v":"2032-07-31"},{"$f":"IF(CK9,CK7,NA())","v":"2032-08-31"},{"$f":"IF(CL9,CL7,NA())","v":"2032-09-30"},{"$f":"IF(CM9,CM7,NA())","v":"2032-10-31"},{"$f":"IF(CN9,CN7,NA())","v":"2032-11-30"},{"$f":"IF(CO9,CO7,NA())","v":"2032-12-31"},{"$f":"IF(CP9,CP7,NA())","v":"2033-01-31"},{"$f":"IF(CQ9,CQ7,NA())","v":"2033-02-28"},{"$f":"IF(CR9,CR7,NA())","v":"2033-03-31"},{"$f":"IF(CS9,CS7,NA())","v":"2033-04-30"},{"$f":"IF(CT9,CT7,NA())","v":"2033-05-31"},{"$f":"IF(CU9,CU7,NA())","v":"2033-06-30"},{"$f":"IF(CV9,CV7,NA())","v":"2033-07-31"},{"$f":"IF(CW9,CW7,NA())","v":"2033-08-31"},{"$f":"IF(CX9,CX7,NA())","v":"2033-09-30"},{"$f":"IF(CY9,CY7,NA())","v":"2033-10-31"},{"$f":"IF(CZ9,CZ7,NA())","v":"2033-11-30"},{"$f":"IF(DA9,DA7,NA())","v":"2033-12-31"},{"$f":"IF(DB9,DB7,NA())","v":"2034-01-31"},{"$f":"IF(DC9,DC7,NA())","v":"2034-02-28"},{"$f":"IF(DD9,DD7,NA())","v":"2034-03-31"},{"$f":"IF(DE9,DE7,NA())","v":"2034-04-30"},{"$f":"IF(DF9,DF7,NA())","v":"2034-05-31"},{"$f":"IF(DG9,DG7,NA())","v":"2034-06-30"},{"$f":"IF(DH9,DH7,NA())","v":"2034-07-31"},{"$f":"IF(DI9,DI7,NA())","v":"2034-08-31"},{"$f":"IF(DJ9,DJ7,NA())","v":"2034-09-30"},{"$f":"IF(DK9,DK7,NA())","v":"2034-10-31"},{"$f":"IF(DL9,DL7,NA())","v":"2034-11-30"},{"$f":"IF(DM9,DM7,NA())","v":"2034-12-31"},{"$f":"IF(DN9,DN7,NA())","v":"2035-01-31"},{"$f":"IF(DO9,DO7,NA())","v":"2035-02-28"},{"$f":"IF(DP9,DP7,NA())","v":"2035-03-31"},{"$f":"IF(DQ9,DQ7,NA())","v":"2035-04-30"},{"$f":"IF(DR9,DR7,NA())","v":"2035-05-31"},{"$f":"IF(DS9,DS7,NA())","v":"2035-06-30"},{"$f":"IF(DT9,DT7,NA())","v":"2035-07-31"},{"$f":"IF(DU9,DU7,NA())","v":"2035-08-31"},{"$f":"IF(DV9,DV7,NA())","v":"2035-09-30"},{"$f":"IF(DW9,DW7,NA())","v":"2035-10-31"},{"$f":"IF(DX9,DX7,NA())","v":"2035-11-30"},{"$f":"IF(DY9,DY7,NA())","v":"2035-12-31"},{"$f":"IF(DZ9,DZ7,NA())","v":"2036-01-31"},{"$f":"IF(EA9,EA7,NA())","v":"2036-02-29"},{"$f":"IF(EB9,EB7,NA())","v":"2036-03-31"},{"$f":"IF(EC9,EC7,NA())","v":"2036-04-30"},{"$f":"IF(ED9,ED7,NA())","v":"2036-05-31"},{"$f":"IF(EE9,EE7,NA())","v":"2036-06-30"},{"$f":"IF(EF9,EF7,NA())","v":"2036-07-31"},{"$f":"IF(EG9,EG7,NA())","v":"2036-08-31"},{"$f":"IF(EH9,EH7,NA())","v":"2036-09-30"},{"$f":"IF(EI9,EI7,NA())","v":"2036-10-31"},{"$f":"IF(EJ9,EJ7,NA())","v":"2036-11-30"},{"$f":"IF(EK9,EK7,NA())","v":"2036-12-31"},{"$f":"IF(EL9,EL7,NA())","v":"2037-01-31"},{"$f":"IF(EM9,EM7,NA())","v":"2037-02-28"},{"$f":"IF(EN9,EN7,NA())","v":"2037-03-31"},{"$f":"IF(EO9,EO7,NA())","v":"2037-04-30"},{"$f":"IF(EP9,EP7,NA())","v":"2037-05-31"},{"$f":"IF(EQ9,EQ7,NA())","v":"2037-06-30"},{"$f":"IF(ER9,ER7,NA())","v":"2037-07-31"},{"$f":"IF(ES9,ES7,NA())","v":"2037-08-31"},{"$f":"IF(ET9,ET7,NA())","v":"2037-09-30"},{"$f":"IF(EU9,EU7,NA())","v":"2037-10-31"},{"$f":"IF(EV9,EV7,NA())","v":"2037-11-30"},{"$f":"IF(EW9,EW7,NA())","v":"2037-12-31"},{"$f":"IF(EX9,EX7,NA())","v":"2038-01-31"},{"$f":"IF(EY9,EY7,NA())","v":"2038-02-28"},{"$f":"IF(EZ9,EZ7,NA())","v":"2038-03-31"},{"$f":"IF(FA9,FA7,NA())","v":"2038-04-30"},{"$f":"IF(FB9,FB7,NA())","v":"2038-05-31"},{"$f":"IF(FC9,FC7,NA())","v":"2038-06-30"},{"$f":"IF(FD9,FD7,NA())","v":"2038-07-31"},{"$f":"IF(FE9,FE7,NA())","v":"2038-08-31"},{"$f":"IF(FF9,FF7,NA())","v":"2038-09-30"},{"$f":"IF(FG9,FG7,NA())","v":"2038-10-31"},{"$f":"IF(FH9,FH7,NA())","v":"2038-11-30"},{"$f":"IF(FI9,FI7,NA())","v":"2038-12-31"},{"$f":"IF(FJ9,FJ7,NA())","v":"2039-01-31"},{"$f":"IF(FK9,FK7,NA())","v":"2039-02-28"},{"$f":"IF(FL9,FL7,NA())","v":"2039-03-31"},{"$f":"IF(FM9,FM7,NA())","v":"2039-04-30"},{"$f":"IF(FN9,FN7,NA())","v":"2039-05-31"},{"$f":"IF(FO9,FO7,NA())","v":"2039-06-30"},{"$f":"IF(FP9,FP7,NA())","v":"2039-07-31"},{"$f":"IF(FQ9,FQ7,NA())","v":"2039-08-31"},{"$f":"IF(FR9,FR7,NA())","v":"2039-09-30"},{"$f":"IF(FS9,FS7,NA())","v":"2039-10-31"},{"$f":"IF(FT9,FT7,NA())","v":"2039-11-30"},{"$f":"IF(FU9,FU7,NA())","v":"2039-12-31"},{"$f":"IF(FV9,FV7,NA())","v":"2040-01-31"},{"$f":"IF(FW9,FW7,NA())","v":"2040-02-29"},{"$f":"IF(FX9,FX7,NA())","v":"2040-03-31"},{"$f":"IF(FY9,FY7,NA())","v":"2040-04-30"},{"$f":"IF(FZ9,FZ7,NA())","v":"2040-05-31"},{"$f":"IF(GA9,GA7,NA())","v":"2040-06-30"},{"$f":"IF(GB9,GB7,NA())","v":"2040-07-31"},{"$f":"IF(GC9,GC7,NA())","v":"2040-08-31"},{"$f":"IF(GD9,GD7,NA())","v":"2040-09-30"},{"$f":"IF(GE9,GE7,NA())","v":"2040-10-31"},{"$f":"IF(GF9,GF7,NA())","v":"2040-11-30"},{"$f":"IF(GG9,GG7,NA())","v":"2040-12-31"},{"$f":"IF(GH9,GH7,NA())","v":"2041-01-31"},{"$f":"IF(GI9,GI7,NA())","v":"2041-02-28"},{"$f":"IF(GJ9,GJ7,NA())","v":"2041-03-31"},{"$f":"IF(GK9,GK7,NA())","v":"2041-04-30"},{"$f":"IF(GL9,GL7,NA())","v":"2041-05-31"},{"$f":"IF(GM9,GM7,NA())","v":"2041-06-30"},{"$f":"IF(GN9,GN7,NA())","v":"2041-07-31"},{"$f":"IF(GO9,GO7,NA())","v":"2041-08-31"},{"$f":"IF(GP9,GP7,NA())","v":"2041-09-30"},{"$f":"IF(GQ9,GQ7,NA())","v":"2041-10-31"},{"$f":"IF(GR9,GR7,NA())","v":"2041-11-30"},{"$f":"IF(GS9,GS7,NA())","v":"2041-12-31"},{"$f":"IF(GT9,GT7,NA())","v":"2042-01-31"},{"$f":"IF(GU9,GU7,NA())","v":"2042-02-28"},{"$f":"IF(GV9,GV7,NA())","v":"2042-03-31"},{"$f":"IF(GW9,GW7,NA())","v":"2042-04-30"},{"$f":"IF(GX9,GX7,NA())","v":"2042-05-31"},{"$f":"IF(GY9,GY7,NA())","v":"2042-06-30"},{"$f":"IF(GZ9,GZ7,NA())","v":"2042-07-31"},{"$f":"IF(HA9,HA7,NA())","v":"2042-08-31"},{"$f":"IF(HB9,HB7,NA())","v":"2042-09-30"},{"$f":"IF(HC9,HC7,NA())","v":"2042-10-31"},{"$f":"IF(HD9,HD7,NA())","v":"2042-11-30"},{"$f":"IF(HE9,HE7,NA())","v":"2042-12-31"},{"$f":"IF(HF9,HF7,NA())","v":"2043-01-31"},{"$f":"IF(HG9,HG7,NA())","v":"2043-02-28"},{"$f":"IF(HH9,HH7,NA())","v":"2043-03-31"},{"$f":"IF(HI9,HI7,NA())","v":"2043-04-30"},{"$f":"IF(HJ9,HJ7,NA())","v":"2043-05-31"},{"$f":"IF(HK9,HK7,NA())","v":"2043-06-30"},{"$f":"IF(HL9,HL7,NA())","v":"2043-07-31"},{"$f":"IF(HM9,HM7,NA())","v":"2043-08-31"},{"$f":"IF(HN9,HN7,NA())","v":"2043-09-30"},{"$f":"IF(HO9,HO7,NA())","v":"2043-10-31"},{"$f":"IF(HP9,HP7,NA())","v":"2043-11-30"},{"$f":"IF(HQ9,HQ7,NA())","v":"2043-12-31"},{"$f":"IF(HR9,HR7,NA())","v":"2044-01-31"},{"$f":"IF(HS9,HS7,NA())","v":"2044-02-29"},{"$f":"IF(HT9,HT7,NA())","v":"2044-03-31"},{"$f":"IF(HU9,HU7,NA())","v":"2044-04-30"},{"$f":"IF(HV9,HV7,NA())","v":"2044-05-31"},{"$f":"IF(HW9,HW7,NA())","v":"2044-06-30"},{"$f":"IF(HX9,HX7,NA())","v":"2044-07-31"},{"$f":"IF(HY9,HY7,NA())","v":"2044-08-31"},{"$f":"IF(HZ9,HZ7,NA())","v":"2044-09-30"},{"$f":"IF(IA9,IA7,NA())","v":"2044-10-31"},{"$f":"IF(IB9,IB7,NA())","v":"2044-11-30"},{"$f":"IF(IC9,IC7,NA())","v":"2044-12-31"},{"$f":"IF(ID9,ID7,NA())","v":"2045-01-31"},{"$f":"IF(IE9,IE7,NA())","v":"2045-02-28"},{"$f":"IF(IF9,IF7,NA())","v":"2045-03-31"},{"$f":"IF(IG9,IG7,NA())","v":"2045-04-30"},{"$f":"IF(IH9,IH7,NA())","v":"2045-05-31"},{"$f":"IF(II9,II7,NA())","v":"2045-06-30"},{"$f":"IF(IJ9,IJ7,NA())","v":"2045-07-31"},{"$f":"IF(IK9,IK7,NA())","v":"2045-08-31"},{"$f":"IF(IL9,IL7,NA())","v":"2045-09-30"},{"$f":"IF(IM9,IM7,NA())","v":"2045-10-31"},{"$f":"IF(IN9,IN7,NA())","v":"2045-11-30"},{"$f":"IF(IO9,IO7,NA())","v":"2045-12-31"},{"$f":"IF(IP9,IP7,NA())","v":"2046-01-31"},{"$f":"IF(IQ9,IQ7,NA())","v":"2046-02-28"},{"$f":"IF(IR9,IR7,NA())","v":"2046-03-31"},{"$f":"IF(IS9,IS7,NA())","v":"2046-04-30"},{"$f":"IF(IT9,IT7,NA())","v":"2046-05-31"},{"$f":"IF(IU9,IU7,NA())","v":"2046-06-30"},{"$f":"IF(IV9,IV7,NA())","v":"2046-07-31"},{"$f":"IF(IW9,IW7,NA())","v":"2046-08-31"},{"$f":"IF(IX9,IX7,NA())","v":"2046-09-30"},{"$f":"IF(IY9,IY7,NA())","v":"2046-10-31"},{"$f":"IF(IZ9,IZ7,NA())","v":"2046-11-30"},{"$f":"IF(JA9,JA7,NA())","v":"2046-12-31"},{"$f":"IF(JB9,JB7,NA())","v":"2047-01-31"},{"$f":"IF(JC9,JC7,NA())","v":"2047-02-28"},{"$f":"IF(JD9,JD7,NA())","v":"2047-03-31"},{"$f":"IF(JE9,JE7,NA())","v":"2047-04-30"},{"$f":"IF(JF9,JF7,NA())","v":"2047-05-31"},{"$f":"IF(JG9,JG7,NA())","v":"2047-06-30"},{"$f":"IF(JH9,JH7,NA())","v":"2047-07-31"},{"$f":"IF(JI9,JI7,NA())","v":"2047-08-31"},{"$f":"IF(JJ9,JJ7,NA())","v":"2047-09-30"},{"$f":"IF(JK9,JK7,NA())","v":"2047-10-31"},{"$f":"IF(JL9,JL7,NA())","v":"2047-11-30"},{"$f":"IF(JM9,JM7,NA())","v":"2047-12-31"},{"$f":"IF(JN9,JN7,NA())","v":"2048-01-31"},{"$f":"IF(JO9,JO7,NA())","v":"2048-02-29"},{"$f":"IF(JP9,JP7,NA())","v":"2048-03-31"},{"$f":"IF(JQ9,JQ7,NA())","v":"2048-04-30"},{"$f":"IF(JR9,JR7,NA())","v":"2048-05-31"},{"$f":"IF(JS9,JS7,NA())","v":"2048-06-30"},{"$f":"IF(JT9,JT7,NA())","v":"2048-07-31"},{"$f":"IF(JU9,JU7,NA())","v":"2048-08-31"},{"$f":"IF(JV9,JV7,NA())","v":"2048-09-30"},{"$f":"IF(JW9,JW7,NA())","v":"2048-10-31"},{"$f":"IF(JX9,JX7,NA())","v":"2048-11-30"},{"$f":"IF(JY9,JY7,NA())","v":"2048-12-31"},{"$f":"IF(JZ9,JZ7,NA())","v":"2049-01-31"},{"$f":"IF(KA9,KA7,NA())","v":"2049-02-28"},{"$f":"IF(KB9,KB7,NA())","v":"2049-03-31"},{"$f":"IF(KC9,KC7,NA())","v":"2049-04-30"},{"$f":"IF(KD9,KD7,NA())","v":"2049-05-31"},{"$f":"IF(KE9,KE7,NA())","v":"2049-06-30"},{"$f":"IF(KF9,KF7,NA())","v":"2049-07-31"},{"$f":"IF(KG9,KG7,NA())","v":"2049-08-31"},{"$f":"IF(KH9,KH7,NA())","v":"2049-09-30"},{"$f":"IF(KI9,KI7,NA())","v":"2049-10-31"},{"$f":"IF(KJ9,KJ7,NA())","v":"2049-11-30"},{"$f":"IF(KK9,KK7,NA())","v":"2049-12-31"},{"$f":"IF(KL9,KL7,NA())","v":"2050-01-31"},{"$f":"IF(KM9,KM7,NA())","v":"2050-02-28"},{"$f":"IF(KN9,KN7,NA())","v":"2050-03-31"},{"$f":"IF(KO9,KO7,NA())","v":"2050-04-30"},{"$f":"IF(KP9,KP7,NA())","v":"2050-05-31"},{"$f":"IF(KQ9,KQ7,NA())","v":"2050-06-30"},{"$f":"IF(KR9,KR7,NA())","v":"2050-07-31"},{"$f":"IF(KS9,KS7,NA())","v":"2050-08-31"},{"$f":"IF(KT9,KT7,NA())","v":"2050-09-30"},{"$f":"IF(KU9,KU7,NA())","v":"2050-10-31"},{"$f":"IF(KV9,KV7,NA())","v":"2050-11-30"},{"$f":"IF(KW9,KW7,NA())","v":"2050-12-31"},{"$f":"IF(KX9,KX7,NA())","v":"2051-01-31"},{"$f":"IF(KY9,KY7,NA())","v":"2051-02-28"},{"$f":"IF(KZ9,KZ7,NA())","v":"2051-03-31"},{"$f":"IF(LA9,LA7,NA())","v":"2051-04-30"},{"$f":"IF(LB9,LB7,NA())","v":"2051-05-31"},{"$f":"IF(LC9,LC7,NA())","v":"2051-06-30"},{"$f":"IF(LD9,LD7,NA())","v":"2051-07-31"},{"$f":"IF(LE9,LE7,NA())","v":"2051-08-31"},{"$f":"IF(LF9,LF7,NA())","v":"2051-09-30"},{"$f":"IF(LG9,LG7,NA())","v":"2051-10-31"},{"$f":"IF(LH9,LH7,NA())","v":"2051-11-30"},{"$f":"IF(LI9,LI7,NA())","v":"2051-12-31"},{"$f":"IF(LJ9,LJ7,NA())","v":"2052-01-31"},{"$f":"IF(LK9,LK7,NA())","v":"2052-02-29"},{"$f":"IF(LL9,LL7,NA())","v":"2052-03-31"},{"$f":"IF(LM9,LM7,NA())","v":"2052-04-30"},{"$f":"IF(LN9,LN7,NA())","v":"2052-05-31"},{"$f":"IF(LO9,LO7,NA())","v":"2052-06-30"},{"$f":"IF(LP9,LP7,NA())","v":"2052-07-31"},{"$f":"IF(LQ9,LQ7,NA())","v":"2052-08-31"},{"$f":"IF(LR9,LR7,NA())","v":"2052-09-30"},{"$f":"IF(LS9,LS7,NA())","v":"2052-10-31"},{"$f":"IF(LT9,LT7,NA())","v":"2052-11-30"},{"$f":"IF(LU9,LU7,NA())","v":"2052-12-31"},{"$f":"IF(LV9,LV7,NA())","v":"2053-01-31"},{"$f":"IF(LW9,LW7,NA())","v":"2053-02-28"},{"$f":"IF(LX9,LX7,NA())","v":"2053-03-31"},{"$f":"IF(LY9,LY7,NA())","v":"2053-04-30"},{"$f":"IF(LZ9,LZ7,NA())","v":"2053-05-31"},{"$f":"IF(MA9,MA7,NA())","v":"2053-06-30"},{"$f":"IF(MB9,MB7,NA())","v":"2053-07-31"},{"$f":"IF(MC9,MC7,NA())","v":"2053-08-31"},{"$f":"IF(MD9,MD7,NA())","v":"2053-09-30"},{"$f":"IF(ME9,ME7,NA())","v":"2053-10-31"},{"$f":"IF(MF9,MF7,NA())","v":"2053-11-30"},{"$f":"IF(MG9,MG7,NA())","v":"2053-12-31"},{"$f":"IF(MH9,MH7,NA())","v":"2054-01-31"},{"$f":"IF(MI9,MI7,NA())","v":"2054-02-28"},{"$f":"IF(MJ9,MJ7,NA())","v":"2054-03-31"},{"$f":"IF(MK9,MK7,NA())","v":"2054-04-30"},{"$f":"IF(ML9,ML7,NA())","v":"2054-05-31"},{"$f":"IF(MM9,MM7,NA())","v":"2054-06-30"},{"$f":"IF(MN9,MN7,NA())","v":"2054-07-31"},{"$f":"IF(MO9,MO7,NA())","v":"2054-08-31"},{"$f":"IF(MP9,MP7,NA())","v":"2054-09-30"},{"$f":"IF(MQ9,MQ7,NA())","v":"2054-10-31"},{"$f":"IF(MR9,MR7,NA())","v":"2054-11-30"},{"$f":"IF(MS9,MS7,NA())","v":"2054-12-31"},{"$f":"IF(MT9,MT7,NA())","v":"2055-01-31"},{"$f":"IF(MU9,MU7,NA())","v":"2055-02-28"},{"$f":"IF(MV9,MV7,NA())","v":"2055-03-31"},{"$f":"IF(MW9,MW7,NA())","v":"2055-04-30"},{"$f":"IF(MX9,MX7,NA())","v":"2055-05-31"},{"$f":"IF(MY9,MY7,NA())","v":"2055-06-30"},{"$f":"IF(MZ9,MZ7,NA())","v":"2055-07-31"},{"$f":"IF(NA9,NA7,NA())","v":"2055-08-31"},{"$f":"IF(NB9,NB7,NA())","v":"2055-09-30"},{"$f":"IF(NC9,NC7,NA())","v":"2055-10-31"},{"$f":"IF(ND9,ND7,NA())","v":"2055-11-30"},{"$f":"IF(NE9,NE7,NA())","v":"2055-12-31"},{"$f":"IF(NF9,NF7,NA())","v":"2056-01-31"},{"$f":"IF(NG9,NG7,NA())","v":"2056-02-29"},{"$f":"IF(NH9,NH7,NA())","v":"2056-03-31"},{"$f":"IF(NI9,NI7,NA())","v":"2056-04-30"},{"$f":"IF(NJ9,NJ7,NA())","v":"2056-05-31"},{"$f":"IF(NK9,NK7,NA())","v":"2056-06-30"},{"$f":"IF(NL9,NL7,NA())","v":"2056-07-31"},{"$f":"IF(NM9,NM7,NA())","v":"2056-08-31"},{"$f":"IF(NN9,NN7,NA())","v":"2056-09-30"},{"$f":"IF(NO9,NO7,NA())","v":"2056-10-31"},{"$f":"IF(NP9,NP7,NA())","v":"2056-11-30"},{"$f":"IF(NQ9,NQ7,NA())","v":"2056-12-31"},{"$f":"IF(NR9,NR7,NA())","v":"2057-01-31"},{"$f":"IF(NS9,NS7,NA())","v":"2057-02-28"},{"$f":"IF(NT9,NT7,NA())","v":"2057-03-31"},{"$f":"IF(NU9,NU7,NA())","v":"2057-04-30"},{"$f":"IF(NV9,NV7,NA())","v":"2057-05-31"},{"$f":"IF(NW9,NW7,NA())","v":"2057-06-30"},{"$f":"IF(NX9,NX7,NA())","v":"2057-07-31"},{"$f":"IF(NY9,NY7,NA())","v":"2057-08-31"},{"$f":"IF(NZ9,NZ7,NA())","v":"2057-09-30"},{"$f":"IF(OA9,OA7,NA())","v":"2057-10-31"},{"$f":"IF(OB9,OB7,NA())","v":"2057-11-30"},{"$f":"IF(OC9,OC7,NA())","v":"2057-12-31"},{"$f":"IF(OD9,OD7,NA())","v":"2058-01-31"},{"$f":"IF(OE9,OE7,NA())","v":"2058-02-28"},{"$f":"IF(OF9,OF7,NA())","v":"2058-03-31"},{"$f":"IF(OG9,OG7,NA())","v":"2058-04-30"},{"$f":"IF(OH9,OH7,NA())","v":"2058-05-31"},{"$f":"IF(OI9,OI7,NA())","v":"2058-06-30"},{"$f":"IF(OJ9,OJ7,NA())","v":"2058-07-31"},{"$f":"IF(OK9,OK7,NA())","v":"2058-08-31"},{"$f":"IF(OL9,OL7,NA())","v":"2058-09-30"},{"$f":"IF(OM9,OM7,NA())","v":"2058-10-31"},{"$f":"IF(ON9,ON7,NA())","v":"2058-11-30"},{"$f":"IF(OO9,OO7,NA())","v":"2058-12-31"},{"$f":"IF(OP9,OP7,NA())","v":"2059-01-31"},{"$f":"IF(OQ9,OQ7,NA())","v":"2059-02-28"},{"$f":"IF(OR9,OR7,NA())","v":"2059-03-31"},{"$f":"IF(OS9,OS7,NA())","v":"2059-04-30"},{"$f":"IF(OT9,OT7,NA())","v":"2059-05-31"},{"$f":"IF(OU9,OU7,NA())","v":"2059-06-30"},{"$f":"IF(OV9,OV7,NA())","v":"2059-07-31"},{"$f":"IF(OW9,OW7,NA())","v":"2059-08-31"},{"$f":"IF(OX9,OX7,NA())","v":"2059-09-30"},{"$f":"IF(OY9,OY7,NA())","v":"2059-10-31"},{"$f":"IF(OZ9,OZ7,NA())","v":"2059-11-30"},{"$f":"IF(PA9,PA7,NA())","v":"2059-12-31"},{"$f":"IF(PB9,PB7,NA())","v":"2060-01-31"},{"$f":"IF(PC9,PC7,NA())","v":"2060-02-29"},{"$f":"IF(PD9,PD7,NA())","v":"2060-03-31"},{"$f":"IF(PE9,PE7,NA())","v":"2060-04-30"},{"$f":"IF(PF9,PF7,NA())","v":"2060-05-31"},{"$f":"IF(PG9,PG7,NA())","v":"2060-06-30"},{"$f":"IF(PH9,PH7,NA())","v":"2060-07-31"},{"$f":"IF(PI9,PI7,NA())","v":"2060-08-31"},{"$f":"IF(PJ9,PJ7,NA())","v":"2060-09-30"},{"$f":"IF(PK9,PK7,NA())","v":"2060-10-31"},{"$f":"IF(PL9,PL7,NA())","v":"2060-11-30"},{"$f":"IF(PM9,PM7,NA())","v":"2060-12-31"},{"$f":"IF(PN9,PN7,NA())","v":"2061-01-31"},{"$f":"IF(PO9,PO7,NA())","v":"2061-02-28"},{"$f":"IF(PP9,PP7,NA())","v":"2061-03-31"},{"$f":"IF(PQ9,PQ7,NA())","v":"2061-04-30"},{"$f":"IF(PR9,PR7,NA())","v":"2061-05-31"},{"$f":"IF(PS9,PS7,NA())","v":"2061-06-30"},{"$f":"IF(PT9,PT7,NA())","v":"2061-07-31"},{"$f":"IF(PU9,PU7,NA())","v":"2061-08-31"},{"$f":"IF(PV9,PV7,NA())","v":"2061-09-30"},{"$f":"IF(PW9,PW7,NA())","v":"2061-10-31"},{"$f":"IF(PX9,PX7,NA())","v":"2061-11-30"},{"$f":"IF(PY9,PY7,NA())","v":"2061-12-31"},{"$f":"IF(PZ9,PZ7,NA())","v":"2062-01-31"},{"$f":"IF(QA9,QA7,NA())","v":"2062-02-28"},{"$f":"IF(QB9,QB7,NA())","v":"2062-03-31"},{"$f":"IF(QC9,QC7,NA())","v":"2062-04-30"},{"$f":"IF(QD9,QD7,NA())","v":"2062-05-31"},{"$f":"IF(QE9,QE7,NA())","v":"2062-06-30"},{"$f":"IF(QF9,QF7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QG9,QG7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QH9,QH7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QI9,QI7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QJ9,QJ7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QK9,QK7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QL9,QL7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QM9,QM7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QN9,QN7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QO9,QO7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QP9,QP7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QQ9,QQ7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QR9,QR7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QS9,QS7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QT9,QT7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QU9,QU7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QV9,QV7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QW9,QW7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QX9,QX7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QY9,QY7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(QZ9,QZ7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RA9,RA7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RB9,RB7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RC9,RC7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RD9,RD7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RE9,RE7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RF9,RF7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RG9,RG7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RH9,RH7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RI9,RI7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RJ9,RJ7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RK9,RK7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RL9,RL7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RM9,RM7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RN9,RN7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RO9,RO7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RP9,RP7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RQ9,RQ7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RR9,RR7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RS9,RS7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RT9,RT7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RU9,RU7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RV9,RV7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RW9,RW7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RX9,RX7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RY9,RY7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(RZ9,RZ7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SA9,SA7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SB9,SB7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SC9,SC7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SD9,SD7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SE9,SE7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SF9,SF7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SG9,SG7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SH9,SH7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SI9,SI7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SJ9,SJ7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SK9,SK7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SL9,SL7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SM9,SM7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SN9,SN7,NA())","v":{"$error":"#N/A"}},{"$f":"IF(SO9,SO7,NA())","v":{"$error":"#N/A"}}]
[null,null,null,"Production without Degradation","kWh",null,null,null,null,{"$f":"J29","v":0},{"$f":"K29","v":0},{"$f":"L29","v":0},{"$f":"M29","v":0},{"$f":"N29","v":0},{"$f":"O29","v":0},{"$f":"P29","v":0},{"$f":"Q29","v":0},{"$f":"R29","v":0},{"$f":"S29","v":0},{"$f":"T29","v":0},{"$f":"U29","v":0},{"$f":"V29","v":0},{"$f":"W29","v":0},{"$f":"X29","v":0},{"$f":"Y29","v":0},{"$f":"Z29","v":0},{"$f":"AA29","v":0},{"$f":"AB29","v":1573605},{"$f":"AC29","v":1835872.5000000002},{"$f":"AD29","v":2229273.75},{"$f":"AE29","v":2229273.75},{"$f":"AF29","v":2622675},{"$f":"AG29","v":2622675},{"$f":"AH29","v":2622675},{"$f":"AI29","v":2491541.25},{"$f":"AJ29","v":2491541.25},{"$f":"AK29","v":2098140},{"$f":"AL29","v":1835872.5000000002},{"$f":"AM29","v":1573605},{"$f":"AN29","v":1573605},{"$f":"AO29","v":1835872.5000000002},{"$f":"AP29","v":2229273.75},{"$f":"AQ29","v":2229273.75},{"$f":"AR29","v":2622675},{"$f":"AS29","v":2622675},{"$f":"AT29","v":2622675},{"$f":"AU29","v":2491541.25},{"$f":"AV29","v":2491541.25},{"$f":"AW29","v":2098140},{"$f":"AX29","v":1835872.5000000002},{"$f":"AY29","v":1573605},{"$f":"AZ29","v":1573605},{"$f":"BA29","v":1835872.5000000002},{"$f":"BB29","v":2229273.75},{"$f":"BC29","v":2229273.75},{"$f":"BD29","v":2622675},{"$f":"BE29","v":2622675},{"$f":"BF29","v":2622675},{"$f":"BG29","v":2491541.25},{"$f":"BH29","v":2491541.25},{"$f":"BI29","v":2098140},{"$f":"BJ29","v":1835872.5000000002},{"$f":"BK29","v":1573605},{"$f":"BL29","v":1573605},{"$f":"BM29","v":1835872.5000000002},{"$f":"BN29","v":2229273.75},{"$f":"BO29","v":2229273.75},{"$f":"BP29","v":2622675},{"$f":"BQ29","v":2622675},{"$f":"BR29","v":2622675},{"$f":"BS29","v":2491541.25},{"$f":"BT29","v":2491541.25},{"$f":"BU29","v":2098140},{"$f":"BV29","v":1835872.5000000002},{"$f":"BW29","v":1573605},{"$f":"BX29","v":1573605},{"$f":"BY29","v":1835872.5000000002},{"$f":"BZ29","v":2229273.75},{"$f":"CA29","v":2229273.75},{"$f":"CB29","v":2622675},{"$f":"CC29","v":2622675},{"$f":"CD29","v":2622675},{"$f":"CE29","v":2491541.25},{"$f":"CF29","v":2491541.25},{"$f":"CG29","v":2098140},{"$f":"CH29","v":1835872.5000000002},{"$f":"CI29","v":1573605},{"$f":"CJ29","v":1573605},{"$f":"CK29","v":1835872.5000000002},{"$f":"CL29","v":2229273.75},{"$f":"CM29","v":2229273.75},{"$f":"CN29","v":2622675},{"$f":"CO29","v":2622675},{"$f":"CP29","v":2622675},{"$f":"CQ29","v":2491541.25},{"$f":"CR29","v":2491541.25},{"$f":"CS29","v":2098140},{"$f":"CT29","v":1835872.5000000002},{"$f":"CU29","v":1573605},{"$f":"CV29","v":1573605},{"$f":"CW29","v":1835872.5000000002},{"$f":"CX29","v":2229273.75},{"$f":"CY29","v":2229273.75},{"$f":"CZ29","v":2622675},{"$f":"DA29","v":2622675},{"$f":"DB29","v":2622675},{"$f":"DC29","v":2491541.25},{"$f":"DD29","v":2491541.25},{"$f":"DE29","v":2098140},{"$f":"DF29","v":1835872.5000000002},{"$f":"DG29","v":1573605},{"$f":"DH29","v":1573605},{"$f":"DI29","v":1835872.5000000002},{"$f":"DJ29","v":2229273.75},{"$f":"DK29","v":2229273.75},{"$f":"DL29","v":2622675},{"$f":"DM29","v":2622675},{"$f":"DN29","v":2622675},{"$f":"DO29","v":2491541.25},{"$f":"DP29","v":2491541.25},{"$f":"DQ29","v":2098140},{"$f":"DR29","v":1835872.5000000002},{"$f":"DS29","v":1573605},{"$f":"DT29","v":1573605},{"$f":"DU29","v":1835872.5000000002},{"$f":"DV29","v":2229273.75},{"$f":"DW29","v":2229273.75},{"$f":"DX29","v":2622675},{"$f":"DY29","v":2622675},{"$f":"DZ29","v":2622675},{"$f":"EA29","v":2491541.25},{"$f":"EB29","v":2491541.25},{"$f":"EC29","v":2098140},{"$f":"ED29","v":1835872.5000000002},{"$f":"EE29","v":1573605},{"$f":"EF29","v":1573605},{"$f":"EG29","v":1835872.5000000002},{"$f":"EH29","v":2229273.75},{"$f":"EI29","v":2229273.75},{"$f":"EJ29","v":2622675},{"$f":"EK29","v":2622675},{"$f":"EL29","v":2622675},{"$f":"EM29","v":2491541.25},{"$f":"EN29","v":2491541.25},{"$f":"EO29","v":2098140},{"$f":"EP29","v":1835872.5000000002},{"$f":"EQ29","v":1573605},{"$f":"ER29","v":1573605},{"$f":"ES29","v":1835872.5000000002},{"$f":"ET29","v":2229273.75},{"$f":"EU29","v":2229273.75},{"$f":"EV29","v":2622675},{"$f":"EW29","v":2622675},{"$f":"EX29","v":2622675},{"$f":"EY29","v":2491541.25},{"$f":"EZ29","v":2491541.25},{"$f":"FA29","v":2098140},{"$f":"FB29","v":1835872.5000000002},{"$f":"FC29","v":1573605},{"$f":"FD29","v":1573605},{"$f":"FE29","v":1835872.5000000002},{"$f":"FF29","v":2229273.75},{"$f":"FG29","v":2229273.75},{"$f":"FH29","v":2622675},{"$f":"FI29","v":2622675},{"$f":"FJ29","v":2622675},{"$f":"FK29","v":2491541.25},{"$f":"FL29","v":2491541.25},{"$f":"FM29","v":2098140},{"$f":"FN29","v":1835872.5000000002},{"$f":"FO29","v":1573605},{"$f":"FP29","v":1573605},{"$f":"FQ29","v":1835872.5000000002},{"$f":"FR29","v":2229273.75},{"$f":"FS29","v":2229273.75},{"$f":"FT29","v":2622675},{"$f":"FU29","v":2622675},{"$f":"FV29","v":2622675},{"$f":"FW29","v":2491541.25},{"$f":"FX29","v":2491541.25},{"$f":"FY29","v":2098140},{"$f":"FZ29","v":1835872.5000000002},{"$f":"GA29","v":1573605},{"$f":"GB29","v":1573605},{"$f":"GC29","v":1835872.5000000002},{"$f":"GD29","v":2229273.75},{"$f":"GE29","v":2229273.75},{"$f":"GF29","v":2622675},{"$f":"GG29","v":2622675},{"$f":"GH29","v":2622675},{"$f":"GI29","v":2491541.25},{"$f":"GJ29","v":2491541.25},{"$f":"GK29","v":2098140},{"$f":"GL29","v":1835872.5000000002},{"$f":"GM29","v":1573605},{"$f":"GN29","v":1573605},{"$f":"GO29","v":1835872.5000000002},{"$f":"GP29","v":2229273.75},{"$f":"GQ29","v":2229273.75},{"$f":"GR29","v":2622675},{"$f":"GS29","v":2622675},{"$f":"GT29","v":2622675},{"$f":"GU29","v":2491541.25},{"$f":"GV29","v":2491541.25},{"$f":"GW29","v":2098140},{"$f":"GX29","v":1835872.5000000002},{"$f":"GY29","v":1573605},{"$f":"GZ29","v":1573605},{"$f":"HA29","v":1835872.5000000002},{"$f":"HB29","v":2229273.75},{"$f":"HC29","v":2229273.75},{"$f":"HD29","v":2622675},{"$f":"HE29","v":2622675},{"$f":"HF29","v":2622675},{"$f":"HG29","v":2491541.25},{"$f":"HH29","v":2491541.25},{"$f":"HI29","v":2098140},{"$f":"HJ29","v":1835872.5000000002},{"$f":"HK29","v":1573605},{"$f":"HL29","v":1573605},{"$f":"HM29","v":1835872.5000000002},{"$f":"HN29","v":2229273.75},{"$f":"HO29","v":2229273.75},{"$f":"HP29","v":2622675},{"$f":"HQ29","v":2622675},{"$f":"HR29","v":2622675},{"$f":"HS29","v":2491541.25},{"$f":"HT29","v":2491541.25},{"$f":"HU29","v":2098140},{"$f":"HV29","v":1835872.5000000002},{"$f":"HW29","v":1573605},{"$f":"HX29","v":1573605},{"$f":"HY29","v":1835872.5000000002},{"$f":"HZ29","v":2229273.75},{"$f":"IA29","v":2229273.75},{"$f":"IB29","v":2622675},{"$f":"IC29","v":2622675},{"$f":"ID29","v":2622675},{"$f":"IE29","v":2491541.25},{"$f":"IF29","v":2491541.25},{"$f":"IG29","v":2098140},{"$f":"IH29","v":1835872.5000000002},{"$f":"II29","v":1573605},{"$f":"IJ29","v":1573605},{"$f":"IK29","v":1835872.5000000002},{"$f":"IL29","v":2229273.75},{"$f":"IM29","v":2229273.75},{"$f":"IN29","v":2622675},{"$f":"IO29","v":2622675},{"$f":"IP29","v":2622675},{"$f":"IQ29","v":2491541.25},{"$f":"IR29","v":2491541.25},{"$f":"IS29","v":2098140},{"$f":"IT29","v":1835872.5000000002},{"$f":"IU29","v":1573605},{"$f":"IV29","v":1573605},{"$f":"IW29","v":1835872.5000000002},{"$f":"IX29","v":2229273.75},{"$f":"IY29","v":2229273.75},{"$f":"IZ29","v":2622675},{"$f":"JA29","v":2622675},{"$f":"JB29","v":2622675},{"$f":"JC29","v":2491541.25},{"$f":"JD29","v":2491541.25},{"$f":"JE29","v":2098140},{"$f":"JF29","v":1835872.5000000002},{"$f":"JG29","v":1573605},{"$f":"JH29","v":1573605},{"$f":"JI29","v":1835872.5000000002},{"$f":"JJ29","v":2229273.75},{"$f":"JK29","v":2229273.75},{"$f":"JL29","v":2622675},{"$f":"JM29","v":2622675},{"$f":"JN29","v":2622675},{"$f":"JO29","v":2491541.25},{"$f":"JP29","v":2491541.25},{"$f":"JQ29","v":2098140},{"$f":"JR29","v":1835872.5000000002},{"$f":"JS29","v":1573605},{"$f":"JT29","v":1573605},{"$f":"JU29","v":1835872.5000000002},{"$f":"JV29","v":2229273.75},{"$f":"JW29","v":2229273.75},{"$f":"JX29","v":2622675},{"$f":"JY29","v":2622675},{"$f":"JZ29","v":2622675},{"$f":"KA29","v":2491541.25},{"$f":"KB29","v":2491541.25},{"$f":"KC29","v":2098140},{"$f":"KD29","v":1835872.5000000002},{"$f":"KE29","v":1573605},{"$f":"KF29","v":1573605},{"$f":"KG29","v":1835872.5000000002},{"$f":"KH29","v":2229273.75},{"$f":"KI29","v":2229273.75},{"$f":"KJ29","v":2622675},{"$f":"KK29","v":2622675},{"$f":"KL29","v":2622675},{"$f":"KM29","v":2491541.25},{"$f":"KN29","v":2491541.25},{"$f":"KO29","v":2098140},{"$f":"KP29","v":1835872.5000000002},{"$f":"KQ29","v":1573605},{"$f":"KR29","v":1573605},{"$f":"KS29","v":1835872.5000000002},{"$f":"KT29","v":2229273.75},{"$f":"KU29","v":2229273.75},{"$f":"KV29","v":2622675},{"$f":"KW29","v":2622675},{"$f":"KX29","v":2622675},{"$f":"KY29","v":2491541.25},{"$f":"KZ29","v":2491541.25},{"$f":"LA29","v":2098140},{"$f":"LB29","v":1835872.5000000002},{"$f":"LC29","v":1573605},{"$f":"LD29","v":1573605},{"$f":"LE29","v":1835872.5000000002},{"$f":"LF29","v":2229273.75},{"$f":"LG29","v":2229273.75},{"$f":"LH29","v":2622675},{"$f":"LI29","v":2622675},{"$f":"LJ29","v":2622675},{"$f":"LK29","v":2491541.25},{"$f":"LL29","v":2491541.25},{"$f":"LM29","v":2098140},{"$f":"LN29","v":1835872.5000000002},{"$f":"LO29","v":1573605},{"$f":"LP29","v":1573605},{"$f":"LQ29","v":1835872.5000000002},{"$f":"LR29","v":2229273.75},{"$f":"LS29","v":2229273.75},{"$f":"LT29","v":2622675},{"$f":"LU29","v":2622675},{"$f":"LV29","v":2622675},{"$f":"LW29","v":2491541.25},{"$f":"LX29","v":2491541.25},{"$f":"LY29","v":2098140},{"$f":"LZ29","v":1835872.5000000002},{"$f":"MA29","v":1573605},{"$f":"MB29","v":1573605},{"$f":"MC29","v":1835872.5000000002},{"$f":"MD29","v":2229273.75},{"$f":"ME29","v":2229273.75},{"$f":"MF29","v":2622675},{"$f":"MG29","v":2622675},{"$f":"MH29","v":2622675},{"$f":"MI29","v":2491541.25},{"$f":"MJ29","v":2491541.25},{"$f":"MK29","v":2098140},{"$f":"ML29","v":1835872.5000000002},{"$f":"MM29","v":1573605},{"$f":"MN29","v":1573605},{"$f":"MO29","v":1835872.5000000002},{"$f":"MP29","v":2229273.75},{"$f":"MQ29","v":2229273.75},{"$f":"MR29","v":2622675},{"$f":"MS29","v":2622675},{"$f":"MT29","v":2622675},{"$f":"MU29","v":2491541.25},{"$f":"MV29","v":2491541.25},{"$f":"MW29","v":2098140},{"$f":"MX29","v":1835872.5000000002},{"$f":"MY29","v":1573605},{"$f":"MZ29","v":1573605},{"$f":"NA29","v":1835872.5000000002},{"$f":"NB29","v":2229273.75},{"$f":"NC29","v":2229273.75},{"$f":"ND29","v":2622675},{"$f":"NE29","v":2622675},{"$f":"NF29","v":2622675},{"$f":"NG29","v":2491541.25},{"$f":"NH29","v":2491541.25},{"$f":"NI29","v":2098140},{"$f":"NJ29","v":1835872.5000000002},{"$f":"NK29","v":1573605},{"$f":"NL29","v":1573605},{"$f":"NM29","v":1835872.5000000002},{"$f":"NN29","v":2229273.75},{"$f":"NO29","v":2229273.75},{"$f":"NP29","v":2622675},{"$f":"NQ29","v":2622675},{"$f":"NR29","v":2622675},{"$f":"NS29","v":2491541.25},{"$f":"NT29","v":2491541.25},{"$f":"NU29","v":2098140},{"$f":"NV29","v":1835872.5000000002},{"$f":"NW29","v":1573605},{"$f":"NX29","v":1573605},{"$f":"NY29","v":1835872.5000000002},{"$f":"NZ29","v":2229273.75},{"$f":"OA29","v":2229273.75},{"$f":"OB29","v":2622675},{"$f":"OC29","v":2622675},{"$f":"OD29","v":2622675},{"$f":"OE29","v":2491541.25},{"$f":"OF29","v":2491541.25},{"$f":"OG29","v":2098140},{"$f":"OH29","v":1835872.5000000002},{"$f":"OI29","v":1573605},{"$f":"OJ29","v":1573605},{"$f":"OK29","v":1835872.5000000002},{"$f":"OL29","v":2229273.75},{"$f":"OM29","v":2229273.75},{"$f":"ON29","v":2622675},{"$f":"OO29","v":2622675},{"$f":"OP29","v":2622675},{"$f":"OQ29","v":2491541.25},{"$f":"OR29","v":2491541.25},{"$f":"OS29","v":2098140},{"$f":"OT29","v":1835872.5000000002},{"$f":"OU29","v":1573605},{"$f":"OV29","v":1573605},{"$f":"OW29","v":1835872.5000000002},{"$f":"OX29","v":2229273.75},{"$f":"OY29","v":2229273.75},{"$f":"OZ29","v":2622675},{"$f":"PA29","v":2622675},{"$f":"PB29","v":2622675},{"$f":"PC29","v":2491541.25},{"$f":"PD29","v":2491541.25},{"$f":"PE29","v":2098140},{"$f":"PF29","v":1835872.5000000002},{"$f":"PG29","v":1573605},{"$f":"PH29","v":1573605},{"$f":"PI29","v":1835872.5000000002},{"$f":"PJ29","v":2229273.75},{"$f":"PK29","v":2229273.75},{"$f":"PL29","v":2622675},{"$f":"PM29","v":2622675},{"$f":"PN29","v":2622675},{"$f":"PO29","v":2491541.25},{"$f":"PP29","v":2491541.25},{"$f":"PQ29","v":2098140},{"$f":"PR29","v":1835872.5000000002},{"$f":"PS29","v":1573605},{"$f":"PT29","v":1573605},{"$f":"PU29","v":1835872.5000000002},{"$f":"PV29","v":2229273.75},{"$f":"PW29","v":2229273.75},{"$f":"PX29","v":2622675},{"$f":"PY29","v":2622675},{"$f":"PZ29","v":2622675},{"$f":"QA29","v":2491541.25},{"$f":"QB29","v":2491541.25},{"$f":"QC29","v":2098140},{"$f":"QD29","v":1835872.5000000002},{"$f":"QE29","v":1573605},{"$f":"QF29","v":0},{"$f":"QG29","v":0},{"$f":"QH29","v":0},{"$f":"QI29","v":0},{"$f":"QJ29","v":0},{"$f":"QK29","v":0},{"$f":"QL29","v":0},{"$f":"QM29","v":0},{"$f":"QN29","v":0},{"$f":"QO29","v":0},{"$f":"QP29","v":0},{"$f":"QQ29","v":0},{"$f":"QR29","v":0},{"$f":"QS29","v":0},{"$f":"QT29","v":0},{"$f":"QU29","v":0},{"$f":"QV29","v":0},{"$f":"QW29","v":0},{"$f":"QX29","v":0},{"$f":"QY29","v":0},{"$f":"QZ29","v":0},{"$f":"RA29","v":0},{"$f":"RB29","v":0},{"$f":"RC29","v":0},{"$f":"RD29","v":0},{"$f":"RE29","v":0},{"$f":"RF29","v":0},{"$f":"RG29","v":0},{"$f":"RH29","v":0},{"$f":"RI29","v":0},{"$f":"RJ29","v":0},{"$f":"RK29","v":0},{"$f":"RL29","v":0},{"$f":"RM29","v":0},{"$f":"RN29","v":0},{"$f":"RO29","v":0},{"$f":"RP29","v":0},{"$f":"RQ29","v":0},{"$f":"RR29","v":0},{"$f":"RS29","v":0},{"$f":"RT29","v":0},{"$f":"RU29","v":0},{"$f":"RV29","v":0},{"$f":"RW29","v":0},{"$f":"RX29","v":0},{"$f":"RY29","v":0},{"$f":"RZ29","v":0},{"$f":"SA29","v":0},{"$f":"SB29","v":0},{"$f":"SC29","v":0},{"$f":"SD29","v":0},{"$f":"SE29","v":0},{"$f":"SF29","v":0},{"$f":"SG29","v":0},{"$f":"SH29","v":0},{"$f":"SI29","v":0},{"$f":"SJ29","v":0},{"$f":"SK29","v":0},{"$f":"SL29","v":0},{"$f":"SM29","v":0},{"$f":"SN29","v":0},{"$f":"SO29","v":0}]
[null,null,null,"Production with Degradation","kWh",null,null,null,null,{"$f":"J32","v":0},{"$f":"K32","v":0},{"$f":"L32","v":0},{"$f":"M32","v":0},{"$f":"N32","v":0},{"$f":"O32","v":0},{"$f":"P32","v":0},{"$f":"Q32","v":0},{"$f":"R32","v":0},{"$f":"S32","v":0},{"$f":"T32","v":0},{"$f":"U32","v":0},{"$f":"V32","v":0},{"$f":"W32","v":0},{"$f":"X32","v":0},{"$f":"Y32","v":0},{"$f":"Z32","v":0},{"$f":"AA32","v":0},{"$f":"AB32","v":1572951.1008773325},{"$f":"AC32","v":1834347.0523901579},{"$f":"AD32","v":2226495.8333898094},{"$f":"AE32","v":2225570.630640659},{"$f":"AF32","v":2617230.3674731767},{"$f":"AG32","v":2616142.7980760857},{"$f":"AH32","v":2615055.6806098633},{"$f":"AI32","v":2483270.5641423776},{"$f":"AJ32","v":2482238.6606829711},{"$f":"AK32","v":2089437.6303350679},{"$f":"AL32","v":1827498.208409233},{"$f":"AM32","v":1565776.1194029846},{"$f":"AN32","v":1565125.4735097829},{"$f":"AO32","v":1825220.9476518978},{"$f":"AP32","v":2215418.739691352},{"$f":"AQ32","v":2214498.1399409538},{"$f":"AR32","v":2604209.3208688321},{"$f":"AS32","v":2603127.1622647615},{"$f":"AT32","v":2602045.4533431469},{"$f":"AU32","v":2470915.9842212708},{"$f":"AV32","v":2469889.2146099214},{"$f":"AW32","v":2079042.4182438485},{"$f":"AX32","v":1818406.1775216248},{"$f":"AY32","v":1557986.1884606811},{"$f":"AZ32","v":1557338.7796117242},{"$f":"BA32","v":1816140.2464197983},{"$f":"BB32","v":2204396.7559117926},{"$f":"BC32","v":2203480.7362596551},{"$f":"BD32","v":2591253.0555908768},{"$f":"BE32","v":2590176.2808604585},{"$f":"BF32","v":2589099.9535752698},{"$f":"BG32","v":2458622.8698719102},{"$f":"BH32","v":2457601.2085670852},{"$f":"BI32","v":2068698.923625719},{"$f":"BJ32","v":1809359.3806185315},{"$f":"BK32","v":1550235.013393712},{"$f":"BL32","v":1549590.8254843024},{"$f":"BM32","v":1807104.7228057694},{"$f":"BN32","v":2193429.6078724302},{"$f":"BO32","v":2192518.1455319948},{"$f":"BP32","v":2578361.2493441561},{"$f":"BQ32","v":2577289.8317019483},{"$f":"BR32","v":2576218.8592788749},{"$f":"BS32","v":2446390.9152954328},{"$f":"BT32","v":2445374.3368826713},{"$f":"BU32","v":2058406.8891798195},{"$f":"BV32","v":1800357.5926552552},{"$f":"BW32","v":1542522.4013867779},{"$f":"BX32","v":1541881.4183923404},{"$f":"BY32","v":1798114.1520455414},{"$f":"BZ32","v":2182517.0227586366},{"$f":"CA32","v":2181610.0950567112},{"$f":"CB32","v":2565533.5814369703},{"$f":"CC32","v":2564467.4942307938},{"$f":"CD32","v":2563401.8500287309},{"$f":"CE32","v":2434219.8162143608},{"$f":"CF32","v":2433208.2954056426},{"$f":"CG32","v":2048166.0588853925},{"$f":"CH32","v":1791400.5897067212},{"$f":"CI32","v":1534848.1605838581},{"$f":"CJ32","v":1534210.3665595422},{"$f":"CK32","v":1789168.3104930755},{"$f":"CL32","v":2171658.7291130708},{"$f":"CM32","v":2170756.3134892639},{"$f":"CN32","v":2552769.7327731042},{"$f":"CO32","v":2551708.949483376},{"$f":"CP32","v":2550648.6069937609},{"$f":"CQ32","v":2422109.2698650346},{"$f":"CR32","v":2421102.7814981509},{"$f":"CS32","v":2037976.1779954145},{"$f":"CT32","v":1782488.1489619112},{"$f":"CU32","v":1527212.1000834405},{"$f":"CV32","v":1526577.4791637233},{"$f":"CW32","v":1780266.9756149999},{"$f":"CX32","v":2160854.4568289258},{"$f":"CY32","v":2159956.5308350883},{"$f":"CZ32","v":2540069.3858438842},{"$f":"DA32","v":2539013.8800829607},{"$f":"DB32","v":2537958.8129291153},{"$f":"DC32","v":2410058.9749900838},{"$f":"DD32","v":2409057.4940280104},{"$f":"DE32","v":2027836.9930302629},{"$f":"DF32","v":1773620.0487183193},{"$f":"DG32","v":1519614.0299337716},{"$f":"DH32","v":1518982.5663320629},{"$f":"DI32","v":1771409.9259850746},{"$f":"DJ32","v":2150103.9371432094},{"$f":"DK32","v":2149210.4784428738},{"$f":"DL32","v":2527432.2247202829},{"$f":"DM32","v":2526381.9702318022},{"$f":"DN32","v":2525332.1521682739},{"$f":"DO32","v":2398068.6318309288},{"$f":"DP32","v":2397072.133361205},{"$f":"DQ32","v":2017748.251771406},{"$f":"DR32","v":1764796.0683764368},{"$f":"DS32","v":1512053.7611281308},{"$f":"DT32","v":1511425.4391363806},{"$f":"DU32","v":1762596.9412786807},{"$f":"DV32","v":2139406.9026300586},{"$f":"DW32","v":2138517.8889978835},{"$f":"DX32","v":2514857.935045057},{"$f":"DY32","v":2513812.9057032848},{"$f":"DZ32","v":2512768.3106151973},{"$f":"EA32","v":2386137.9421203267},{"$f":"EB32","v":2385146.4013544316},{"$f":"EC32","v":2007709.7032551293},{"$f":"ED32","v":1756015.9884342647},{"$f":"EE32","v":1504531.1056001293},{"$f":"EF32","v":1503905.9095884375},{"$f":"EG32","v":1753827.802267343},{"$f":"EH32","v":2128763.087194087},{"$f":"EI32","v":2127878.4965153062},{"$f":"EJ32","v":2502346.2040249305},{"$f":"EK32","v":2501306.3738341127},{"$f":"EL32","v":2500266.9757365133},{"$f":"EM32","v":2374266.6090749507},{"$f":"EN32","v":2373280.0013476922},{"$f":"EO32","v":1997721.0977662972},{"$f":"EP32","v":1747279.5904818547},{"$f":"EQ32","v":1497045.8762190335},{"$f":"ER32","v":1496423.7906352605},{"$f":"ES32","v":1745102.2908132758},{"$f":"ET32","v":2118172.226063767},{"$f":"EU32","v":2117292.0363336368},{"$f":"EV32","v":2489896.7204228151},{"$f":"EW32","v":2488862.0635165288},{"$f":"EX32","v":2487827.8365537436},{"$f":"EY32","v":2362454.3373880093},{"$f":"EZ32","v":2361472.6381569062},{"$f":"FA32","v":1987782.1868321353},{"$f":"FB32","v":1738586.6571958745},{"$f":"FC32","v":1489597.8867851074},{"$f":"FD32","v":1488978.8961544877},{"$f":"FE32","v":1736420.1898639556},{"$f":"FF32","v":2107634.0557848425},{"$f":"FG32","v":2106758.2451080959},{"$f":"FH32","v":2477509.1745500644},{"$f":"FI32","v":2476479.6651905756},{"$f":"FJ32","v":2475450.5836355654},{"$f":"FK32","v":2350700.8332218998},{"$f":"FL32","v":2349724.0180665739},{"$f":"FM32","v":1977892.7232160554},{"$f":"FN32","v":1729936.972334204},{"$f":"FO32","v":1482186.9520249828},{"$f":"FP32","v":1481571.0409497393},{"$f":"FQ32","v":1727781.2834467222},{"$f":"FR32","v":2097148.3142137739},{"$f":"FS32","v":2096276.8608040758},{"$f":"FT32","v":2465183.2582587712},{"$f":"FU32","v":2464158.8708363939},{"$f":"FV32","v":2463134.9090901148},{"$f":"FW32","v":2339005.8042008956},{"$f":"FX32","v":2338033.848822461},{"$f":"FY32","v":1968052.4609114975},{"$f":"FZ32","v":1721330.3207305507},{"$f":"GA32","v":1474812.8875870469},{"$f":"GB32","v":1474200.0407460087},{"$f":"GC32","v":1719185.3566634047},{"$f":"GD32","v":2086714.7405112172},{"$f":"GE32","v":2085847.622690622},{"$f":"GF32","v":2452918.6649340997},{"$f":"GG32","v":2451899.3739665602},{"$f":"GH32","v":2450880.5065573272},{"$f":"GI32","v":2327368.9594038753},{"$f":"GJ32","v":2326401.8396243388},{"$f":"GK32","v":1958261.1551358181},{"$f":"GL32","v":1712766.4882891048},{"$f":"GM32","v":1467475.5100368625},{"$f":"GN32","v":1466865.7121850832},{"$f":"GO32","v":1710632.1956849797},{"$f":"GP32","v":2076333.0751355395},{"$f":"GQ32","v":2075470.2713339522},{"$f":"GR32","v":2440715.089486667},{"$f":"GS32","v":2439700.869618468},{"$f":"GT32","v":2438687.0712013203},{"$f":"GU32","v":2315790.0093570896},{"$f":"GV32","v":2314827.7011187444},{"$f":"GW32","v":1948518.5623241968},{"$f":"GX32","v":1704245.2619792083},{"$f":"GY32","v":1460174.6368525992},{"$f":"GZ32","v":1459567.8728209778},{"$f":"HA32","v":1702121.5877462479},{"$f":"HB32","v":2066003.0598363569},{"$f":"HC32","v":2065144.5485909963},{"$f":"HD32","v":2428572.2283449406},{"$f":"HE32","v":2427563.0543467333},{"$f":"HF32","v":2426554.2997028055},{"$f":"HG32","v":2304268.6660269541},{"$f":"HH32","v":2303311.1453917846},{"$f":"HI32","v":1938824.4401235776},{"$f":"HJ32","v":1695766.4298300573},{"$f":"HK32","v":1452910.086420496},{"$f":"HL32","v":1452306.3411154002},{"$f":"HM32","v":1693653.3211405447},{"$f":"HN32","v":2055724.4376481157},{"$f":"HO32","v":2054870.1976029808},{"$f":"HP32","v":2416489.7794477013},{"$f":"HQ32","v":2415485.626215654},{"$f":"HR32","v":2414481.8902515471},{"$f":"HS32","v":2292804.6428128891},{"$f":"HT32","v":2291851.8859619745},{"$f":"HU32","v":1929178.5473866446},{"$f":"HV32","v":1687329.7809254301},{"$f":"HW32","v":1445681.6780303444},{"$f":"HX32","v":1445080.9364332343},{"$f":"HY32","v":1685227.1852144722},{"$f":"HZ32","v":2045496.9528836971},{"$f":"IA32","v":2044646.9627890356},{"$f":"IB32","v":2404467.442236519},{"$f":"IC32","v":2403468.2847916959},{"$f":"ID32","v":2402469.5425388534},{"$f":"IE32","v":2281397.6545401881},{"$f":"IF32","v":2280449.6377731096},{"$f":"IG32","v":1919580.6441658156},{"$f":"IH32","v":1678935.1053984379},{"$f":"II32","v":1438489.2318709893},{"$f":"IJ32","v":1437891.4790380436},{"$f":"IK32","v":1676842.9703626584},{"$f":"IL32","v":2035320.3511280564},{"$f":"IM32","v":2034474.5898398359},{"$f":"IN32","v":2392504.9176482768},{"$f":"IO32","v":2391510.7311360147},{"$f":"IP32","v":2390516.9577501011},{"$f":"IQ32","v":2270047.4174529226},{"$f":"IR32","v":2269104.1171871717},{"$f":"IS32","v":1910030.4917072779},{"$f":"IT32","v":1670582.1944263056},{"$f":"IU32","v":1431332.5690258595},{"$f":"IV32","v":1430737.7900876054},{"$f":"IW32","v":1668500.4680225456},{"$f":"IX32","v":2025194.3792318965},{"$f":"IY32","v":2024352.8257112792},{"$f":"IZ32","v":2380601.908107738},{"$f":"JA32","v":2379612.6677970295},{"$f":"JB32","v":2378623.8385573151},{"$f":"JC32","v":2258753.6492068879},{"$f":"JD32","v":2257815.0419772854},{"$f":"JE32","v":1900527.8524450529},{"$f":"JF32","v":1662270.8402251799},{"$f":"JG32","v":1424211.5114685167},{"$f":"JH32","v":1423619.6916294578},{"$f":"JI32","v":1660199.4706691992},{"$f":"JJ32","v":2015118.7853053692},{"$f":"JK32","v":2014281.4186181875},{"$f":"JL32","v":2368758.1175201363},{"$f":"JM32","v":2367773.7988030133},{"$f":"JN32","v":2366789.889111755},{"$f":"JO32","v":2247516.0688625742},{"$f":"JP32","v":2246582.131320681},{"$f":"JQ32","v":1891072.4899950763},{"$f":"JR32","v":1654000.8360449537},{"$f":"JS32","v":1417125.8820582246},{"$f":"JT32","v":1416537.0065964742},{"$f":"JU32","v":1651939.7718101472},{"$f":"JV32","v":2005093.3187118086},{"$f":"JW32","v":2004260.1180280461},{"$f":"JX32","v":2356973.2512638159},{"$f":"JY32","v":2355993.8296547383},{"$f":"JZ32","v":2355014.8150365711},{"$f":"KA32","v":2236334.396878182},{"$f":"KB32","v":2235405.105791721},{"$f":"KC32","v":1881664.169149329},{"$f":"KD32","v":1645771.9761641326},{"$f":"KE32","v":1410075.5045355465},{"$f":"KF32","v":1409489.5588024617},{"$f":"KG32","v":1643721.1659802457},{"$f":"KH32","v":1995117.7300615008},{"$f":"KI32","v":1994288.6746547718},{"$f":"KJ32","v":2345247.0161829009},{"$f":"KK32","v":2344272.4673181474},{"$f":"KL32","v":2343298.3234194731},{"$f":"KM32","v":2225208.3551026681},{"$f":"KN32","v":2224283.6873549456},{"$f":"KO32","v":1872302.6558699782},{"$f":"KP32","v":1637584.0558847082},{"$f":"KQ32","v":1403060.203517956},{"$f":"KR32","v":1402477.1729377722},{"$f":"KS32","v":1635543.4487365619},{"$f":"KT32","v":1985191.7712054725},{"$f":"KU32","v":1984366.8404525083},{"$f":"KV32","v":2333579.1205799999},{"$f":"KW32","v":2332609.4202170609},{"$f":"KX32","v":2331640.122805445},{"$f":"KY32","v":2214137.6667688233},{"$f":"KZ32","v":2213217.5993581545},{"$f":"LA32","v":1862987.7172835604},{"$f":"LB32","v":1629436.871527073},{"$f":"LC32","v":1396079.8044954787},{"$f":"LD32","v":1395499.6745649478},{"$f":"LE32","v":1627406.416653296},{"$f":"LF32","v":1975315.1952293264},{"$f":"LG32","v":1974494.3686094617},{"$f":"LH32","v":2321969.2742089559},{"$f":"LI32","v":2321004.3982259319},{"$f":"LJ32","v":2320039.9231894985},{"$f":"LK32","v":2203122.0564863924},{"$f":"LL32","v":2202206.5665255282},{"$f":"LM32","v":1853719.1216751852},{"$f":"LN32","v":1621330.220424949},{"$f":"LO32","v":1389134.1338263475},{"$f":"LP32","v":1388556.8901143761},{"$f":"LQ32","v":1619309.8673167126},{"$f":"LR32","v":1965487.7564470912},{"$f":"LS32","v":1964671.0135417532},{"$f":"LT32","v":2310417.1882676175},{"$f":"LU32","v":2309457.1126626185},{"$f":"LV32","v":2308497.4360094503},{"$f":"LW32","v":2192161.2502352158},{"$f":"LX32","v":2191250.3149507735},{"$f":"LY32","v":1844496.6384827706},{"$f":"LZ32","v":1613263.9009203464},{"$f":"MA32","v":1382223.0187326835},{"$f":"MB32","v":1381648.6468799757},{"$f":"MC32","v":1611253.5993201113},{"$f":"MD32","v":1955709.210395115},{"$f":"ME32","v":1954896.5308873155},{"$f":"MF32","v":2298922.5753906635},{"$f":"MG32","v":2297967.2762812115},{"$f":"MH32","v":2297012.3741387557},{"$f":"MI32","v":2181254.9753584228},{"$f":"MJ32","v":2180348.5720903212},{"$f":"MK32","v":1835320.0382913135},{"$f":"ML32","v":1605237.7123585532},{"$f":"MM32","v":1375346.2872962023},{"$f":"MN32","v":1374774.773014901},{"$f":"MO32","v":1603237.4122588169},{"$f":"MP32","v":1945979.3138259845},{"$f":"MQ32","v":1945170.6774998161},{"$f":"MR32","v":2287485.1496424507},{"$f":"MS32","v":2286534.6032648869},{"$f":"MT32","v":2285584.4518793589},{"$f":"MU32","v":2170402.9605556442},{"$f":"MV32","v":2169501.0667565381},{"$f":"MW32","v":1826189.0928271774},{"$f":"MX32","v":1597251.4550831374},{"$f":"MY32","v":1368503.7684539324},{"$f":"MZ32","v":1367935.0975272644},{"$f":"NA32","v":1595261.1067251908},{"$f":"NB32","v":1936297.824702472},{"$f":"NC32","v":1935493.211442603},{"$f":"ND32","v":2276104.6265099011},{"$f":"NE32","v":2275158.8092187927},{"$f":"NF32","v":2274213.3849545857},{"$f":"NG32","v":2159604.9358762624},{"$f":"NH32","v":2158707.529110983},{"$f":"NI32","v":1817103.5749524152},{"$f":"NJ32","v":1589304.9304309823},{"$f":"NK32","v":1361695.2919939624},{"$f":"NL32","v":1361129.4502758847},{"$f":"NM32","v":1587324.4843036721},{"$f":"NN32","v":1926664.5021915138},{"$f":"NO32","v":1925863.8919826888},{"$f":"NP32","v":2264780.722895423},{"$f":"NQ32","v":2263839.6111629768},{"$f":"NR32","v":2262898.8905020743},{"$f":"NS32","v":2148860.6327126981},{"$f":"NT32","v":2147967.690657693},{"$f":"NU32","v":1808063.2586591183},{"$f":"NV32","v":1581397.9407273445},{"$f":"NW32","v":1354920.6885512054},{"$f":"NX32","v":1354357.6619660535},{"$f":"NY32","v":1579427.3475658421},{"$f":"NZ32","v":1917079.1066582217},{"$f":"OA32","v":1916282.4795847645},{"$f":"OB32","v":2253513.1571098729},{"$f":"OC32","v":2252576.7275253492},{"$f":"OD32","v":2251640.6870667399},{"$f":"OE32","v":2138169.7837937288},{"$f":"OF32","v":2137281.2842365103},{"$f":"OG32","v":1799067.9190637993},{"$f":"OH32","v":1573530.2892809396},{"$f":"OI32","v":1348179.7896031893},{"$f":"OJ32","v":1347619.5641453268},{"$f":"OK32","v":1571569.5000655141},{"$f":"OL32","v":1907541.3996599216},{"$f":"OM32","v":1906748.7359052373},{"$f":"ON32","v":2242301.6488655442},{"$f":"OO32","v":2241369.8781346753},{"$f":"OP32","v":2240438.4945937702},{"$f":"OQ32","v":2127532.123177839},{"$f":"OR32","v":2126648.0440164274},{"$f":"OS32","v":1790117.3324017895},{"$f":"OT32","v":1565701.7803790439},{"$f":"OU32","v":1341472.4274658596},{"$f":"OV32","v":1340914.9891993299},{"$f":"OW32","v":1563750.7463338447},{"$f":"OX32","v":1898051.1439402206},{"$f":"OY32","v":1897262.4237863061},{"$f":"OZ32","v":2231145.9192691986},{"$f":"PA32","v":2230218.7842136077},{"$f":"PB32","v":2229292.0344216623},{"$f":"PC32","v":2116947.3862466062},{"$f":"PD32","v":2116067.7054889826},{"$f":"PE32","v":1781211.276021681},{"$f":"PF32","v":1557912.2192826306},{"$f":"PG32","v":1334798.4352894123},{"$f":"PH32","v":1334243.7703475917},{"$f":"PI32","v":1555970.8918744719},{"$f":"PJ32","v":1888608.1034231044},{"$f":"PK32","v":1887823.3072500553},{"$f":"PL32","v":2220045.6908151223},{"$f":"PM32","v":2219123.1683717482},{"$f":"PN32","v":2218201.0292752851},{"$f":"PO32","v":2106415.3096981151},{"$f":"PP32","v":2105540.0054616737},{"$f":"PQ32","v":1772349.5283797819},{"$f":"PR32","v":1550161.4122215228},{"$f":"PS32","v":1328157.6470541414},{"$f":"PT32","v":1327605.7416393945},{"$f":"PU32","v":1548229.7431586785},{"$f":"PV32","v":1879212.0432070687},{"$f":"PW32","v":1878431.1514925919},{"$f":"PX32","v":2209000.6873782305},{"$f":"PY32","v":2208082.7545987535},{"$f":"PZ32","v":2207165.2032589894},{"$f":"QA32","v":2095935.6315404121},{"$f":"QB32","v":2095064.6820514158},{"$f":"QC32","v":1763531.8690346079},{"$f":"QD32","v":1542449.1663895741},{"$f":"QE32","v":1321549.897566309},{"$f":"QF32","v":0},{"$f":"QG32","v":0},{"$f":"QH32","v":0},{"$f":"QI32","v":0},{"$f":"QJ32","v":0},{"$f":"QK32","v":0},{"$f":"QL32","v":0},{"$f":"QM32","v":0},{"$f":"QN32","v":0},{"$f":"QO32","v":0},{"$f":"QP32","v":0},{"$f":"QQ32","v":0},{"$f":"QR32","v":0},{"$f":"QS32","v":0},{"$f":"QT32","v":0},{"$f":"QU32","v":0},{"$f":"QV32","v":0},{"$f":"QW32","v":0},{"$f":"QX32","v":0},{"$f":"QY32","v":0},{"$f":"QZ32","v":0},{"$f":"RA32","v":0},{"$f":"RB32","v":0},{"$f":"RC32","v":0},{"$f":"RD32","v":0},{"$f":"RE32","v":0},{"$f":"RF32","v":0},{"$f":"RG32","v":0},{"$f":"RH32","v":0},{"$f":"RI32","v":0},{"$f":"RJ32","v":0},{"$f":"RK32","v":0},{"$f":"RL32","v":0},{"$f":"RM32","v":0},{"$f":"RN32","v":0},{"$f":"RO32","v":0},{"$f":"RP32","v":0},{"$f":"RQ32","v":0},{"$f":"RR32","v":0},{"$f":"RS32","v":0},{"$f":"RT32","v":0},{"$f":"RU32","v":0},{"$f":"RV32","v":0},{"$f":"RW32","v":0},{"$f":"RX32","v":0},{"$f":"RY32","v":0},{"$f":"RZ32","v":0},{"$f":"SA32","v":0},{"$f":"SB32","v":0},{"$f":"SC32","v":0},{"$f":"SD32","v":0},{"$f":"SE32","v":0},{"$f":"SF32","v":0},{"$f":"SG32","v":0},{"$f":"SH32","v":0},{"$f":"SI32","v":0},{"$f":"SJ32","v":0},{"$f":"SK32","v":0},{"$f":"SL32","v":0},{"$f":"SM32","v":0},{"$f":"SN32","v":0},{"$f":"SO32","v":0}]
[]
[]
[]
[null,"Transferred Variables - SUMIF"]
[null,null,"Total EBITDA - P50",null,null,null,null,null,null,{"$f":"J211","v":0},{"$f":"K211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2732265.7109947344,3383169.0797677389,4360946.0546970954,4356029.5749731427,5332566.9211107157,5327227.4506792352,5321880.5310861617,4989780.0069157891,4984553.8800141513,3999896.2723702434,3342383.9938983647,2685406.327387346,2681098.5197727205,3328647.2347185868,4301442.9381446596,4296433.8270035442,5267995.3035417693,5262564.5382152898,5257125.9749466358,4926559.0598202199,4921239.9128085999,3941361.6888483022,3287000.8144391598,2633171.5000315877,2628764.5373123093,3272970.6351066958,4240805.1810972169,4235699.2157311477,5202304.8792464733,5196778.5588514721,5191244.0780352978,4862198.3967623049,4856781.9315976659,3881654.5368773304,3230424.5958516351,2579723.1623641644,2575212.7143698782,3216087.9856787161,4178981.2014963236,4173773.9927600818,5135443.6120852465,5129817.3090680148,5124182.4689029995,4796645.5180492168,4791127.267638634,3820722.098719907,3172602.5305604604,{"$f":"BW211","v":2525008.4163468285},2520389.981511143,3157945.9647695217,4115917.3848292539,4110604.3705738802,5067357.4207110805,5061626.5334274583,5055886.7174506765,4729845.8583837654,4724221.1798081445,3758509.5768594583,3113479.7239908222,2468972.2696995288,2464241.1681951638,3098489.1431193883,4051558.0026774495,4046134.4408173505,4997990.0965809664,4992149.8423177358,4986300.252403209,4661742.7040691683,4656006.7715359805,3694960.010665155,3052999.1109625623,2411557.5520228832,2406708.9186222716,3037659.8994444711,3985845.1280076816,3980306.0893104831,4927283.2186886482,4921328.6264058743,4915364.275483151,4592277.1069028592,4586424.9044170566,3630014.189724145,2991101.3687406965,2352704.8275660858,2347733.6042164434,2975398.3326307405,3918718.5470756097,3913058.9076636611,4855176.0648876056,4849101.9676707191,4843017.6721522659,4521387.7946268814,4515414.1083687283,3563610.5637077466,2927724.8266085908,2292352.3045060546,2287253.2326074927,2911642.1704162816,3850115.6678062398,3844330.1013582479,4781605.5196678201,4775406.5468778778,4769196.9187836414,4449011.0777971623,4442910.4881952275,3495685.1486330274,2862805.3718246645,2230435.7405982837,2225203.3529731007,2846326.6744215246,3779971.4245103579,{"$f":"EI211","v":3774054.3941511502},4706505.9782445151,4700176.5473545389,4693835.9861215614,4375080.7529283799,4368847.6264155488,3426171.42937556,2796276.3518180032,2166888.345054266,2161516.9575950429,2779384.5413812874,3708218.1787903681,3702163.9286562968,4629809.2468113191,4623343.5549161546,4616866.238880652,4299528.00176547,4293156.482205241,3355000.2582833515,2728068.4724723911,2101640.6764945225,2096124.3794781901,2710745.8004267151,3634785.6164830984,3628588.1629501358,4551444.4388044169,4544836.4537910679,4538216.3313298617,4222281.2865268178,4215765.2862967327,3282099.7497360762,2658109.692342327,2034620.5368202848,2028953.1858748014,2640337.7062591072,3559600.6404810706,3553253.7630420849,4471337.8670181576,4464581.3183830017,4457812.098700677,4143266.240957994,4136599.431676466,3207395.1704873224,2586325.1126382696,1965752.8608405618,1959928.0675502971,2568084.6280513098,3482587.2592673474,3476084.4910445306,4389412.9314061319,4382501.300704902,4375576.4442525273,4062405.557028478,4055581.3599107764,3130808.8256212715,2512636.8628119351,1894959.6014848223,1888970.723620198,2493907.9339057636,3403666.4709925298,3397001.0888703791,4305590.0023951894,4298516.5133110164,4291429.2218216853,{"$f":"GU211","v":4389652.8382171839},4382664.4140457083,3462293.911068406,2846997.9526856798,2232193.5815447904,2226033.7129011531,2827759.8418115852,3732790.1140356399,3725955.1283993274,4629820.270652933,4622577.8786671925,4615321.0847930498,4304856.5924848225,4297696.831178261,3381698.5057771732,2769256.2642223081,2157302.4850410628,2150964.4448711565,2749487.4101951653,3649804.8571428256,3642793.0012061615,4541949.7364014573,4534531.1180515066,4527097.4745863453,4217963.9315463575,4210625.4413116863,3298969.27015357,2689358.2495466257,2080232.5548252761,2073708.8768490471,2669036.2346737348,3564655.89575268,3557459.6144592464,4451922.9048847891,4444320.4465921065,4436702.315262909,4128884.5538451695,4121359.6498957933,3214015.4281689739,2607212.9126184671,2000892.5738168638,1994175.4947917082,2586314.4284097017,3477250.9319053143,3469862.3703857125,4359646.765385922,4351852.5518374173,4344041.9916476579,4037524.5778267924,4029805.2706494695,3126742.5997328069,2522725.6411530296,1919187.696469614,1912269.1443034757,2501226.4526595417,3387494.0043283217,3379904.9958957657,4265024.6203851849,4257030.4224498486,4249019.1775565883,3943786.3985794848,3935864.3817320149,3037052.6563958288,2435798.0618537059,{"$f":"JG211","v":1835019.3035324553},1827890.8849214851,2413672.9705803017,3295285.3417619457,3287487.3954277383,4167955.937920813,4159753.2000830979,4151532.6871892195,3847568.53874119,3839435.1761620538,2944843.5712822136,2346327.8898547692,1748284.8510011702,1740937.838572938,2323550.6951889629,3200521.2104179841,3192505.4979076744,4068336.19804483,4059916.025335433,4051477.3205776522,3748765.493443599,3740411.8062540675,2850009.2630196251,2254208.7721424112,1658877.7130286987,1651303.0319711762,2230752.2312407522,3103093.7553377519,3094851.0975879896,3966056.7331379536,3957409.8775418978,3948743.7028543563,3647267.5690547382,3638684.2218331182,2752439.4334271001,2159330.1247131322,1566687.0185523145,1558875.2327080527,2135165.9107831474,3002890.8354050405,2994411.6885203728,3861004.5618379274,3852121.4081590427,3843218.1170915114,3542960.7154720481,3534138.0019789701,2652019.3987111403,2061576.963219098,1471597.4813864178,1463538.7787905361,2036675.6221326513,2899795.8517603278,2891070.2924083192,3753062.2163258335,3743932.7674858738,3734782.3304547602,3435726.3517079698,3426654.180040746,2548629.9139102907,1960829.7268398434,1373489.2235194971,1365173.4013592317,1935160.6320111677,2793687.5693522198,{"$f":"LS211","v":2784705.2795744333},3642107.5627046246,3632721.4244544315,3623313.4134038785,3325441.1844997057,3316109.0616529351,2442146.9903181461,1856964.0951094339,1272237.5913434806,1263654.0403161603,1830495.4005684387,2684439.9313516566,2675190.1827671388,3528013.6141936602,3518359.9792128266,3508683.5516623501,3211977.0196641888,3202374.0354728419,2332441.7056039502,1749850.7974172919,1167712.9645327465,1158850.6525781211,1722549.3890059264,2571921.8661433836,2562393.5035203435,3410648.3368518073,3400715.9682124057,3390759.8506664755,3095200.5659079663,3085315.3763482654,2219380.0063386355,1639355.414889588,1059780.5572787602,1050628.0126606631,1611186.8595062154,2455997.0865977379,2446178.5107681416,3289874.4475302594,3279651.6614991766,3269404.1321932646,2974973.230790264,2964794.0406126534,2102822.5026225569,1525338.1743464684,948300.21157459123,938845.50528591219,1496266.6671601469,2336523.8813140034,2326403.0314048193,3165549.203744282,3155023.8518977226,3144472.7228542557,2851150.9085253361,2840665.4531928343,1982624.254498973,1407653.7340181326,833126.18223128421,823356.9096951806,1377642.0435716086,2213354.8975141803,2202919.2324679303,3037524.1851406349,3026683.6357632633,3015816.2341298806,{"$f":"OE211","v":2723583.759297655},2712779.2862018188,1858634.5498247202,1286150.9606901091,714106.91329537285,704010.17533456301,1255160.3718070667,2086336.9152531726,2075573.3946093507,2905645.0662244484,2894476.1849645721,2883279.3336059754,2592115.9797504619,2580979.2286760323,1730696.6732563023,1160672.6979348781,591084.80552354269,580647.18856841978,1128662.9523436232,1955310.6125980536,1944205.676505872,2769751.3799960064,2758240.5097470172,2746700.5070605665,2456585.564294613,2445102.7471028175,1598647.6659961031,1031055.5250733346,463895.97455677902,453103.5300618764,997984.75965554966,1820110.3214151617,1808649.8698468483,2629676.2721337355,2617809.2121108868,2605911.8110348787,2316824.056870508,2304980.8363697575,1462318.0759290298,897129.50649523363,332369.99942192947,321208.22245909786,862954.18906483985,1680563.7733893669,1668733.1445220564,2485246.245345342,2473008.2293256586,2460738.6155080041,2172656.2927812571,2160437.7607527338,1321531.6977652754,758717.93095301744,196329.66097381013,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ211","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total EBITDA - P90",null,null,null,null,null,null,{"$f":"J218","v":0},{"$f":"K218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2530683.916409289,3148088.0460934662,4075609.1326011717,4070811.2223803801,4997155.3536281046,4991955.2608229704,4986747.6609389745,4671536.0790010411,4666442.1958487928,3732124.0657438729,3108180.6748966845,2484744.0436760206,2480519.6196877006,3094735.7584257782,4017525.6027258295,4012634.4711898509,4934252.4503252404,4928960.3692040825,4923660.4325116239,4609898.4350294266,4604710.8738380931,3674921.6822548988,3053962.6860792786,2433507.536139722,2429183.5422028368,3040222.897501911,3958300.3697351967,3953311.7970110555,4870222.4382350016,4864834.1120741507,4859437.5681497147,4547113.1979654953,4541827.6639653211,3616540.1024560332,2998545.8611651859,2381052.5515264869,2376624.6595345829,2984498.1970172389,3897881.8867082456,3892791.4865709357,4805013.3225215925,4799524.3272000328,4794026.7376735639,4483127.9073061217,4477739.9366611764,3556926.6415842883,2941877.421419715,{"$f":"BW218","v":2327326.2165083438},2322789.9269486587,2927508.3641113359,3836216.5740948468,3831019.7873010971,4738571.0629363023,4732976.8002254851,4727373.5520482529,4417888.0367488451,4412392.9897808237,3496026.5349334693,2883902.500965206,2272273.5633925786,2267624.1984812496,2869197.9981858693,3773248.7382651051,3767940.8256205525,4670839.491829942,4665135.1824152768,4659421.4808585085,4351336.9113976071,4345729.965538647,3433782.8545198934,2824564.0631758785,2215837.4462448242,2211070.1427875315,2809509.506475796,3708920.4868013687,3703496.5219504843,4601760.2288866341,4595940.9051098954,4590111.7664834484,4283415.6216575233,4277691.7641212028,3370136.4224154265,2763802.813729072,2157958.4536575694,2153068.1556246616,2748383.016243998,3643171.6404026607,3637626.5023303293,4531272.5924477903,4525333.0907592969,4519383.3348391289,4214062.9336862499,4208216.9538454898,3305025.7206144938,2701557.1101791132,2098574.8180299182,2093556.2688345765,2685756.2834642995,3575939.6412659921,3570268.0064992122,4459313.5072898958,4453248.460398851,4447172.7025516657,4143215.1962641953,4137241.6777243428,3238386.7972964579,2637762.8679147358,2037622.3212190438,2032470.0556866163,2621564.5978523884,3507159.4578036442,{"$f":"EI218","v":3501355.7923013624},4385817.4087142423,4379621.2374251597,4373413.8804181013,4070806.243940352,4064699.5562952659,3170153.1693391725,2572353.4623553883,1975034.1964182071,1969742.5324343618,2555740.684098565,3436763.4855498578,3430822.0362684475,4310716.1428010967,4304383.047523737,4298038.2730065631,3996767.2963047475,3990521.58656317,3100255.720933713,2505259.6272359593,1910741.0261103837,1905304.055935225,2488214.5991503745,3364681.444104481,3358596.2302259086,4233938.8626748426,4227462.814594632,4220974.5742412163,3921026.8532325667,3914636.036901636,3028622.5981443962,2436409.3488234887,1844670.6359405445,1839082.2171753326,2418913.625387127,3290840.2699550828,3284605.0737642469,4155411.9206205718,4148786.6525159022,4142148.6588114779,3843510.5859388383,3836968.3377509965,2955179.0992518193,2365727.7559031071,1776747.984343308,1771001.7305359005,2347762.159521976,3215164.0050126337,3208772.3624098655,4075058.7558861459,4068277.7525784345,4061483.4692383995,3764141.2236760836,3757440.9679451357,2879847.560710323,2293137.0053640129,1706895.0477562116,1700984.3186307491,2274681.5970606548,3137573.6806893311,3131018.8713234495,3992799.7779971929,3985856.2664190084,3978898.8984245425,{"$f":"GU218","v":4092872.4070207719},4086007.3076122343,3212581.209664477,2628590.1343295383,2045064.6723620931,2038982.5636579203,2609624.1832592385,3468021.1684603179,3461296.2054670583,4318586.2165255751,4311473.1553915637,4304345.6386267394,4009552.6808466013,4002515.6307469448,3133228.1561215236,2551935.0519276396,1971104.5654562898,1964843.8983604771,2532437.003675417,3386353.1700032027,3379450.7893332578,4232264.1104040854,4224974.1794687919,4217669.1699432498,3924129.1935978793,3916912.8040665947,3051735.0913917283,2473118.2373131248,1894960.9930493822,1888514.30320658,2453065.680922742,3302514.9135241988,3295427.5628444171,4143778.0033948664,4136303.5922809467,4128813.4549215194,3836511.6802645945,3829108.2695524185,2968011.2701969938,2392048.721341351,1816542.7611045321,1809902.2871872636,2371418.3550256295,3216414.1336680204,3209133.9608187177,4053034.9231073917,4045368.1196870096,4037684.9166811034,3746606.2956570666,3739007.8772729784,2881962.343044268,2308631.9184892331,1735755.0470046068,1728912.7188264162,2287399.5139689222,3127954.901604645,3120473.7425952731,3959938.2101577912,3952070.7884693444,3944186.2671421049,3654315.4710474191,3646513.7415564023,2793490.2119296216,2222769.4820887335,{"$f":"JG218","v":1652499.2543135432},1645446.6804666999,2200909.8475050586,3037037.4783553034,3029346.8448799849,3864387.370530372,3856310.7782119489,3848216.3584185895,3559537.7650774419,3551524.0914101992,2702492.8802710613,2134359.1537702195,1566672.8617286209,1559401.3167273807,2111846.0951140951,2943558.162252171,2935649.2287059301,3766277.9220344415,3757983.2672546878,3749670.0282685682,3462167.7087035514,3453933.1149586914,2608864.296839375,2043294.606884154,1478169.2659913362,1470669.6769009698,2020100.8878826746,2847409.1302971416,2839272.7202728214,3665501.2346201534,3656979.2724864306,3648437.9393627294,3362095.6439402639,3353630.7976586148,2512494.1934467517,1949465.2836601399,1386877.6185151385,1379140.5510461554,1925562.5840586917,2748478.2731755776,2740104.8454207024,3561944.3643077789,3553185.4827307165,3544406.4121247185,3259207.5561541626,3250502.7540441407,2413267.9161436297,1852756.2258529367,1292682.6554787795,1284698.2995249664,1828115.0980287155,2646649.0236713104,2638028.6574832741,3455489.880474939,3446484.0854676394,3437457.2508858116,3153384.8996503726,3144430.0527424077,2311066.2496640109,1753047.8986148064,1195464.5211238367,1187222.6757218488,1727637.7224550126,2541800.1782188686,{"$f":"LS218","v":2532922.5582559807},3346015.6862360723,3336752.5866253427,3327467.5630865176,3044504.4162831916,3035289.0344904084,2205765.2348492113,1650216.0073233279,1095098.5839846143,1086588.6416719984,1624004.9432986323,2433805.711318471,2424660.1118035046,3233394.8316378873,3223863.6231639818,3214309.5712470664,2932437.9468119349,2922951.1228733137,2097235.9787691892,1544131.3070828584,991455.24576770607,982666.17631527362,1517086.2474439307,2322534.582528274,2313109.8508202089,3117495.3193833763,3107684.7681638035,3097850.4174174368,2817052.2347116945,2807282.6274930136,1985344.457249321,1434659.4046065696,884399.74258717801,875320.07608071575,1406745.9226286071,2207850.5357369324,2198135.0752456207,2998179.9027855527,2988078.3281174828,2977951.9598061619,2698208.7221372575,2688144.5392641439,1869951.3094988605,1321660.5521743107,773791.93824963365,764409.74749491969,1292842.8493714822,2089611.8904077294,2079593.6428251965,2875305.8756400961,2864901.1321149436,2854470.5612750491,2575763.3377263253,2565392.3175226762,1750911.624525147,1204989.4333493188,659486.10927112726,649788.99149518833,1175230.2845779122,1967671.3244731119,1957337.7512941766,2748724.8536936836,2738004.3125963192,2727256.8693744503,{"$f":"OE218","v":2449566.2759155547},2438875.6686195722,1628074.7190049915,1084494.9401241257,541330.72129521659,531305.77911566524,1053755.6364899566,1841875.6485456415,1831213.711849397,2618282.54737176,2607233.0773357721,2596155.5875806729,2319461.7674299637,2308438.3156588711,1501283.9062714987,960019.94115280546,419168.19656816358,408802.01820135675,928260.23063505534,1712065.5710980226,1701061.7135606436,2483818.5254162177,2472426.4723054245,2461005.2373836474,2185287.8405926246,2173917.7590260394,1370376.2560609751,831401.04071306204,292834.67211361555,282113.31079116743,798579.06641319441,1578075.4542509522,1566715.5783590595,2345165.969069269,2333417.1350545767,2321637.9108588398,2046876.0730874343,2035145.0273381379,1235182.3446502956,698468.32802730147,162159.74823470274,151068.70079670055,664540.56394806784,1439733.0597931384,1428002.5062257494,2202151.4164254749,2190031.0382248526,2177879.0133427922,1904051.3337931251,1891944.4184327144,1095525.9950003666,561045.11655706447,26966.226956668776,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Capital Expenditure",null,null,null,null,null,null,{"$f":"J201","v":41512500},{"$f":"K201","v":41512500},41512500,41512500,41512500,41512500,41512500,41512500,41512500,41512500,0,0,0,0,0,0,55350000,83025000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ201","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Quarterly","index":5,"n_rows":155,"n_cols":309,"rows_kept":155,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,null,null,null,null,"Sum/Max"]
[null,"Timing"]
[null,null,null,"Period",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,null,"Construction Flag","Flag",{"$f":"'Operating Model'!F5","v":18},null,null,null,{"$f":"(J4<=$F$5)*1","v":1},{"$f":"(K4<=$F$5)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JG4<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Periods in Year","Periods",{"$f":"InputC!F19","v":1},{"$f":"InputC!F20","v":3},null,null,{"$f":"IF(J5,$F$6,$G$6)","v":1},{"$f":"IF(K5,$F$6,$G$6)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(BW5,$F$6,$G$6)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(EI5,$F$6,$G$6)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(GU5,$F$6,$G$6)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"IF(JG5,$F$6,$G$6)","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,null,"Start Date","Date",null,null,null,null,{"$f":"I8+1","v":"2026-01-01"},{"$f":"J8+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-10-01","2028-01-01","2028-04-01","2028-07-01","2028-10-01","2029-01-01","2029-04-01","2029-07-01","2029-10-01","2030-01-01","2030-04-01","2030-07-01","2030-10-01","2031-01-01","2031-04-01","2031-07-01","2031-10-01","2032-01-01","2032-04-01","2032-07-01","2032-10-01","2033-01-01","2033-04-01","2033-07-01","2033-10-01","2034-01-01","2034-04-01","2034-07-01","2034-10-01","2035-01-01","2035-04-01","2035-07-01","2035-10-01","2036-01-01","2036-04-01","2036-07-01","2036-10-01","2037-01-01","2037-04-01","2037-07-01","2037-10-01","2038-01-01","2038-04-01","2038-07-01","2038-10-01","2039-01-01",{"$f":"BV8+1","v":"2039-04-01"},"2039-07-01","2039-10-01","2040-01-01","2040-04-01","2040-07-01","2040-10-01","2041-01-01","2041-04-01","2041-07-01","2041-10-01","2042-01-01","2042-04-01","2042-07-01","2042-10-01","2043-01-01","2043-04-01","2043-07-01","2043-10-01","2044-01-01","2044-04-01","2044-07-01","2044-10-01","2045-01-01","2045-04-01","2045-07-01","2045-10-01","2046-01-01","2046-04-01","2046-07-01","2046-10-01","2047-01-01","2047-04-01","2047-07-01","2047-10-01","2048-01-01","2048-04-01","2048-07-01","2048-10-01","2049-01-01","2049-04-01","2049-07-01","2049-10-01","2050-01-01","2050-04-01","2050-07-01","2050-10-01","2051-01-01","2051-04-01","2051-07-01","2051-10-01","2052-01-01","2052-04-01","2052-07-01","2052-10-01","2053-01-01","2053-04-01","2053-07-01","2053-10-01","2054-01-01","2054-04-01","2054-07-01","2054-10-01","2055-01-01",{"$f":"EH8+1","v":"2055-04-01"},"2055-07-01","2055-10-01","2056-01-01","2056-04-01","2056-07-01","2056-10-01","2057-01-01","2057-04-01","2057-07-01","2057-10-01","2058-01-01","2058-04-01","2058-07-01","2058-10-01","2059-01-01","2059-04-01","2059-07-01","2059-10-01","2060-01-01","2060-04-01","2060-07-01","2060-10-01","2061-01-01","2061-04-01","2061-07-01","2061-10-01","2062-01-01","2062-04-01","2062-07-01","2062-10-01","2063-01-01","2063-04-01","2063-07-01","2063-10-01","2064-01-01","2064-04-01","2064-07-01","2064-10-01","2065-01-01","2065-04-01","2065-07-01","2065-10-01","2066-01-01","2066-04-01","2066-07-01","2066-10-01","2067-01-01","2067-04-01","2067-07-01","2067-10-01","2068-01-01","2068-04-01","2068-07-01","2068-10-01","2069-01-01","2069-04-01","2069-07-01","2069-10-01","2070-01-01","2070-04-01","2070-07-01","2070-10-01","2071-01-01",{"$f":"GT8+1","v":"2071-04-01"},"2071-07-01","2071-10-01","2072-01-01","2072-04-01","2072-07-01","2072-10-01","2073-01-01","2073-04-01","2073-07-01","2073-10-01","2074-01-01","2074-04-01","2074-07-01","2074-10-01","2075-01-01","2075-04-01","2075-07-01","2075-10-01","2076-01-01","2076-04-01","2076-07-01","2076-10-01","2077-01-01","2077-04-01","2077-07-01","2077-10-01","2078-01-01","2078-04-01","2078-07-01","2078-10-01","2079-01-01","2079-04-01","2079-07-01","2079-10-01","2080-01-01","2080-04-01","2080-07-01","2080-10-01","2081-01-01","2081-04-01","2081-07-01","2081-10-01","2082-01-01","2082-04-01","2082-07-01","2082-10-01","2083-01-01","2083-04-01","2083-07-01","2083-10-01","2084-01-01","2084-04-01","2084-07-01","2084-10-01","2085-01-01","2085-04-01","2085-07-01","2085-10-01","2086-01-01","2086-04-01","2086-07-01","2086-10-01","2087-01-01",{"$f":"JF8+1","v":"2087-04-01"},"2087-07-01","2087-10-01","2088-01-01","2088-04-01","2088-07-01","2088-10-01","2089-01-01","2089-04-01","2089-07-01","2089-10-01","2090-01-01","2090-04-01","2090-07-01","2090-10-01","2091-01-01","2091-04-01","2091-07-01","2091-10-01","2092-01-01","2092-04-01","2092-07-01","2092-10-01","2093-01-01","2093-04-01","2093-07-01","2093-10-01","2094-01-01","2094-04-01","2094-07-01","2094-10-01","2095-01-01","2095-04-01","2095-07-01","2095-10-01","2096-01-01","2096-04-01","2096-07-01","2096-10-01","2097-01-01","2097-04-01","2097-07-01","2097-10-01"]
[null,null,null,"End Date","Date",null,null,null,{"$f":"'Operating Model'!I7","v":"2025-12-31"},{"$f":"EDATE(J7,J6)-1","v":"2026-01-31"},{"$f":"EDATE(K7,K6)-1","v":"2026-02-28"},"2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30",{"$f":"EDATE(AB7,AB6)-1","v":"2027-09-30"},"2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31",{"$f":"EDATE(BW7,BW6)-1","v":"2039-06-30"},"2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31",{"$f":"EDATE(EI7,EI6)-1","v":"2055-06-30"},"2055-09-30","2055-12-31","2056-03-31","2056-06-30","2056-09-30","2056-12-31","2057-03-31","2057-06-30","2057-09-30","2057-12-31","2058-03-31","2058-06-30","2058-09-30","2058-12-31","2059-03-31","2059-06-30","2059-09-30","2059-12-31","2060-03-31","2060-06-30","2060-09-30","2060-12-31","2061-03-31","2061-06-30","2061-09-30","2061-12-31","2062-03-31","2062-06-30","2062-09-30","2062-12-31","2063-03-31","2063-06-30","2063-09-30","2063-12-31","2064-03-31","2064-06-30","2064-09-30","2064-12-31","2065-03-31","2065-06-30","2065-09-30","2065-12-31","2066-03-31","2066-06-30","2066-09-30","2066-12-31","2067-03-31","2067-06-30","2067-09-30","2067-12-31","2068-03-31","2068-06-30","2068-09-30","2068-12-31","2069-03-31","2069-06-30","2069-09-30","2069-12-31","2070-03-31","2070-06-30","2070-09-30","2070-12-31","2071-03-31",{"$f":"EDATE(GU7,GU6)-1","v":"2071-06-30"},"2071-09-30","2071-12-31","2072-03-31","2072-06-30","2072-09-30","2072-12-31","2073-03-31","2073-06-30","2073-09-30","2073-12-31","2074-03-31","2074-06-30","2074-09-30","2074-12-31","2075-03-31","2075-06-30","2075-09-30","2075-12-31","2076-03-31","2076-06-30","2076-09-30","2076-12-31","2077-03-31","2077-06-30","2077-09-30","2077-12-31","2078-03-31","2078-06-30","2078-09-30","2078-12-31","2079-03-31","2079-06-30","2079-09-30","2079-12-31","2080-03-31","2080-06-30","2080-09-30","2080-12-31","2081-03-31","2081-06-30","2081-09-30","2081-12-31","2082-03-31","2082-06-30","2082-09-30","2082-12-31","2083-03-31","2083-06-30","2083-09-30","2083-12-31","2084-03-31","2084-06-30","2084-09-30","2084-12-31","2085-03-31","2085-06-30","2085-09-30","2085-12-31","2086-03-31","2086-06-30","2086-09-30","2086-12-31","2087-03-31",{"$f":"EDATE(JG7,JG6)-1","v":"2087-06-30"},"2087-09-30","2087-12-31","2088-03-31","2088-06-30","2088-09-30","2088-12-31","2089-03-31","2089-06-30","2089-09-30","2089-12-31","2090-03-31","2090-06-30","2090-09-30","2090-12-31","2091-03-31","2091-06-30","2091-09-30","2091-12-31","2092-03-31","2092-06-30","2092-09-30","2092-12-31","2093-03-31","2093-06-30","2093-09-30","2093-12-31","2094-03-31","2094-06-30","2094-09-30","2094-12-31","2095-03-31","2095-06-30","2095-09-30","2095-12-31","2096-03-31","2096-06-30","2096-09-30","2096-12-31","2097-03-31","2097-06-30","2097-09-30","2097-12-31"]
[null,null,null,"Operating Flag","Flag",null,null,{"$f":"SUM(J9:XFD9)","v":140},null,{"$f":"LOOKUP(J7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(K7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(L7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(M7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(N7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(O7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(P7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(Q7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(R7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(S7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(T7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(U7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(V7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(W7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(X7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(Y7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(Z7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(AA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(AB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AD7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AI7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AR7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AS7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AT7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AX7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AY7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(AZ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BD7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BI7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BR7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BS7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BT7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BX7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BY7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(BZ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CD7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CI7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CR7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CS7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CT7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CX7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CY7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(CZ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DD7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DI7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DR7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DS7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DT7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DX7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DY7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(DZ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(ED7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EI7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(ER7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(ES7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(ET7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EX7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EY7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(EZ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FD7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FI7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":1},{"$f":"LOOKUP(FL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FR7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FS7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FT7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FX7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FY7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(FZ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GD7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GI7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GR7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GS7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GT7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GX7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GY7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(GZ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HD7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HI7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HR7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HS7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HT7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HX7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HY7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(HZ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(ID7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(II7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IR7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IS7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IT7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IX7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IY7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(IZ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JD7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JI7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JR7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JS7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JT7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JX7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JY7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(JZ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KA7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KB7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KC7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KD7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KE7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KF7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KG7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KH7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KI7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KJ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KK7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KL7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KM7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KN7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KO7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KP7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KQ7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KR7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KS7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KT7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KU7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KV7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0},{"$f":"LOOKUP(KW7,'Operating Model'!22:22,'Operating Model'!9:9)","v":0}]
[]
[null,"Transferred Variables - SUMIF"]
[]
[null,null,null,"Total EBITDA - P50","INR Cr.",null,null,{"$f":"SUM(J13:XFD13)","v":1322508670.8935831},null,{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!J$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!K$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!L$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!M$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!N$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!O$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!P$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!Q$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!R$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!S$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!T$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!U$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!V$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!W$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!X$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!Y$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!Z$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AA$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AB$7,'Operating Model'!211:211)","v":10476380.845459569},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AC$7,'Operating Model'!211:211)","v":15015823.946763095},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AD$7,'Operating Model'!211:211)","v":15296214.418016102},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AE$7,'Operating Model'!211:211)","v":10027686.593655955},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AF$7,'Operating Model'!211:211)","v":10311188.692635966},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AG$7,'Operating Model'!211:211)","v":14826993.668760605},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AH$7,'Operating Model'!211:211)","v":15104924.947575457},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AI$7,'Operating Model'!211:211)","v":9861534.0033190511},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AJ$7,'Operating Model'!211:211)","v":10142540.353516221},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AK$7,'Operating Model'!211:211)","v":14634782.653829094},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AL$7,'Operating Model'!211:211)","v":14910224.406395268},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AM$7,'Operating Model'!211:211)","v":9691802.2950931303},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AN$7,'Operating Model'!211:211)","v":9970281.9015449174},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AO$7,'Operating Model'!211:211)","v":14439034.913913343},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AP$7,'Operating Model'!211:211)","v":14711955.25459085},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AQ$7,'Operating Model'!211:211)","v":9518333.0456271954},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AR$7,'Operating Model'!211:211)","v":9794253.3311099187},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AS$7,'Operating Model'!211:211)","v":14239588.324712418},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AT$7,'Operating Model'!211:211)","v":14509953.755642585},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AU$7,'Operating Model'!211:211)","v":9340961.5705498084},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AV$7,'Operating Model'!211:211)","v":9614288.3139920011},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AW$7,'Operating Model'!211:211)","v":14036274.379716052},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AX$7,'Operating Model'!211:211)","v":14304049.72800836},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AY$7,'Operating Model'!211:211)","v":9159516.6736506},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AZ$7,'Operating Model'!211:211)","v":9430213.9460744243},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BA$7,'Operating Model'!211:211)","v":13828917.934405005},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BB$7,'Operating Model'!211:211)","v":14094066.286803067},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BC$7,'Operating Model'!211:211)","v":8973820.3860309273},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BD$7,'Operating Model'!211:211)","v":9241850.4839227945},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BE$7,'Operating Model'!211:211)","v":13617336.940221988},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BF$7,'Operating Model'!211:211)","v":13879819.575147875},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BG$7,'Operating Model'!211:211)","v":8783687.6948223915},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BH$7,'Operating Model'!211:211)","v":9049011.0708300136},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BI$7,'Operating Model'!211:211)","v":13401342.167903947},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BJ$7,'Operating Model'!211:211)","v":13661118.484776031},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BK$7,'Operating Model'!211:211)","v":8588926.2610559762},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BL$7,'Operating Model'!211:211)","v":8851501.4519049823},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BM$7,'Operating Model'!211:211)","v":13180736.919750202},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BN$7,'Operating Model'!211:211)","v":13437764.36546549},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BO$7,'Operating Model'!211:211)","v":8389336.1262478307},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BP$7,'Operating Model'!211:211)","v":8649119.6777666993},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BQ$7,'Operating Model'!211:211)","v":12955316.730383771},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BR$7,'Operating Model'!211:211)","v":13209550.722851362},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BS$7,'Operating Model'!211:211)","v":8184709.4072502647},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BT$7,'Operating Model'!211:211)","v":8441655.796388004},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BU$7,'Operating Model'!211:211)","v":12724869.055545621},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BV$7,'Operating Model'!211:211)","v":12976262.904153412},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BW$7,'Operating Model'!211:211)","v":7974829.9788986882},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BX$7,'Operating Model'!211:211)","v":8228891.532614979},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BY$7,'Operating Model'!211:211)","v":12489172.948443245},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BZ$7,'Operating Model'!211:211)","v":12737677.771335136},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CA$7,'Operating Model'!211:211)","v":7759473.1439661542},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CB$7,'Operating Model'!211:211)","v":8010599.9548689537},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CC$7,'Operating Model'!211:211)","v":12247998.723155566},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CD$7,'Operating Model'!211:211)","v":12493563.361191781},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CE$7,'Operating Model'!211:211)","v":7538405.2899180287},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CF$7,'Operating Model'!211:211)","v":7786545.1285184911},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CG$7,'Operating Model'!211:211)","v":12001107.604576584},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CH$7,'Operating Model'!211:211)","v":13063746.474084577},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CI$7,'Operating Model'!211:211)","v":8541485.4452988766},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CJ$7,'Operating Model'!211:211)","v":8786583.6687483788},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CK$7,'Operating Model'!211:211)","v":12978353.277719453},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CL$7,'Operating Model'!211:211)","v":13217874.508456133},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CM$7,'Operating Model'!211:211)","v":8308257.255040545},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CN$7,'Operating Model'!211:211)","v":8550256.7122091465},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CO$7,'Operating Model'!211:211)","v":12719273.855659125},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CP$7,'Operating Model'!211:211)","v":12955686.847444389},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CQ$7,'Operating Model'!211:211)","v":8068560.0745254718},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CR$7,'Operating Model'!211:211)","v":8307401.0072754622},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CS$7,'Operating Model'!211:211)","v":12453702.965936143},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CT$7,'Operating Model'!211:211)","v":12686946.519003872},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CU$7,'Operating Model'!211:211)","v":7822120.9146043044},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CV$7,'Operating Model'!211:211)","v":8057740.8551067244},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CW$7,'Operating Model'!211:211)","v":12181361.68760905},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CX$7,'Operating Model'!211:211)","v":12411371.84012392},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CY$7,'Operating Model'!211:211)","v":7568655.9373554513},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CZ$7,'Operating Model'!211:211)","v":7800989.6012913389},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DA$7,'Operating Model'!211:211)","v":11901960.0387308},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DB$7,'Operating Model'!211:211)","v":12128669.957868088},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DC$7,'Operating Model'!211:211)","v":7307870.0217819903},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DD$7,'Operating Model'!211:211)","v":7536849.1972637326},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DE$7,'Operating Model'!211:211)","v":11615196.533431649},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DF$7,'Operating Model'!211:211)","v":11838536.402092464},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DG$7,'Operating Model'!211:211)","v":7039456.3121381532},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DH$7,'Operating Model'!211:211)","v":7265009.7441798849},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DI$7,'Operating Model'!211:211)","v":11320757.721287938},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DJ$7,'Operating Model'!211:211)","v":11540654.620275319},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DK$7,'Operating Model'!211:211)","v":6763095.7481907345},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DL$7,'Operating Model'!211:211)","v":6985149.0185496807},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DM$7,'Operating Model'!211:211)","v":11018317.708267841},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DN$7,'Operating Model'!211:211)","v":11234695.493742213},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DO$7,'Operating Model'!211:211)","v":6478456.5766925467},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DP$7,'Operating Model'!211:211)","v":6696931.9788962407},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DQ$7,'Operating Model'!211:211)","v":10707537.658517342},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DR$7,'Operating Model'!211:211)","v":10920316.83454253},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DS$7,'Operating Model'!211:211)","v":6185193.8433166556},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DT$7,'Operating Model'!211:211)","v":6400010.2526835147},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DU$7,'Operating Model'!211:211)","v":10388065.276220027},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DV$7,'Operating Model'!211:211)","v":10597162.862203475},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DW$7,'Operating Model'!211:211)","v":5882948.864269631},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DX$7,'Operating Model'!211:211)","v":6094021.6027226187},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DY$7,'Operating Model'!211:211)","v":10059534.26673349},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DZ$7,'Operating Model'!211:211)","v":10264863.659556519},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EA$7,'Operating Model'!211:211)","v":5571348.6767710615},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EB$7,'Operating Model'!211:211)","v":5778589.3722362556},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EC$7,'Operating Model'!211:211)","v":9721563.7761736251},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ED$7,'Operating Model'!211:211)","v":9923034.6067993809},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EE$7,'Operating Model'!211:211)","v":5250005.4675539881},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EF$7,'Operating Model'!211:211)","v":5453321.9077274315},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EG$7,'Operating Model'!211:211)","v":9373757.808584556},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EH$7,'Operating Model'!211:211)","v":9571275.7929227073},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EI$7,'Operating Model'!211:211)","v":4918515.9785069842},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EJ$7,'Operating Model'!211:211)","v":5117811.9587646164},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EK$7,'Operating Model'!211:211)","v":9015704.6197975781},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EL$7,'Operating Model'!211:211)","v":9209171.4035961814},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EM$7,'Operating Model'!211:211)","v":4576460.888543617},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EN$7,'Operating Model'!211:211)","v":4771636.0537600629},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EO$7,'Operating Model'!211:211)","v":8646976.0870468244},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EP$7,'Operating Model'!211:211)","v":8836289.0845724251},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EQ$7,'Operating Model'!211:211)","v":4223404.1707483903},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ER$7,'Operating Model'!211:211)","v":4414353.8507809695},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ES$7,'Operating Model'!211:211)","v":8267127.053371828},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ET$7,'Operating Model'!211:211)","v":8452179.2796293534},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EU$7,'Operating Model'!211:211)","v":3858892.4238102022},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EV$7,'Operating Model'!211:211)","v":4045507.4623948024},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EW$7,'Operating Model'!211:211)","v":7875694.6457983712},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EX$7,'Operating Model'!211:211)","v":8056374.5420324691},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EY$7,'Operating Model'!211:211)","v":3482454.176714723},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EZ$7,'Operating Model'!211:211)","v":3664620.7535100966},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FA$7,'Operating Model'!211:211)","v":7472197.5662488956},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FB$7,'Operating Model'!211:211)","v":7648388.8184579965},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FC$7,'Operating Model'!211:211)","v":3093599.1656262167},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FD$7,'Operating Model'!211:211)","v":3271198.6111325878},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FE$7,'Operating Model'!211:211)","v":7056135.3540914711},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FF$7,'Operating Model'!211:211)","v":7227716.7042751443},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FG$7,'Operating Model'!211:211)","v":2691817.5818461929},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FH$7,'Operating Model'!211:211)","v":2864726.1849133046},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FI$7,'Operating Model'!211:211)","v":6626987.6191930566},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FJ$7,'Operating Model'!211:211)","v":6793832.669041995},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FK$7,'Operating Model'!211:211)","v":2276579.2896921029},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FL$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FM$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FN$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FO$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FP$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FQ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FR$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FS$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FT$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FU$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FV$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FW$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FX$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FY$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FZ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GA$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GB$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GC$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GD$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GE$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GF$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GG$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GH$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GI$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GJ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GK$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GL$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GM$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GN$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GO$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GP$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GQ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GR$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GS$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GT$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GU$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GV$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GW$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GX$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GY$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GZ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HA$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HB$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HC$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HD$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HE$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HF$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HG$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HH$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HI$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HJ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HK$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HL$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HM$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HN$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HO$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HP$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HQ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HR$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HS$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HT$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HU$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HV$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HW$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HX$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HY$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HZ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IA$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IB$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IC$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ID$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IE$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IF$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IG$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IH$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!II$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IJ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IK$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IL$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IM$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IN$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IO$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IP$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IQ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IR$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IS$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IT$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IU$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IV$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IW$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IX$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IY$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IZ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JA$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JB$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JC$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JD$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JE$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JF$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JG$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JH$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JI$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JJ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JK$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JL$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JM$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JN$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JO$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JP$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JQ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JR$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JS$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JT$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JU$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JV$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JW$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JX$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JY$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JZ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KA$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KB$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KC$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KD$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KE$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KF$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KG$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KH$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KI$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KJ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KK$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KL$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KM$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KN$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KO$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KP$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KQ$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KR$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KS$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KT$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KU$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KV$7,'Operating Model'!211:211)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KW$7,'Operating Model'!211:211)","v":0}]
[null,null,null,"Total EBITDA - P90","INR Cr.",null,null,{"$f":"SUM(J14:XFD14)","v":1214588287.0396919},null,{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!J$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!K$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!L$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!M$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!N$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!O$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!P$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!Q$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!R$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!S$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!T$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!U$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!V$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!W$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!X$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!Y$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!Z$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AA$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AB$7,'Operating Model'!218:218)","v":9754381.095103927},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AC$7,'Operating Model'!218:218)","v":14059921.836831454},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AD$7,'Operating Model'!218:218)","v":14324725.935788808},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AE$7,'Operating Model'!218:218)","v":9325048.784316577},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AF$7,'Operating Model'!218:218)","v":9592780.9808393084},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AG$7,'Operating Model'!218:218)","v":13875847.290719174},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AH$7,'Operating Model'!218:218)","v":14138269.741379144},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AI$7,'Operating Model'!218:218)","v":9162391.9044739008},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AJ$7,'Operating Model'!218:218)","v":9427706.8094399441},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AK$7,'Operating Model'!218:218)","v":13688368.347320206},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AL$7,'Operating Model'!218:218)","v":13948378.430080533},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AM$7,'Operating Model'!218:218)","v":8996138.5151477065},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AN$7,'Operating Model'!218:218)","v":9259004.743260067},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AO$7,'Operating Model'!218:218)","v":13497329.136292562},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AP$7,'Operating Model'!218:218)","v":13754894.581640862},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AQ$7,'Operating Model'!218:218)","v":8826130.2795123477},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AR$7,'Operating Model'!218:218)","v":9086514.8651548419},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AS$7,'Operating Model'!218:218)","v":13302567.650462884},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AT$7,'Operating Model'!218:218)","v":13557654.578577921},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AU$7,'Operating Model'!218:218)","v":8652202.5992912538},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AV$7,'Operating Model'!218:218)","v":8910070.9349322245},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AW$7,'Operating Model'!218:218)","v":13103915.49986577},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AX$7,'Operating Model'!218:218)","v":13356488.357794762},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AY$7,'Operating Model'!218:218)","v":8474184.3639405966},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AZ$7,'Operating Model'!218:218)","v":8729500.1360646971},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BA$7,'Operating Model'!218:218)","v":12901197.655947015},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BB$7,'Operating Model'!218:218)","v":13151219.152262175},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BC$7,'Operating Model'!218:218)","v":8291897.6898020674},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BD$7,'Operating Model'!218:218)","v":8544622.8122713193},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BE$7,'Operating Model'!218:218)","v":12694232.185537416},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BF$7,'Operating Model'!218:218)","v":12941663.222370869},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BG$7,'Operating Model'!218:218)","v":8105157.6488235258},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BH$7,'Operating Model'!218:218)","v":8355252.1935648676},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BI$7,'Operating Model'!218:218)","v":12482829.974187959},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BJ$7,'Operating Model'!218:218)","v":12727629.576540204},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BK$7,'Operating Model'!218:218)","v":7913771.9864302371},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BL$7,'Operating Model'!218:218)","v":8161194.111342649},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BM$7,'Operating Model'!218:218)","v":12266794.438440764},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BN$7,'Operating Model'!218:218)","v":12508919.680653719},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BO$7,'Operating Model'!218:218)","v":7717540.828112768},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BP$7,'Operating Model'!218:218)","v":7962246.7020827848},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BQ$7,'Operating Model'!218:218)","v":12045921.226593282},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BR$7,'Operating Model'!218:218)","v":12285327.15587448},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BS$7,'Operating Model'!218:218)","v":7516256.374280056},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BT$7,'Operating Model'!218:218)","v":7758200.0991900805},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BU$7,'Operating Model'!218:218)","v":11819997.907495383},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BV$7,'Operating Model'!218:218)","v":12056637.46437542},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BW$7,'Operating Model'!218:218)","v":7309702.5829084292},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BX$7,'Operating Model'!218:218)","v":7548836.1125175422},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BY$7,'Operating Model'!218:218)","v":11588803.646900721},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BZ$7,'Operating Model'!218:218)","v":11822627.582501313},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CA$7,'Operating Model'!218:218)","v":7097654.839498234},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CB$7,'Operating Model'!218:218)","v":7333927.89507051},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CC$7,'Operating Model'!218:218)","v":11352108.870874446},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CD$7,'Operating Model'!218:218)","v":11583065.660859618},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CE$7,'Operating Model'!218:218)","v":6879879.6138305478},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CF$7,'Operating Model'!218:218)","v":7113239.5963807348},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CG$7,'Operating Model'!218:218)","v":11109674.915739652},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CH$7,'Operating Model'!218:218)","v":12157778.613057548},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CI$7,'Operating Model'!218:218)","v":7886236.0163561087},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CJ$7,'Operating Model'!218:218)","v":8116627.9153774763},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CK$7,'Operating Model'!218:218)","v":12091355.577384196},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CL$7,'Operating Model'!218:218)","v":12316413.950220287},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CM$7,'Operating Model'!218:218)","v":7656267.773505453},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CN$7,'Operating Model'!218:218)","v":7883634.0720390966},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CO$7,'Operating Model'!218:218)","v":11836689.079206135},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CP$7,'Operating Model'!218:218)","v":12058711.167607725},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CQ$7,'Operating Model'!218:218)","v":7419814.3217542348},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CR$7,'Operating Model'!218:218)","v":7644094.8976535201},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CS$7,'Operating Model'!218:218)","v":11575509.158520229},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CT$7,'Operating Model'!218:218)","v":11794433.404738532},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CU$7,'Operating Model'!218:218)","v":7176602.7526428774},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CV$7,'Operating Model'!218:218)","v":7397734.7758809133},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CW$7,'Operating Model'!218:218)","v":11307537.003613118},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CX$7,'Operating Model'!218:218)","v":11523299.089611148},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CY$7,'Operating Model'!218:218)","v":6926349.3085381072},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CZ$7,'Operating Model'!218:218)","v":7144267.1343999831},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DA$7,'Operating Model'!218:218)","v":11032482.741222408},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DB$7,'Operating Model'!218:218)","v":11245015.479745926},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DC$7,'Operating Model'!218:218)","v":6668758.9483318981},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DD$7,'Operating Model'!218:218)","v":6883394.0063270619},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DE$7,'Operating Model'!218:218)","v":10750044.993622307},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DF$7,'Operating Model'!218:218)","v":10959278.214906231},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DG$7,'Operating Model'!218:218)","v":6403524.8957699016},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DH$7,'Operating Model'!218:218)","v":6614805.5740936473},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DI$7,'Operating Model'!218:218)","v":10459910.41799506},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DJ$7,'Operating Model'!218:218)","v":10665770.851930812},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DK$7,'Operating Model'!218:218)","v":6130328.1697148643},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DL$7,'Operating Model'!218:218)","v":6338179.695080786},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DM$7,'Operating Model'!218:218)","v":10161753.227379404},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DN$7,'Operating Model'!218:218)","v":10364164.380961608},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DO$7,'Operating Model'!218:218)","v":5848837.0956220301},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DP$7,'Operating Model'!218:218)","v":6053181.4082804248},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DQ$7,'Operating Model'!218:218)","v":9855234.6924591977},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DR$7,'Operating Model'!218:218)","v":10054116.722323023},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DS$7,'Operating Model'!218:218)","v":5558706.7974753454},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DT$7,'Operating Model'!218:218)","v":5759462.4212249927},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DU$7,'Operating Model'!218:218)","v":9540002.6234258525},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DV$7,'Operating Model'!218:218)","v":9735272.2032785919},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DW$7,'Operating Model'!218:218)","v":5259578.6694026543},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DX$7,'Operating Model'!218:218)","v":5456660.5763957296},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DY$7,'Operating Model'!218:218)","v":9215690.8311173953},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DZ$7,'Operating Model'!218:218)","v":9407261.0138601176},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EA$7,'Operating Model'!218:218)","v":4951079.8261571536},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EB$7,'Operating Model'!218:218)","v":5144399.2962891012},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EC$7,'Operating Model'!218:218)","v":8881918.5666053742},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ED$7,'Operating Model'!218:218)","v":9069698.6409323141},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EE$7,'Operating Model'!218:218)","v":4632822.5316197537},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EF$7,'Operating Model'!218:218)","v":4822287.0062874779},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EG$7,'Operating Model'!218:218)","v":8538289.9383673891},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EH$7,'Operating Model'!218:218)","v":8722185.279622145},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EI$7,'Operating Model'!218:218)","v":4304403.6044430686},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EJ$7,'Operating Model'!218:218)","v":4489916.5344462553},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EK$7,'Operating Model'!218:218)","v":8184393.3061486557},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EL$7,'Operating Model'!218:218)","v":8364305.2212075628},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EM$7,'Operating Model'!218:218)","v":3965403.7999228048},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EN$7,'Operating Model'!218:218)","v":4146864.4872741313},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EO$7,'Operating Model'!218:218)","v":7819800.6505802367},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EP$7,'Operating Model'!218:218)","v":7995626.2165240515},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EQ$7,'Operating Model'!218:218)","v":3615387.1671455931},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ER$7,'Operating Model'!218:218)","v":3792690.6005462124},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ES$7,'Operating Model'!218:218)","v":7444066.917584179},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ET$7,'Operating Model'!218:218)","v":7615698.8139095772},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EU$7,'Operating Model'!218:218)","v":3253900.3804243337},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EV$7,'Operating Model'!218:218)","v":3426937.0641512633},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EW$7,'Operating Model'!218:218)","v":7056729.3365569292},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EX$7,'Operating Model'!218:218)","v":7224055.6706695072},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EY$7,'Operating Model'!218:218)","v":2880472.0439924677},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EZ$7,'Operating Model'!218:218)","v":3049127.8199344347},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FA$7,'Operating Model'!218:218)","v":6657306.7112822859},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FB$7,'Operating Model'!218:218)","v":6820210.8370023109},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FC$7,'Operating Model'!218:218)","v":2494611.9688876527},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FD$7,'Operating Model'!218:218)","v":2658767.8314553141},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FE$7,'Operating Model'!218:218)","v":6245298.6824829057},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FF$7,'Operating Model'!218:218)","v":6403659.0112844119},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FG$7,'Operating Model'!218:218)","v":2095810.4209122998},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FH$7,'Operating Model'!218:218)","v":2255342.3245379068},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FI$7,'Operating Model'!218:218)","v":5820184.9608760774},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FJ$7,'Operating Model'!218:218)","v":5973874.7655686317},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FK$7,'Operating Model'!218:218)","v":1683537.3385140998},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FL$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FM$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FN$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FO$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FP$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FQ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FR$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FS$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FT$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FU$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FV$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FW$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FX$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FY$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FZ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GA$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GB$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GC$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GD$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GE$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GF$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GG$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GH$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GI$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GJ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GK$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GL$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GM$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GN$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GO$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GP$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GQ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GR$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GS$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GT$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GU$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GV$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GW$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GX$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GY$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GZ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HA$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HB$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HC$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HD$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HE$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HF$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HG$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HH$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HI$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HJ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HK$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HL$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HM$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HN$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HO$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HP$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HQ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HR$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HS$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HT$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HU$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HV$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HW$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HX$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HY$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HZ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IA$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IB$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IC$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ID$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IE$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IF$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IG$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IH$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!II$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IJ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IK$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IL$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IM$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IN$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IO$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IP$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IQ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IR$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IS$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IT$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IU$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IV$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IW$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IX$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IY$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IZ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JA$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JB$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JC$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JD$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JE$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JF$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JG$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JH$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JI$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JJ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JK$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JL$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JM$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JN$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JO$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JP$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JQ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JR$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JS$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JT$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JU$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JV$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JW$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JX$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JY$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JZ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KA$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KB$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KC$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KD$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KE$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KF$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KG$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KH$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KI$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KJ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KK$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KL$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KM$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KN$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KO$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KP$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KQ$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KR$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KS$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KT$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KU$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KV$7,'Operating Model'!218:218)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KW$7,'Operating Model'!218:218)","v":0}]
[null,null,null,"Total Capital Expenditure","INR Cr.",null,null,{"$f":"SUM(J15:XFD15)","v":553500000},null,{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!J$7,'Operating Model'!201:201)","v":41512500},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!K$7,'Operating Model'!201:201)","v":41512500},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!L$7,'Operating Model'!201:201)","v":41512500},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!M$7,'Operating Model'!201:201)","v":41512500},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!N$7,'Operating Model'!201:201)","v":41512500},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!O$7,'Operating Model'!201:201)","v":41512500},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!P$7,'Operating Model'!201:201)","v":41512500},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!Q$7,'Operating Model'!201:201)","v":41512500},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!R$7,'Operating Model'!201:201)","v":41512500},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!S$7,'Operating Model'!201:201)","v":41512500},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!T$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!U$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!V$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!W$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!X$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!Y$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!Z$7,'Operating Model'!201:201)","v":55350000},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AA$7,'Operating Model'!201:201)","v":83025000},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AD$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AI$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AR$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AS$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AT$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AW$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AX$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AY$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!AZ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BA$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BD$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BI$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BR$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BS$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BT$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BW$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BX$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BY$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!BZ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CA$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CD$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CI$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CR$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CS$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CT$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CW$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CX$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CY$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!CZ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DA$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DD$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DI$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DR$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DS$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DT$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DW$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DX$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DY$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!DZ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EA$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ED$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EI$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ER$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ES$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ET$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EW$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EX$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EY$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!EZ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FA$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FD$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FI$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FR$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FS$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FT$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FW$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FX$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FY$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!FZ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GA$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GD$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GI$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GR$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GS$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GT$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GW$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GX$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GY$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!GZ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HA$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HD$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HI$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HR$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HS$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HT$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HW$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HX$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HY$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!HZ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IA$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!ID$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!II$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IR$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IS$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IT$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IW$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IX$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IY$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!IZ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JA$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JD$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JI$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JR$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JS$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JT$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JW$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JX$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JY$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!JZ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KA$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KB$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KC$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KD$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KE$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KF$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KG$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KH$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KI$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KJ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KK$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KL$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KM$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KN$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KO$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KP$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KQ$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KR$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KS$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KT$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KU$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KV$7,'Operating Model'!201:201)","v":0},{"$f":"SUMIF('Operating Model'!$22:$22,Quarterly!KW$7,'Operating Model'!201:201)","v":0}]
[]
[null,"Depreciation and Taxes"]
[]
[null,null,null,"Accumulated Capital Expenditures",null,null,null,{"$f":"MAX(J19:KW19)","v":553500000},null,{"$f":"I19+J15","v":41512500},83025000,124537500,166050000,207562500,249075000,290587500,332100000,373612500,415125000,415125000,415125000,415125000,415125000,415125000,415125000,470475000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,{"$f":"BU19+BV15","v":553500000},553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,{"$f":"EG19+EH15","v":553500000},553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,{"$f":"GS19+GT15","v":553500000},553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,{"$f":"JE19+JF15","v":553500000},553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000]
[null,null,null,"Non-Construction Period","Flag",null,null,null,null,{"$f":"NOT(J5)","v":false},{"$f":"NOT(K5)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(BW5)","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,{"$f":"NOT(EI5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(GU5)","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,{"$f":"NOT(JG5)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Counter for Opeartion","Counter",null,null,null,null,{"$f":"I21+J20","v":0},{"$f":"J21+K20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,{"$f":"BV21+BW20","v":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,{"$f":"EH21+EI20","v":112},113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,{"$f":"GT21+GU20","v":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,{"$f":"JF21+JG20","v":240},241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282]
[null,null,null,"Depreciation Period Flag","Flag",{"$f":"InputC!F133","v":25},{"$f":"F22*12/G6","v":100},null,null,{"$f":"AND(J20,J21<=$G$22)","v":false},{"$f":"AND(K20,K21<=$G$22)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BW20,BW21<=$G$22)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI20,EI21<=$G$22)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU20,GU21<=$G$22)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG20,JG21<=$G$22)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Base for Depreciation","INR Cr.",null,null,null,null,{"$f":"J19*J9","v":0},{"$f":"K19*K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,{"$f":"BW19*BW9","v":553500000},553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,{"$f":"EI19*EI9","v":553500000},553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,553500000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU19*GU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG19*JG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation Rate","%",{"$f":"1/G22","v":0.01},null,null,null,{"$f":"$F$24*J22","v":0},{"$f":"$F$24*K22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"$F$24*BW22","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$24*EI22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$24*GU22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$24*JG22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Depreciation Expense without IDC","INR Cr.",null,null,{"$f":"SUM(J25:XFD25)","v":553500000},null,{"$f":"J24*J23","v":0},{"$f":"K24*K23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,{"$f":"BW24*BW23","v":5535000},5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI24*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,{"$f":"GU24*GU23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG24*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]
[]
[]
[null,"CFADS"]
[]
[null,null,"Depreciation with Fee and IDC Amortisation"]
[null,null,null,"Base Depreciation","INR Cr.",null,null,{"$f":"SUM(J31:XFD31)","v":553500000},null,{"$f":"J25","v":0},{"$f":"K25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,{"$f":"BW25","v":5535000},5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,5535000,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC and Fee Amount Accumulated","INR Cr.",null,null,{"$f":"MAX(J32:KW32)","v":28275789.264648836},null,{"$f":"I32+J89+J93+J100","v":4307628.0829409854},{"$f":"J32+K89+K93+K100","v":4656136.7023871867},5165618.6850987002,5836743.1959754499,6670182.1816301476,7666610.3819518536,8826705.3417175971,10151147.422252277,11640619.813137019,13295808.543966223,15117402.496153466,16945852.527953696,18781187.140031453,20623434.951528315,22472624.70055538,24328785.244687833,26191945.561461546,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,{"$f":"BV32+BW89+BW93+BW100","v":28275789.264648836},28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,{"$f":"EH32+EI89+EI93+EI100","v":28275789.264648836},28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,{"$f":"GT32+GU89+GU93+GU100","v":28275789.264648836},28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,{"$f":"JF32+JG89+JG93+JG100","v":28275789.264648836},28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836,28275789.264648836]
[null,null,null,"Depreciation Rate","%",null,null,{"$f":"SUM(J33:XFD33)","v":1.0000000000000007},null,{"$f":"J24","v":0},{"$f":"K24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"BW24","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total IDC and Fee Depreciation","INR Cr.",null,null,{"$f":"SUM(J34:XFD34)","v":28275789.264648803},null,{"$f":"J32*J33","v":0},{"$f":"K32*K33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,{"$f":"BW32*BW33","v":282757.89264648838},282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,282757.89264648838,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI32*EI33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU32*GU33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG32*JG33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Depreciation","INR Cr.",null,null,null,null,{"$f":"J34+J31","v":0},{"$f":"K34+K31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,{"$f":"BW34+BW31","v":5817757.8926464887},5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI34+EI31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34+GU31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG34+JG31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Tax Calculation"]
[null,null,null,"Flag for Applying P90","Flag",{"$f":"InputC!F143","v":true},null,null,null,{"$f":"$F$38","v":true},{"$f":"$F$38","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$38","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$38","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$38","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$38","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"EBITDA - Applied","INR Cr.",null,null,{"$f":"SUM(J39:XFD39)","v":1214588287.0396919},null,{"$f":"IF($F$38,J14,J13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9754381.095103927,14059921.836831454,14324725.935788808,9325048.784316577,9592780.9808393084,13875847.290719174,14138269.741379144,9162391.9044739008,9427706.8094399441,13688368.347320206,13948378.430080533,8996138.5151477065,9259004.743260067,13497329.136292562,13754894.581640862,8826130.2795123477,9086514.8651548419,13302567.650462884,13557654.578577921,8652202.5992912538,8910070.9349322245,13103915.49986577,13356488.357794762,8474184.3639405966,8729500.1360646971,12901197.655947015,13151219.152262175,8291897.6898020674,8544622.8122713193,12694232.185537416,12941663.222370869,8105157.6488235258,8355252.1935648676,12482829.974187959,12727629.576540204,7913771.9864302371,8161194.111342649,12266794.438440764,12508919.680653719,7717540.828112768,7962246.7020827848,12045921.226593282,12285327.15587448,7516256.374280056,7758200.0991900805,11819997.907495383,{"$f":"IF($F$38,BV14,BV13)","v":12056637.46437542},7309702.5829084292,7548836.1125175422,11588803.646900721,11822627.582501313,7097654.839498234,7333927.89507051,11352108.870874446,11583065.660859618,6879879.6138305478,7113239.5963807348,11109674.915739652,12157778.613057548,7886236.0163561087,8116627.9153774763,12091355.577384196,12316413.950220287,7656267.773505453,7883634.0720390966,11836689.079206135,12058711.167607725,7419814.3217542348,7644094.8976535201,11575509.158520229,11794433.404738532,7176602.7526428774,7397734.7758809133,11307537.003613118,11523299.089611148,6926349.3085381072,7144267.1343999831,11032482.741222408,11245015.479745926,6668758.9483318981,6883394.0063270619,10750044.993622307,10959278.214906231,6403524.8957699016,6614805.5740936473,10459910.41799506,10665770.851930812,6130328.1697148643,6338179.695080786,10161753.227379404,10364164.380961608,5848837.0956220301,6053181.4082804248,9855234.6924591977,10054116.722323023,5558706.7974753454,5759462.4212249927,9540002.6234258525,9735272.2032785919,5259578.6694026543,5456660.5763957296,9215690.8311173953,9407261.0138601176,4951079.8261571536,5144399.2962891012,8881918.5666053742,9069698.6409323141,4632822.5316197537,4822287.0062874779,8538289.9383673891,{"$f":"IF($F$38,EH14,EH13)","v":8722185.279622145},4304403.6044430686,4489916.5344462553,8184393.3061486557,8364305.2212075628,3965403.7999228048,4146864.4872741313,7819800.6505802367,7995626.2165240515,3615387.1671455931,3792690.6005462124,7444066.917584179,7615698.8139095772,3253900.3804243337,3426937.0641512633,7056729.3365569292,7224055.6706695072,2880472.0439924677,3049127.8199344347,6657306.7112822859,6820210.8370023109,2494611.9688876527,2658767.8314553141,6245298.6824829057,6403659.0112844119,2095810.4209122998,2255342.3245379068,5820184.9608760774,5973874.7655686317,1683537.3385140998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$38,GT14,GT13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($F$38,JF14,JF13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation","INR Cr.",null,null,{"$f":"SUM(J40:XFD40)","v":581775789.26464868},null,{"$f":"J35","v":0},{"$f":"K35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,{"$f":"BW35","v":5817757.8926464887},5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,5817757.8926464887,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"EBIT ","INR Cr.",null,null,{"$f":"SUM(J41:XFD41)","v":632812497.77504325},null,{"$f":"J39-J40","v":0},{"$f":"K39-K40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3936623.2024574382,8242163.9441849655,8506968.0431423187,3507290.8916700883,3775023.0881928196,8058089.3980726851,8320511.8487326549,3344634.0118274121,3609948.9167934554,7870610.4546737177,8130620.5374340443,3178380.6225012178,3441246.8506135782,7679571.2436460732,7937136.6889943732,3008372.3868658589,3268756.9725083532,7484809.7578163957,7739896.6859314321,2834444.7066447651,3092313.0422857357,7286157.6072192816,7538730.4651482729,2656426.4712941078,2911742.2434182083,7083439.763300526,7333461.2596156867,2474139.7971555786,2726864.9196248306,6876474.2928909278,7123905.3297243798,2287399.756177037,2537494.3009183789,6665072.0815414703,6909871.683893715,2096014.0937837483,2343436.2186961602,6449036.5457942756,6691161.7880072305,1899782.9354662793,2144488.8094362961,6228163.3339467933,6467569.2632279908,1698498.4816335673,1940442.2065435918,6002240.0148488944,6238879.5717289308,{"$f":"BW39-BW40","v":1491944.6902619405},1731078.2198710535,5771045.7542542322,6004869.689854824,1279896.9468517452,1516170.0024240213,5534350.9782279572,5765307.7682131296,1062121.721184059,1295481.7037342461,5291917.023093163,6340020.7204110594,2068478.12370962,2298870.0227309875,6273597.6847377075,6498656.0575737981,1838509.8808589643,2065876.1793926079,6018931.1865596464,6240953.2749612359,1602056.4291077461,1826337.0050070314,5757751.2658737404,5976675.5120920436,1358844.8599963887,1579976.8832344245,5489779.1109666293,5705541.1969646597,1108591.4158916185,1326509.2417534944,5214724.8485759189,5427257.5870994376,851001.05568540934,1065636.1136805732,4932287.100975818,5141520.3222597418,585767.00312341284,797047.68144715857,4642152.5253485711,4848012.9592843233,312570.27706837561,520421.80243429728,4343995.3347329153,4546406.4883151194,31079.202975541353,235423.51563393604,4037476.799812709,4236358.829676534,-259051.0951711433,-58295.471421496011,3722244.7307793638,3917514.3106321031,-558179.22324383445,5456660.5763957296,9215690.8311173953,9407261.0138601176,4951079.8261571536,5144399.2962891012,8881918.5666053742,9069698.6409323141,4632822.5316197537,4822287.0062874779,8538289.9383673891,8722185.279622145,{"$f":"EI39-EI40","v":4304403.6044430686},4489916.5344462553,8184393.3061486557,8364305.2212075628,3965403.7999228048,4146864.4872741313,7819800.6505802367,7995626.2165240515,3615387.1671455931,3792690.6005462124,7444066.917584179,7615698.8139095772,3253900.3804243337,3426937.0641512633,7056729.3365569292,7224055.6706695072,2880472.0439924677,3049127.8199344347,6657306.7112822859,6820210.8370023109,2494611.9688876527,2658767.8314553141,6245298.6824829057,6403659.0112844119,2095810.4209122998,2255342.3245379068,5820184.9608760774,5973874.7655686317,1683537.3385140998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU39-GU40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG39-JG40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest Expense During Operation","INR Cr.",null,null,{"$f":"SUM(J42:XFD42)","v":410845443.60083807},null,{"$f":"J90","v":0},{"$f":"K90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7236815.1793408543,7208213.5481000757,7133387.9380892869,7054728.4454392418,7028227.8630951792,6998517.6342609273,6922807.6503575137,6843277.1441247603,6815640.3715399457,6784804.27696783,6708191.6752410643,6627771.9910973264,6598982.3357484452,6567003.7906454485,6489471.0414236672,6408144.7554869615,6378186.2850969825,6345049.4920510203,6266579.8859724477,6184330.4229392093,6153188.0757597378,6118878.1371734682,6039455.8997809328,5956267.6497437265,5923927.3536666287,5888430.3931665821,5808040.8086260054,5723899.2531655757,5690348.0542616537,5653651.3476896426,5572280.8922485206,5487172.7404258559,5452398.9415458189,5414491.0581775801,5332127.5440182751,5246040.8789314758,5210034.1890441496,5170905.1437204294,5087537.8739039423,5000462.3105161758,4963214.0055009732,4922855.4223990282,4838475.3576382454,4750402.2126270048,4711905.3082822729,4670310.5971009284,4584910.5351482695,{"$f":"BW90","v":4495833.0095727593},4456082.4476489145,4413246.9930283474,4326821.7615113687,4236735.1371441931,4195727.98526059,4151649.3503087866,4064196.01389887,3973097.8641205095,3930833.5304781105,3885511.6753297877,3797029.758183674,3696189.8677585693,3639456.4668802917,3579500.9054942708,3476417.9085718384,3369540.9145761617,3310825.5408556955,3248893.3361593392,3144037.611172989,3035396.1702670702,2974666.202490346,2910724.9308947227,2804063.2748176069,2693624.3889920795,2630848.3312613117,2564866.7385835154,2456367.1676722942,2344099.1041234019,2279246.7661736347,2211194.951535936,2100826.8888479164,1986699.3711974921,1919742.063412946,1849591.678086665,1737326.1561904824,1621310.5711519977,1552221.3152847339,1479945.7774967821,1365755.6574102142,1247825.2779503644,1176579.0346068479,1102153.7613908602,986013.96884428489,866144.19495545281,792718.10898343113,716120.76622523798,598008.54641806695,476177.16468683601,400550.82966581604,321761.60156490537,201656.7936552795,77844.256886196978,-9.5295254141092305E-8,-9.6962921088561435E-8,-9.8659772207611248E-8,-1.0038631822124445E-7,-1.0214307879011622E-7,-1.0393058266894326E-7,-1.0574936786564978E-7,-1.0759998180329865E-7,-1.0948298148485636E-7,-1.1139893366084135E-7,-1.1334841499990607E-7,{"$f":"EI90","v":-1.1533201226240443E-7},-1.1735032247699651E-7,-1.1940395312034394E-7,-1.2149352229994996E-7,-1.236196589401991E-7,-1.2578300297165258E-7,-1.2798420552365649E-7,-1.3022392912032047E-7,-1.3250284787992608E-7,-1.348216477178248E-7,-1.3718102655288673E-7,-1.3958169451756224E-7,-1.4202437417161958E-7,-1.4450980071962292E-7,-1.4703872223221633E-7,-1.4961189987128012E-7,-1.5223010811902751E-7,-1.548941350111105E-7,-1.5760478237380495E-7,-1.6036286606534654E-7,-1.631692162214901E-7,-1.6602467750536617E-7,-1.6893010936171006E-7,-1.7188638627553998E-7,-1.7489439803536192E-7,-1.7795505000098076E-7,-1.8106926337599792E-7,-1.842379754850779E-7,-1.8746214005606674E-7,-1.9074272750704792E-7,-1.9408072523842126E-7,-1.9747713793009364E-7,-2.0093298784387028E-7,-2.04449315131138E-7,-2.080271781459329E-7,-2.1166765376348672E-7,-2.1537183770434773E-7,-2.1914084486417383E-7,-2.2297580964929688E-7,-2.2687788631815956E-7,-2.3084824932872735E-7,-2.348880936919801E-7,-2.3899863533158972E-7,-2.4318111144989259E-7,-2.474367809002657E-7,-2.5176692456602034E-7,-2.5617284574592569E-7,-2.6065587054647941E-7,-2.6521734828104278E-7,-2.6985865187596101E-7,-2.7458117828379034E-7,-2.7938634890375668E-7,-2.8427561000957244E-7,-2.8925043318473996E-7,-2.9431231576547291E-7,-2.9946278129136868E-7,-3.0470337996396764E-7,-3.1003568911333705E-7,-3.154613136728205E-7,-3.2098188666209486E-7,-3.2659906967868153E-7,-3.3231455339805841E-7,-3.3813005808252443E-7,-3.4404733409896863E-7,{"$f":"GU90","v":-3.500681624457006E-7},-3.5619435528850036E-7,-3.6242775650604915E-7,-3.6877024224490498E-7,-3.7522372148419081E-7,-3.8179013661016415E-7,-3.8847146400084206E-7,-3.9526971462085677E-7,-4.0218693462672177E-7,-4.0922520598268939E-7,-4.1638664708738643E-7,-4.2367341341141574E-7,-4.310876981461155E-7,-4.3863173286367253E-7,-4.4630778818878676E-7,-4.5411817448209054E-7,-4.6206524253552711E-7,-4.7015138427989881E-7,-4.7837903350479703E-7,-4.8675066659113097E-7,-4.9526880325647582E-7,-5.0393600731346415E-7,-5.1275488744144978E-7,-5.217280979716751E-7,-5.3085833968617942E-7,-5.4014836063068761E-7,-5.4960095694172464E-7,-5.5921897368820483E-7,-5.6900530572774853E-7,-5.7896289857798412E-7,-5.8909474930309879E-7,-5.9940390741590304E-7,-6.0989347579568128E-7,-6.2056661162210572E-7,-6.3142652732549262E-7,-6.4247649155368876E-7,-6.5371983015587833E-7,-6.6515992718360615E-7,-6.768002259093193E-7,-6.8864422986273238E-7,-7.0069550388533018E-7,-7.1295767520332347E-7,-7.2543443451938159E-7,-7.381295371234708E-7,-7.5104680402313156E-7,-7.6419012309353635E-7,-7.7756345024767334E-7,-7.911708106270076E-7,-8.0501629981298017E-7,-8.1910408505970726E-7,-8.3343840654825226E-7,-8.4802357866284664E-7,-8.6286399128944647E-7,-8.7796411113701186E-7,-8.9332848308190954E-7,-9.0896173153584298E-7,-9.2486856183772026E-7,-9.4105376166988041E-7,-9.5752220249910337E-7,-9.7427884104283757E-7,-9.9132872076108741E-7,-1.0086769733744063E-6,-1.0263288204084585E-6,-1.0442895747656064E-6,{"$f":"JG90","v":-1.0625646423240046E-6},-1.0811595235646747E-6,-1.1000798152270565E-6,-1.1193312119935301E-6,-1.1389195082034167E-6,-1.1588505995969764E-6,-1.1791304850899236E-6,-1.1997652685789971E-6,-1.2207611607791297E-6,-1.2421244810927644E-6,-1.2638616595118879E-6,-1.285979238553346E-6,-1.3084838752280296E-6,-1.3313823430445201E-6,-1.3546815340477992E-6,-1.3783884608936357E-6,-1.4025102589592744E-6,-1.4270541884910615E-6,-1.4520276367896553E-6,-1.4774381204334742E-6,-1.5032932875410598E-6,-1.5296009200730285E-6,-1.5563689361743065E-6,-1.5836053925573568E-6,-1.6113184869271107E-6,-1.639516560448335E-6,-1.668208100256181E-6,-1.6974017420106642E-6,-1.7271062724958508E-6,-1.7573306322645282E-6,-1.7880839183291576E-6,-1.8193753868999178E-6,-1.8512144561706662E-6,-1.8836107091536531E-6,-1.9165738965638421E-6,-1.950113939753709E-6,-1.9842409336993991E-6,-2.0189651500391385E-6,-2.0542970401648231E-6,-2.0902472383677075E-6,-2.1268265650391425E-6,-2.1640460299273278E-6,-2.2019168354510559E-6]
[null,null,null,"EBT","INR Cr.",null,null,{"$f":"SUM(J43:XFD43)","v":221967054.17420483},null,{"$f":"J41-J42","v":0},{"$f":"K41-K42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3300191.9768834161,1033950.3960848898,1373580.1050530318,-3547437.5537691535,-3253204.7749023596,1059571.7638117578,1397704.1983751412,-3498643.1322973482,-3205691.4547464903,1085806.1777058877,1422428.86219298,-3449391.3685961086,-3157735.485134867,1112567.4530006247,1447665.647570706,-3399772.3686211025,-3109429.3125886293,1139760.2657653755,1473316.7999589844,-3349885.7162944442,-3060875.033474002,1167279.4700458134,1499274.5653673401,-3299841.1784496186,-3012185.1102484204,1195009.3701339439,1525420.4509896813,-3249759.4560099971,-2963483.1346368231,1222822.9452012852,1551624.4374758592,-3199772.9842488188,-2914904.6406274401,1250581.0233638901,1577744.1398754399,-3150026.7851477275,-2866597.9703479894,1278131.4020738462,1603623.9141032882,-3100679.3750498965,-2818725.1960646771,1305307.9115477651,1629093.9055897454,-3051903.7309934376,-2771463.1017386811,1331929.417747966,1653969.0365806613,{"$f":"BW41-BW42","v":-3003888.3193108188},-2725004.2277778611,1357798.7612258848,1678047.9283434553,-2956838.1902924478,-2679557.9828365687,1382701.6279191705,1701111.7543142596,-2910976.1429364504,-2635351.8267438645,1406405.3477633754,2542990.9622273855,-1627711.7440489493,-1340586.4441493042,2694096.7792434366,3022238.1490019597,-1531031.0337171974,-1244949.3614630876,2770037.8504003072,3096915.6637882469,-1433339.7411593241,-1148329.1974833147,2847026.3349790177,3172612.2372744367,-1334779.5289956909,-1050871.4480268871,2924912.372383114,3249174.0292923655,-1235507.6882317835,-952737.52442014031,3003529.897039983,3326430.6982515212,-1135698.3155120828,-854105.94973237277,3082695.422889153,3404194.1660692594,-1035543.5680285848,-755173.63383757533,3162206.747851789,3482257.3018741091,-935255.00088198879,-656157.23217255063,3241841.5733420551,3560392.5194708346,-835064.99197991146,-557294.59334949509,3321356.0335874711,3638350.283258467,-735228.25985797937,-458846.30108731205,3400483.1292144582,3715857.5169768236,-636023.48013003147,5456660.5763958246,9215690.8311174922,9407261.0138602164,4951079.8261572542,5144399.2962892037,8881918.5666054785,9069698.6409324203,4632822.5316198617,4822287.0062875878,8538289.9383675009,8722185.2796222586,{"$f":"EI41-EI42","v":4304403.6044431841},4489916.5344463727,8184393.3061487749,8364305.2212076839,3965403.7999229282,4146864.487274257,7819800.6505803643,7995626.2165241819,3615387.1671457258,3792690.6005463474,7444066.9175843159,7615698.8139097169,3253900.3804244758,3426937.0641514077,7056729.3365570763,7224055.6706696572,2880472.04399262,3049127.8199345898,6657306.7112824433,6820210.8370024711,2494611.9688878157,2658767.8314554803,6245298.6824830743,6403659.0112845842,2095810.4209124746,2255342.3245380847,5820184.9608762581,5973874.7655688161,1683537.3385142873,1.9074272750704792E-7,1.9408072523842126E-7,1.9747713793009364E-7,2.0093298784387028E-7,2.04449315131138E-7,2.080271781459329E-7,2.1166765376348672E-7,2.1537183770434773E-7,2.1914084486417383E-7,2.2297580964929688E-7,2.2687788631815956E-7,2.3084824932872735E-7,2.348880936919801E-7,2.3899863533158972E-7,2.4318111144989259E-7,2.474367809002657E-7,2.5176692456602034E-7,2.5617284574592569E-7,2.6065587054647941E-7,2.6521734828104278E-7,2.6985865187596101E-7,2.7458117828379034E-7,2.7938634890375668E-7,2.8427561000957244E-7,2.8925043318473996E-7,2.9431231576547291E-7,2.9946278129136868E-7,3.0470337996396764E-7,3.1003568911333705E-7,3.154613136728205E-7,3.2098188666209486E-7,3.2659906967868153E-7,3.3231455339805841E-7,3.3813005808252443E-7,3.4404733409896863E-7,{"$f":"GU41-GU42","v":3.500681624457006E-7},3.5619435528850036E-7,3.6242775650604915E-7,3.6877024224490498E-7,3.7522372148419081E-7,3.8179013661016415E-7,3.8847146400084206E-7,3.9526971462085677E-7,4.0218693462672177E-7,4.0922520598268939E-7,4.1638664708738643E-7,4.2367341341141574E-7,4.310876981461155E-7,4.3863173286367253E-7,4.4630778818878676E-7,4.5411817448209054E-7,4.6206524253552711E-7,4.7015138427989881E-7,4.7837903350479703E-7,4.8675066659113097E-7,4.9526880325647582E-7,5.0393600731346415E-7,5.1275488744144978E-7,5.217280979716751E-7,5.3085833968617942E-7,5.4014836063068761E-7,5.4960095694172464E-7,5.5921897368820483E-7,5.6900530572774853E-7,5.7896289857798412E-7,5.8909474930309879E-7,5.9940390741590304E-7,6.0989347579568128E-7,6.2056661162210572E-7,6.3142652732549262E-7,6.4247649155368876E-7,6.5371983015587833E-7,6.6515992718360615E-7,6.768002259093193E-7,6.8864422986273238E-7,7.0069550388533018E-7,7.1295767520332347E-7,7.2543443451938159E-7,7.381295371234708E-7,7.5104680402313156E-7,7.6419012309353635E-7,7.7756345024767334E-7,7.911708106270076E-7,8.0501629981298017E-7,8.1910408505970726E-7,8.3343840654825226E-7,8.4802357866284664E-7,8.6286399128944647E-7,8.7796411113701186E-7,8.9332848308190954E-7,9.0896173153584298E-7,9.2486856183772026E-7,9.4105376166988041E-7,9.5752220249910337E-7,9.7427884104283757E-7,9.9132872076108741E-7,1.0086769733744063E-6,1.0263288204084585E-6,1.0442895747656064E-6,{"$f":"JG41-JG42","v":1.0625646423240046E-6},1.0811595235646747E-6,1.1000798152270565E-6,1.1193312119935301E-6,1.1389195082034167E-6,1.1588505995969764E-6,1.1791304850899236E-6,1.1997652685789971E-6,1.2207611607791297E-6,1.2421244810927644E-6,1.2638616595118879E-6,1.285979238553346E-6,1.3084838752280296E-6,1.3313823430445201E-6,1.3546815340477992E-6,1.3783884608936357E-6,1.4025102589592744E-6,1.4270541884910615E-6,1.4520276367896553E-6,1.4774381204334742E-6,1.5032932875410598E-6,1.5296009200730285E-6,1.5563689361743065E-6,1.5836053925573568E-6,1.6113184869271107E-6,1.639516560448335E-6,1.668208100256181E-6,1.6974017420106642E-6,1.7271062724958508E-6,1.7573306322645282E-6,1.7880839183291576E-6,1.8193753868999178E-6,1.8512144561706662E-6,1.8836107091536531E-6,1.9165738965638421E-6,1.950113939753709E-6,1.9842409336993991E-6,2.0189651500391385E-6,2.0542970401648231E-6,2.0902472383677075E-6,2.1268265650391425E-6,2.1640460299273278E-6,2.2019168354510559E-6]
[null,null,null,"Tax Rate",null,{"$f":"InputC!F134","v":0.27},null,null,null,{"$f":"$F$44","v":0.27},{"$f":"$F$44","v":0.27},0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,{"$f":"$F$44","v":0.27},0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,{"$f":"$F$44","v":0.27},0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,{"$f":"$F$44","v":0.27},0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,{"$f":"$F$44","v":0.27},0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27,0.27]
[null,null,null,"Income Taxes with Interest to Solver","INR Cr.",null,null,{"$f":"SUM(J45:XFD45)","v":59931104.627035312},null,{"$f":"J43*J44","v":0},{"$f":"K43*K44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-891051.83375852241,279166.60694292025,370866.62836431863,-957808.13951767155,-878365.2892236372,286084.37622917461,377380.13356128818,-944633.64572028408,-865536.69278155244,293167.66798058967,384055.79279210465,-931335.66952094936,-852588.5809864141,300393.21231016866,390869.72484409064,-917938.53952769772,-839545.91439892992,307735.2717566514,397795.53598892578,-904469.14339949994,-826436.25903798058,315165.45691236964,404804.13264918188,-890957.11818139709,-813289.97976707353,322652.52993616485,411863.521767214,-877435.05312269926,-800140.44635194226,330162.19520434702,418938.59811848198,-863938.70574718108,-787024.25296940887,337656.87630825036,425990.91776636883,-850507.2319898865,-773981.45199395716,345095.47855993849,432978.45680788782,-837183.43126347207,-761055.80293746281,352433.13611789659,439855.35450923129,-824014.00736822817,-748295.03746944398,359620.94279195083,446571.63987677859,{"$f":"BW43*BW44","v":-811049.84621392109},-735751.1415000225,366605.66553098889,453072.94065273297,-798346.31137896096,-723480.65536587359,373329.43953817606,459300.17366485012,-785963.55859284161,-711544.99322084349,379729.44389611139,686607.55980139412,-439482.17089321633,-361958.33992031217,727406.13039572793,816004.30023052916,-413378.3791036433,-336136.32759503368,747910.21960808302,836167.22922282678,-387001.73011301755,-310048.88332049496,768697.1104443348,856605.30406409793,-360390.47282883653,-283735.29096725956,789726.34054344078,877276.98790893878,-333587.07582258154,-257239.13159343789,810953.0722007954,898136.28852791083,-306638.54518826236,-230608.60642774065,832327.76418007142,919132.4248387001,-279596.76336771791,-203896.88113614536,853795.82191998314,940209.47150600946,-252518.85023813698,-177162.45268658869,875297.22480235493,961305.98025712545,-225467.54783457611,-150469.54020436367,896766.12906861724,982354.57647978619,-198511.63016165444,-123888.50129357426,918130.44488790375,1003281.5295837424,-171726.33963510851,1473298.3556268727,2488236.5244017229,2539960.4737422587,1336791.5530624588,1388987.809998085,2398118.0129834795,2448818.6330517535,1250862.0835373627,1302017.4916976488,2305338.2833592254,2354990.0254980098,{"$f":"EI43*EI44","v":1162188.9731996597},1212277.4643005207,2209786.1926601692,2258362.4097260749,1070659.0259791906,1119653.4115640495,2111346.1756566986,2158819.0784615292,976154.53512934607,1024026.4621475139,2009898.0677477655,2056238.6797556237,878553.10271460854,925273.00732088019,1905316.9208704107,1950495.0310808076,777727.45187800738,823264.51138233929,1797472.8120462599,1841456.9259906674,673545.2315997103,717867.31449297979,1686230.6442704301,1728987.9330468378,565868.81364636822,608942.4276252829,1571449.9394365898,1612946.1867035804,454555.08139885758,5.1500536426902941E-8,5.2401795814373745E-8,5.331882724112529E-8,5.4251906717844982E-8,5.5201315085407262E-8,5.6167338099401888E-8,5.7150266516141417E-8,5.8150396180173889E-8,5.916802811332694E-8,6.0203468605310169E-8,6.125702930590308E-8,6.2329027318756385E-8,6.3419785296834632E-8,6.4529631539529224E-8,6.5658900091471009E-8,6.6807930843071741E-8,6.7977069632825501E-8,6.9166668351399943E-8,7.0377085047549438E-8,7.1608684035881554E-8,7.2861836006509483E-8,7.4136918136623401E-8,7.5434314204014304E-8,7.6754414702584561E-8,7.8097616959879797E-8,7.9464325256677695E-8,8.0854950948669551E-8,8.2269912590271274E-8,8.3709636060601015E-8,8.5174554691661538E-8,8.6665109398765616E-8,8.8181748813244023E-8,8.9724929417475777E-8,9.1295115682281603E-8,9.2892780206721533E-8,{"$f":"GU43*GU44","v":9.4518403860339166E-8},9.6172475927895105E-8,9.7855494256633278E-8,9.9567965406124347E-8,1.0131040480073153E-7,1.0308333688474432E-7,1.0488729528022737E-7,1.0672282294763133E-7,1.0859047234921489E-7,1.1049080561532615E-7,1.1242439471359434E-7,1.1439182162108226E-7,1.1639367849945119E-7,1.1843056787319159E-7,1.2050310281097243E-7,1.2261190711016446E-7,1.2475761548459233E-7,1.269408737555727E-7,1.2916233904629521E-7,1.3142267997960538E-7,1.3372257687924848E-7,1.3606272197463532E-7,1.3844381960919144E-7,1.4086658645235227E-7,1.4333175171526845E-7,1.4584005737028568E-7,1.4839225837426567E-7,1.5098912289581532E-7,1.5363143254649212E-7,1.5631998261605572E-7,1.5905558231183667E-7,1.6183905500229383E-7,1.6467123846483397E-7,1.6755298513796855E-7,1.7048516237788301E-7,1.7346865271949598E-7,1.7650435414208717E-7,1.7959318033957369E-7,1.8273606099551622E-7,1.8593394206293775E-7,1.8918778604903916E-7,1.9249857230489734E-7,1.9586729732023304E-7,1.9929497502333713E-7,2.0278263708624553E-7,2.0633133323525484E-7,2.0994213156687181E-7,2.1361611886929208E-7,2.1735440094950466E-7,2.2115810296612099E-7,2.2502836976802813E-7,2.2896636623896861E-7,2.3297327764815057E-7,2.3705031000699322E-7,2.4119869043211558E-7,2.4541966751467765E-7,2.4971451169618446E-7,2.5408451565086772E-7,2.5853099467475791E-7,2.6305528708156618E-7,2.676587546054936E-7,2.7234278281108973E-7,2.7710878151028383E-7,2.8195818518671375E-7,{"$f":"JG43*JG44","v":2.8689245342748128E-7},2.9191307136246217E-7,2.9702155011130527E-7,3.0221942723825316E-7,3.0750826721492253E-7,3.1288966189118367E-7,3.1836523097427939E-7,3.2393662251632926E-7,3.2960551341036504E-7,3.3537360989504641E-7,3.4124264806820974E-7,3.4721439440940342E-7,3.5329064631156802E-7,3.5947323262202044E-7,3.6576401419290579E-7,3.7216488444128167E-7,3.7867776991900413E-7,3.8530463089258665E-7,3.9204746193320692E-7,3.9890829251703808E-7,4.0588918763608617E-7,4.1299224841971774E-7,4.2021961276706278E-7,4.2757345599048639E-7,4.3505599147031991E-7,4.4266947132105049E-7,4.5041618706916889E-7,4.5829847034287934E-7,4.6631869357387973E-7,4.7447927071142265E-7,4.8278265794887261E-7,4.9123135446297781E-7,4.9982790316607993E-7,5.0857489147148635E-7,5.1747495207223741E-7,5.2653076373350147E-7,5.357450520988378E-7,5.4512059051056745E-7,5.5466020084450223E-7,5.6436675435928104E-7,5.7424317256056847E-7,5.8429242808037858E-7,5.9451754557178514E-7]
[]
[null,null,"CFADS"]
[null,null,null,"EBITDA for Debt Size (P90 or P50)","INR Cr.",null,null,{"$f":"SUM(J48:XFD48)","v":1214588287.0396919},null,{"$f":"J39","v":0},{"$f":"K39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9754381.095103927,14059921.836831454,14324725.935788808,9325048.784316577,9592780.9808393084,13875847.290719174,14138269.741379144,9162391.9044739008,9427706.8094399441,13688368.347320206,13948378.430080533,8996138.5151477065,9259004.743260067,13497329.136292562,13754894.581640862,8826130.2795123477,9086514.8651548419,13302567.650462884,13557654.578577921,8652202.5992912538,8910070.9349322245,13103915.49986577,13356488.357794762,8474184.3639405966,8729500.1360646971,12901197.655947015,13151219.152262175,8291897.6898020674,8544622.8122713193,12694232.185537416,12941663.222370869,8105157.6488235258,8355252.1935648676,12482829.974187959,12727629.576540204,7913771.9864302371,8161194.111342649,12266794.438440764,12508919.680653719,7717540.828112768,7962246.7020827848,12045921.226593282,12285327.15587448,7516256.374280056,7758200.0991900805,11819997.907495383,12056637.46437542,{"$f":"BW39","v":7309702.5829084292},7548836.1125175422,11588803.646900721,11822627.582501313,7097654.839498234,7333927.89507051,11352108.870874446,11583065.660859618,6879879.6138305478,7113239.5963807348,11109674.915739652,12157778.613057548,7886236.0163561087,8116627.9153774763,12091355.577384196,12316413.950220287,7656267.773505453,7883634.0720390966,11836689.079206135,12058711.167607725,7419814.3217542348,7644094.8976535201,11575509.158520229,11794433.404738532,7176602.7526428774,7397734.7758809133,11307537.003613118,11523299.089611148,6926349.3085381072,7144267.1343999831,11032482.741222408,11245015.479745926,6668758.9483318981,6883394.0063270619,10750044.993622307,10959278.214906231,6403524.8957699016,6614805.5740936473,10459910.41799506,10665770.851930812,6130328.1697148643,6338179.695080786,10161753.227379404,10364164.380961608,5848837.0956220301,6053181.4082804248,9855234.6924591977,10054116.722323023,5558706.7974753454,5759462.4212249927,9540002.6234258525,9735272.2032785919,5259578.6694026543,5456660.5763957296,9215690.8311173953,9407261.0138601176,4951079.8261571536,5144399.2962891012,8881918.5666053742,9069698.6409323141,4632822.5316197537,4822287.0062874779,8538289.9383673891,8722185.279622145,{"$f":"EI39","v":4304403.6044430686},4489916.5344462553,8184393.3061486557,8364305.2212075628,3965403.7999228048,4146864.4872741313,7819800.6505802367,7995626.2165240515,3615387.1671455931,3792690.6005462124,7444066.917584179,7615698.8139095772,3253900.3804243337,3426937.0641512633,7056729.3365569292,7224055.6706695072,2880472.0439924677,3049127.8199344347,6657306.7112822859,6820210.8370023109,2494611.9688876527,2658767.8314553141,6245298.6824829057,6403659.0112844119,2095810.4209122998,2255342.3245379068,5820184.9608760774,5973874.7655686317,1683537.3385140998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Taxes - From Fixed","INR Cr.",null,null,{"$f":"SUM(J49:XFD49)","v":59931104.627035312},null,{"$f":"J147","v":0},{"$f":"K147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-891051.83375852241,279166.60694292025,370866.62836431863,-957808.13951767155,-878365.2892236372,286084.37622917461,377380.13356128818,-944633.64572028408,-865536.69278155244,293167.66798058967,384055.79279210465,-931335.66952094936,-852588.5809864141,300393.21231016866,390869.72484409064,-917938.53952769772,-839545.91439892992,307735.2717566514,397795.53598892578,-904469.14339949994,-826436.25903798058,315165.45691236964,404804.13264918188,-890957.11818139709,-813289.97976707353,322652.52993616485,411863.521767214,-877435.05312269926,-800140.44635194226,330162.19520434702,418938.59811848198,-863938.70574718108,-787024.25296940887,337656.87630825036,425990.91776636883,-850507.2319898865,-773981.45199395716,345095.47855993849,432978.45680788782,-837183.43126347207,-761055.80293746281,352433.13611789659,439855.35450923129,-824014.00736822817,-748295.03746944398,359620.94279195083,446571.63987677859,{"$f":"BW147","v":-811049.84621392109},-735751.1415000225,366605.66553098889,453072.94065273297,-798346.31137896096,-723480.65536587359,373329.43953817606,459300.17366485012,-785963.55859284161,-711544.99322084349,379729.44389611139,686607.55980139412,-439482.17089321633,-361958.33992031217,727406.13039572793,816004.30023052916,-413378.3791036433,-336136.32759503368,747910.21960808302,836167.22922282678,-387001.73011301755,-310048.88332049496,768697.1104443348,856605.30406409793,-360390.47282883653,-283735.29096725956,789726.34054344078,877276.98790893878,-333587.07582258154,-257239.13159343789,810953.0722007954,898136.28852791083,-306638.54518826236,-230608.60642774065,832327.76418007142,919132.4248387001,-279596.76336771791,-203896.88113614536,853795.82191998314,940209.47150600946,-252518.85023813698,-177162.45268658869,875297.22480235493,961305.98025712545,-225467.54783457611,-150469.54020436367,896766.12906861724,982354.57647978619,-198511.63016165444,-123888.50129357426,918130.44488790375,1003281.5295837424,-171726.33963510851,1473298.3556268727,2488236.5244017229,2539960.4737422587,1336791.5530624588,1388987.809998085,2398118.0129834795,2448818.6330517535,1250862.0835373627,1302017.4916976488,2305338.2833592254,2354990.0254980098,{"$f":"EI147","v":1162188.9731996597},1212277.4643005207,2209786.1926601692,2258362.4097260749,1070659.0259791906,1119653.4115640495,2111346.1756566986,2158819.0784615292,976154.53512934607,1024026.4621475139,2009898.0677477655,2056238.6797556237,878553.10271460854,925273.00732088019,1905316.9208704107,1950495.0310808076,777727.45187800738,823264.51138233929,1797472.8120462599,1841456.9259906674,673545.2315997103,717867.31449297979,1686230.6442704301,1728987.9330468378,565868.81364636822,608942.4276252829,1571449.9394365898,1612946.1867035804,454555.08139885758,5.1500536426902941E-8,5.2401795814373745E-8,5.331882724112529E-8,5.4251906717844982E-8,5.5201315085407262E-8,5.6167338099401888E-8,5.7150266516141417E-8,5.8150396180173889E-8,5.916802811332694E-8,6.0203468605310169E-8,6.125702930590308E-8,6.2329027318756385E-8,6.3419785296834632E-8,6.4529631539529224E-8,6.5658900091471009E-8,6.6807930843071741E-8,6.7977069632825501E-8,6.9166668351399943E-8,7.0377085047549438E-8,7.1608684035881554E-8,7.2861836006509483E-8,7.4136918136623401E-8,7.5434314204014304E-8,7.6754414702584561E-8,7.8097616959879797E-8,7.9464325256677695E-8,8.0854950948669551E-8,8.2269912590271274E-8,8.3709636060601015E-8,8.5174554691661538E-8,8.6665109398765616E-8,8.8181748813244023E-8,8.9724929417475777E-8,9.1295115682281603E-8,9.2892780206721533E-8,{"$f":"GU147","v":9.4518403860339166E-8},9.6172475927895105E-8,9.7855494256633278E-8,9.9567965406124347E-8,1.0131040480073153E-7,1.0308333688474432E-7,1.0488729528022737E-7,1.0672282294763133E-7,1.0859047234921489E-7,1.1049080561532615E-7,1.1242439471359434E-7,1.1439182162108226E-7,1.1639367849945119E-7,1.1843056787319159E-7,1.2050310281097243E-7,1.2261190711016446E-7,1.2475761548459233E-7,1.269408737555727E-7,1.2916233904629521E-7,1.3142267997960538E-7,1.3372257687924848E-7,1.3606272197463532E-7,1.3844381960919144E-7,1.4086658645235227E-7,1.4333175171526845E-7,1.4584005737028568E-7,1.4839225837426567E-7,1.5098912289581532E-7,1.5363143254649212E-7,1.5631998261605572E-7,1.5905558231183667E-7,1.6183905500229383E-7,1.6467123846483397E-7,1.6755298513796855E-7,1.7048516237788301E-7,1.7346865271949598E-7,1.7650435414208717E-7,1.7959318033957369E-7,1.8273606099551622E-7,1.8593394206293775E-7,1.8918778604903916E-7,1.9249857230489734E-7,1.9586729732023304E-7,1.9929497502333713E-7,2.0278263708624553E-7,2.0633133323525484E-7,2.0994213156687181E-7,2.1361611886929208E-7,2.1735440094950466E-7,2.2115810296612099E-7,2.2502836976802813E-7,2.2896636623896861E-7,2.3297327764815057E-7,2.3705031000699322E-7,2.4119869043211558E-7,2.4541966751467765E-7,2.4971451169618446E-7,2.5408451565086772E-7,2.5853099467475791E-7,2.6305528708156618E-7,2.676587546054936E-7,2.7234278281108973E-7,2.7710878151028383E-7,2.8195818518671375E-7,{"$f":"JG147","v":2.8689245342748128E-7},2.9191307136246217E-7,2.9702155011130527E-7,3.0221942723825316E-7,3.0750826721492253E-7,3.1288966189118367E-7,3.1836523097427939E-7,3.2393662251632926E-7,3.2960551341036504E-7,3.3537360989504641E-7,3.4124264806820974E-7,3.4721439440940342E-7,3.5329064631156802E-7,3.5947323262202044E-7,3.6576401419290579E-7,3.7216488444128167E-7,3.7867776991900413E-7,3.8530463089258665E-7,3.9204746193320692E-7,3.9890829251703808E-7,4.0588918763608617E-7,4.1299224841971774E-7,4.2021961276706278E-7,4.2757345599048639E-7,4.3505599147031991E-7,4.4266947132105049E-7,4.5041618706916889E-7,4.5829847034287934E-7,4.6631869357387973E-7,4.7447927071142265E-7,4.8278265794887261E-7,4.9123135446297781E-7,4.9982790316607993E-7,5.0857489147148635E-7,5.1747495207223741E-7,5.2653076373350147E-7,5.357450520988378E-7,5.4512059051056745E-7,5.5466020084450223E-7,5.6436675435928104E-7,5.7424317256056847E-7,5.8429242808037858E-7,5.9451754557178514E-7]
[null,null,null,"Less: Working Capital Change","INR Cr."]
[null,null,null,"CFADS","INR Cr.",null,null,{"$f":"SUM(J51:XFD51)","v":1154657182.4126589},null,{"$f":"J48-J49-J50","v":0},{"$f":"K48-K49-K50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10645432.928862449,13780755.229888534,13953859.307424489,10282856.923834249,10471146.270062946,13589762.914489999,13760889.607817855,10107025.550194185,10293243.502221497,13395200.679339617,13564322.637288429,9927474.1846686564,10111593.324246481,13196935.923982393,13364024.856796771,9744068.8190400451,9926060.779553771,12994832.378706234,13159859.042588996,9556671.7426907532,9736507.1939702053,12788750.0429534,12951684.22514558,9365141.4821219929,9542790.11583177,12578545.12601085,12739355.630494962,9169332.7429247666,9344763.258623261,12364069.990333069,12522724.624252386,8969096.3545707073,9142276.446534276,12145173.097879708,12301638.658773836,8764279.2184201237,8935175.5633366071,11921698.959880825,12075941.223845832,8554724.2593762409,8723302.5050202478,11693488.090475386,11845471.801365249,8340270.3816482844,8506495.1366595253,11460376.964703433,11610065.82449864,{"$f":"BW48-BW49-BW50","v":8120752.4291223502},8284587.2540175645,11222197.981369732,11369554.641848579,7896001.1508771945,8057408.5504363831,10978779.431336271,11123765.487194769,7665843.1724233897,7824784.5896015782,10729945.471843541,11471171.053256154,8325718.1872493252,8478586.2552977875,11363949.446988469,11500409.649989758,8069646.1526090959,8219770.3996341303,11088778.859598052,11222543.938384898,7806816.0518672522,7954143.7809740147,10806812.048075894,10937828.100674434,7536993.2254717136,7681470.0668481728,10517810.663069677,10646022.10170221,7259936.3843606887,7401506.265993421,10221529.669021612,10346879.191218015,6975397.4935201602,7114002.6127548022,9917717.2294422351,10040145.790067531,6683121.6591376197,6818702.4552297927,9606114.5960750766,9725561.3804248031,6382847.0199530013,6515342.1477673743,9286456.0025770497,9402858.4007044826,6074304.6434566062,6203650.9484847886,8958468.5633905809,9071762.1458432358,5757218.4276369996,5883350.9225185672,8621872.1785379481,8731990.673694849,5431305.0090377629,3983362.2207688568,6727454.3067156728,6867300.5401178589,3614288.2730946951,3755411.4862910165,6483800.5536218947,6620880.0078805611,3381960.4480823912,3520269.5145898294,6232951.6550081633,6367195.2541241348,{"$f":"EI48-EI49-EI50","v":3142214.6312434087},3277639.0701457346,5974607.113488486,6105942.8114814879,2894744.7739436142,3027211.0757100815,5708454.474923538,5836807.1380625218,2639232.6320162471,2768664.1383986985,5434168.8498364137,5559460.1341539538,2375347.2777097253,2501664.0568303829,5151412.415686518,5273560.6395886997,2102744.5921144602,2225863.3085520957,4859833.8992360262,4978753.9110116437,1821066.7372879423,1940900.5169623343,4559068.0382124754,4674671.0782375745,1529941.6072659316,1646399.8969126239,4248735.0214394871,4360928.5788650513,1228982.2571152423,-5.1500536426902941E-8,-5.2401795814373745E-8,-5.331882724112529E-8,-5.4251906717844982E-8,-5.5201315085407262E-8,-5.6167338099401888E-8,-5.7150266516141417E-8,-5.8150396180173889E-8,-5.916802811332694E-8,-6.0203468605310169E-8,-6.125702930590308E-8,-6.2329027318756385E-8,-6.3419785296834632E-8,-6.4529631539529224E-8,-6.5658900091471009E-8,-6.6807930843071741E-8,-6.7977069632825501E-8,-6.9166668351399943E-8,-7.0377085047549438E-8,-7.1608684035881554E-8,-7.2861836006509483E-8,-7.4136918136623401E-8,-7.5434314204014304E-8,-7.6754414702584561E-8,-7.8097616959879797E-8,-7.9464325256677695E-8,-8.0854950948669551E-8,-8.2269912590271274E-8,-8.3709636060601015E-8,-8.5174554691661538E-8,-8.6665109398765616E-8,-8.8181748813244023E-8,-8.9724929417475777E-8,-9.1295115682281603E-8,-9.2892780206721533E-8,{"$f":"GU48-GU49-GU50","v":-9.4518403860339166E-8},-9.6172475927895105E-8,-9.7855494256633278E-8,-9.9567965406124347E-8,-1.0131040480073153E-7,-1.0308333688474432E-7,-1.0488729528022737E-7,-1.0672282294763133E-7,-1.0859047234921489E-7,-1.1049080561532615E-7,-1.1242439471359434E-7,-1.1439182162108226E-7,-1.1639367849945119E-7,-1.1843056787319159E-7,-1.2050310281097243E-7,-1.2261190711016446E-7,-1.2475761548459233E-7,-1.269408737555727E-7,-1.2916233904629521E-7,-1.3142267997960538E-7,-1.3372257687924848E-7,-1.3606272197463532E-7,-1.3844381960919144E-7,-1.4086658645235227E-7,-1.4333175171526845E-7,-1.4584005737028568E-7,-1.4839225837426567E-7,-1.5098912289581532E-7,-1.5363143254649212E-7,-1.5631998261605572E-7,-1.5905558231183667E-7,-1.6183905500229383E-7,-1.6467123846483397E-7,-1.6755298513796855E-7,-1.7048516237788301E-7,-1.7346865271949598E-7,-1.7650435414208717E-7,-1.7959318033957369E-7,-1.8273606099551622E-7,-1.8593394206293775E-7,-1.8918778604903916E-7,-1.9249857230489734E-7,-1.9586729732023304E-7,-1.9929497502333713E-7,-2.0278263708624553E-7,-2.0633133323525484E-7,-2.0994213156687181E-7,-2.1361611886929208E-7,-2.1735440094950466E-7,-2.2115810296612099E-7,-2.2502836976802813E-7,-2.2896636623896861E-7,-2.3297327764815057E-7,-2.3705031000699322E-7,-2.4119869043211558E-7,-2.4541966751467765E-7,-2.4971451169618446E-7,-2.5408451565086772E-7,-2.5853099467475791E-7,-2.6305528708156618E-7,-2.676587546054936E-7,-2.7234278281108973E-7,-2.7710878151028383E-7,-2.8195818518671375E-7,{"$f":"JG48-JG49-JG50","v":-2.8689245342748128E-7},-2.9191307136246217E-7,-2.9702155011130527E-7,-3.0221942723825316E-7,-3.0750826721492253E-7,-3.1288966189118367E-7,-3.1836523097427939E-7,-3.2393662251632926E-7,-3.2960551341036504E-7,-3.3537360989504641E-7,-3.4124264806820974E-7,-3.4721439440940342E-7,-3.5329064631156802E-7,-3.5947323262202044E-7,-3.6576401419290579E-7,-3.7216488444128167E-7,-3.7867776991900413E-7,-3.8530463089258665E-7,-3.9204746193320692E-7,-3.9890829251703808E-7,-4.0588918763608617E-7,-4.1299224841971774E-7,-4.2021961276706278E-7,-4.2757345599048639E-7,-4.3505599147031991E-7,-4.4266947132105049E-7,-4.5041618706916889E-7,-4.5829847034287934E-7,-4.6631869357387973E-7,-4.7447927071142265E-7,-4.8278265794887261E-7,-4.9123135446297781E-7,-4.9982790316607993E-7,-5.0857489147148635E-7,-5.1747495207223741E-7,-5.2653076373350147E-7,-5.357450520988378E-7,-5.4512059051056745E-7,-5.5466020084450223E-7,-5.6436675435928104E-7,-5.7424317256056847E-7,-5.8429242808037858E-7,-5.9451754557178514E-7]
[]
[null,"Debt Size"]
[]
[null,null,"Debt from DSCR"]
[null,null,null,"Debt Tenure",null,{"$f":"InputC!F145","v":25},{"$f":"F56*12/G6","v":100},{"$f":"SUM(J56:XFD56)","v":100},null,{"$f":"(AND(J20,J21<=$G$56))*1","v":0},{"$f":"(AND(K20,K21<=$G$56))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(BW20,BW21<=$G$56))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EI20,EI21<=$G$56))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GU20,GU21<=$G$56))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JG20,JG21<=$G$56))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"CFADS over Debt Tenure Period","INR Cr.",null,null,null,null,{"$f":"IF(J56,J51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,10645432.928862449,13780755.229888534,13953859.307424489,10282856.923834249,10471146.270062946,13589762.914489999,13760889.607817855,10107025.550194185,10293243.502221497,13395200.679339617,13564322.637288429,9927474.1846686564,10111593.324246481,13196935.923982393,13364024.856796771,9744068.8190400451,9926060.779553771,12994832.378706234,13159859.042588996,9556671.7426907532,9736507.1939702053,12788750.0429534,12951684.22514558,9365141.4821219929,9542790.11583177,12578545.12601085,12739355.630494962,9169332.7429247666,9344763.258623261,12364069.990333069,12522724.624252386,8969096.3545707073,9142276.446534276,12145173.097879708,12301638.658773836,8764279.2184201237,8935175.5633366071,11921698.959880825,12075941.223845832,8554724.2593762409,8723302.5050202478,11693488.090475386,11845471.801365249,8340270.3816482844,8506495.1366595253,11460376.964703433,{"$f":"IF(BV56,BV51)","v":11610065.82449864},8120752.4291223502,8284587.2540175645,11222197.981369732,11369554.641848579,7896001.1508771945,8057408.5504363831,10978779.431336271,11123765.487194769,7665843.1724233897,7824784.5896015782,10729945.471843541,11471171.053256154,8325718.1872493252,8478586.2552977875,11363949.446988469,11500409.649989758,8069646.1526090959,8219770.3996341303,11088778.859598052,11222543.938384898,7806816.0518672522,7954143.7809740147,10806812.048075894,10937828.100674434,7536993.2254717136,7681470.0668481728,10517810.663069677,10646022.10170221,7259936.3843606887,7401506.265993421,10221529.669021612,10346879.191218015,6975397.4935201602,7114002.6127548022,9917717.2294422351,10040145.790067531,6683121.6591376197,6818702.4552297927,9606114.5960750766,9725561.3804248031,6382847.0199530013,6515342.1477673743,9286456.0025770497,9402858.4007044826,6074304.6434566062,6203650.9484847886,8958468.5633905809,9071762.1458432358,5757218.4276369996,5883350.9225185672,8621872.1785379481,8731990.673694849,5431305.0090377629,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EH56,EH51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GT56,GT51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JF56,JF51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Target DSCR",null,{"$f":"InputC!F142","v":1.2},null,null,null,{"$f":"$F$58","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$58","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$58","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$58","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"$F$58","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,"Target Debt Service","INR Cr.",null,null,null,null,{"$f":"IF(J56,J51/J58)","v":false},{"$f":"IF(K56,K51/K58)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,8871194.1073853746,11483962.691573778,11628216.089520408,8569047.4365285411,8725955.2250524554,11324802.428741667,11467408.006514879,8422521.2918284889,8577702.9185179137,11162667.232783016,11303602.197740357,8272895.1538905473,8426327.7702054009,10997446.603318661,11136687.380663976,8120057.3492000382,8271717.3162948098,10829026.982255194,10966549.202157497,7963893.1189089613,8113755.9949751711,10657291.702461166,10793070.187621318,7804284.5684349947,7952325.0965264756,10482120.938342376,10616129.692079134,7641110.6191039728,7787302.7155193845,10303391.658610892,10435603.853543656,7474246.9621422561,7618563.70544523,10120977.581566423,10251365.548978196,7303566.0153501034,7445979.6361138392,9934749.1332340222,10063284.353204861,7128936.8828135347,7269418.7541835401,9744573.408729488,9871226.5011377074,6950225.3180402368,7088745.9472162714,9550314.1372528616,9675054.8537488673,{"$f":"IF(BW56,BW51/BW58)","v":6767293.6909352923},6903822.7116813036,9351831.6511414442,9474628.8682071492,6580000.959064329,6714507.1253636526,9148982.8594468925,9269804.5726623088,6388202.6436861586,6520653.8246679818,8941621.2265362851,9559309.2110467963,6938098.4893744383,7065488.5460814899,9469957.8724903911,9583674.7083247993,6724705.1271742471,6849808.6663617752,9240649.0496650431,9352119.9486540817,6505680.0432227105,6628453.1508116787,9005676.7067299113,9114856.750562029,6280827.6878930945,6401225.0557068111,8764842.2192247305,8871685.0847518425,6049946.9869672405,6167921.888327851,8517941.3908513431,8622399.3260150123,5812831.244600134,5928335.510629002,8264764.3578685299,8366788.1583896093,5569268.0492813503,5682252.0460248273,8005095.4967292305,8104634.4836873366,5319039.1832941677,5429451.7898061452,7738713.3354808753,7835715.3339204025,5061920.5362138385,5169709.123737324,7465390.4694921514,7559801.7882026965,4797682.0230308333,4902792.4354321398,7184893.4821149567,7276658.8947457075,4526087.5075314697,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI56,EI51/EI58)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU56,GU51/GU58)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG56,JG51/JG58)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Interest Rate","INR Cr.",{"$f":"InputC!F146","v":7.0000000000000007E-2},{"$f":"F60/12*G6","v":1.7500000000000002E-2},null,null,{"$f":"IF(J56,$G$60)","v":false},{"$f":"IF(K56,$G$60)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,{"$f":"IF(BW56,$G$60)","v":1.7500000000000002E-2},1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI56,$G$60)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU56,$G$60)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG56,$G$60)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service","INR Cr.",{"$f":"NPV(G60,J59:KW59)","v":413532295.96233457}]
[]
[null,null,"Debt Size from Debt to Capital"]
[null,null,null,"Total Project Cost","INR Cr.",{"$f":"H109","v":580292679.66687822}]
[null,null,null,"Max Debt to Capital",null,{"$f":"InputC!F141","v":0.85}]
[null,null,null,"Debt from Max Debt to Capital","INR Cr.",{"$f":"F64*F65","v":493248777.71684647}]
[]
[null,null,null,"CFADS over Debt Tenure",null,null,null,null,null,{"$f":"IF(J56,J51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,10645432.928862449,13780755.229888534,13953859.307424489,10282856.923834249,10471146.270062946,13589762.914489999,13760889.607817855,10107025.550194185,10293243.502221497,13395200.679339617,13564322.637288429,9927474.1846686564,10111593.324246481,13196935.923982393,13364024.856796771,9744068.8190400451,9926060.779553771,12994832.378706234,13159859.042588996,9556671.7426907532,9736507.1939702053,12788750.0429534,12951684.22514558,9365141.4821219929,9542790.11583177,12578545.12601085,12739355.630494962,9169332.7429247666,9344763.258623261,12364069.990333069,12522724.624252386,8969096.3545707073,9142276.446534276,12145173.097879708,12301638.658773836,8764279.2184201237,8935175.5633366071,11921698.959880825,12075941.223845832,8554724.2593762409,8723302.5050202478,11693488.090475386,11845471.801365249,8340270.3816482844,8506495.1366595253,11460376.964703433,{"$f":"IF(BV56,BV51)","v":11610065.82449864},8120752.4291223502,8284587.2540175645,11222197.981369732,11369554.641848579,7896001.1508771945,8057408.5504363831,10978779.431336271,11123765.487194769,7665843.1724233897,7824784.5896015782,10729945.471843541,11471171.053256154,8325718.1872493252,8478586.2552977875,11363949.446988469,11500409.649989758,8069646.1526090959,8219770.3996341303,11088778.859598052,11222543.938384898,7806816.0518672522,7954143.7809740147,10806812.048075894,10937828.100674434,7536993.2254717136,7681470.0668481728,10517810.663069677,10646022.10170221,7259936.3843606887,7401506.265993421,10221529.669021612,10346879.191218015,6975397.4935201602,7114002.6127548022,9917717.2294422351,10040145.790067531,6683121.6591376197,6818702.4552297927,9606114.5960750766,9725561.3804248031,6382847.0199530013,6515342.1477673743,9286456.0025770497,9402858.4007044826,6074304.6434566062,6203650.9484847886,8958468.5633905809,9071762.1458432358,5757218.4276369996,5883350.9225185672,8621872.1785379481,8731990.673694849,5431305.0090377629,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EH56,EH51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GT56,GT51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JF56,JF51)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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","INR Cr.",{"$f":"NPV(G60,J68:KW68)","v":496238755.15480167}]
[null,null,null,"Implied DSCR from Debt to Capital",null,{"$f":"F69/F66","v":1.0060618040490545}]
[]
[null,null,"Debt Applied"]
[null,null,null,"Debt Size","INR Cr.",{"$f":"MIN(F66,F61)","v":413532295.96233457}]
[null,null,null,"Debt to Capital Applied","INR Cr.",{"$f":"F73/F64","v":0.71262711120141342}]
[null,null,null,"DSCR Applied","INR Cr.",{"$f":"MAX(F70,F58)","v":1.2}]
[null,null,null,"Debt Service Applied","INR Cr.",{"$f":"F75","v":1.2},null,null,null,{"$f":"IF(J68,J68/$F$76)","v":false},{"$f":"IF(K68,K68/$F$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,8871194.1073853746,11483962.691573778,11628216.089520408,8569047.4365285411,8725955.2250524554,11324802.428741667,11467408.006514879,8422521.2918284889,8577702.9185179137,11162667.232783016,11303602.197740357,8272895.1538905473,8426327.7702054009,10997446.603318661,11136687.380663976,8120057.3492000382,8271717.3162948098,10829026.982255194,10966549.202157497,7963893.1189089613,8113755.9949751711,10657291.702461166,10793070.187621318,7804284.5684349947,7952325.0965264756,10482120.938342376,10616129.692079134,7641110.6191039728,7787302.7155193845,10303391.658610892,10435603.853543656,7474246.9621422561,7618563.70544523,10120977.581566423,10251365.548978196,7303566.0153501034,7445979.6361138392,9934749.1332340222,10063284.353204861,7128936.8828135347,7269418.7541835401,9744573.408729488,9871226.5011377074,6950225.3180402368,7088745.9472162714,9550314.1372528616,9675054.8537488673,{"$f":"IF(BW68,BW68/$F$76)","v":6767293.6909352923},6903822.7116813036,9351831.6511414442,9474628.8682071492,6580000.959064329,6714507.1253636526,9148982.8594468925,9269804.5726623088,6388202.6436861586,6520653.8246679818,8941621.2265362851,9559309.2110467963,6938098.4893744383,7065488.5460814899,9469957.8724903911,9583674.7083247993,6724705.1271742471,6849808.6663617752,9240649.0496650431,9352119.9486540817,6505680.0432227105,6628453.1508116787,9005676.7067299113,9114856.750562029,6280827.6878930945,6401225.0557068111,8764842.2192247305,8871685.0847518425,6049946.9869672405,6167921.888327851,8517941.3908513431,8622399.3260150123,5812831.244600134,5928335.510629002,8264764.3578685299,8366788.1583896093,5569268.0492813503,5682252.0460248273,8005095.4967292305,8104634.4836873366,5319039.1832941677,5429451.7898061452,7738713.3354808753,7835715.3339204025,5061920.5362138385,5169709.123737324,7465390.4694921514,7559801.7882026965,4797682.0230308333,4902792.4354321398,7184893.4821149567,7276658.8947457075,4526087.5075314697,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI68,EI68/$F$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU68,GU68/$F$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG68,JG68/$F$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Check of Debt Amount","INR Cr.",{"$f":"NPV(G60,J76:KW76)","v":413532295.96233457}]
[]
[]
[null,"Debt Account"]
[]
[null,null,null,"Opening Balance","INR Cr.",null,null,null,null,{"$f":"I85","v":0},{"$f":"J85","v":32529876.208349939},62248035.580407508,92089733.087835684,122055482.2776109,152145798.83152002,182361200.57503468,212702207.48622257,243169341.70469582,273763127.54059649,304484091.48361933,305749829.25832373,307020828.69417608,308297111.66385686,309578700.13097125,310865616.15042686,312157881.86881346,352899430.12978208,413532295.96233451,411897917.03429002,407622167.89081633,403127339.73938519,401613020.7482959,399915293.38633865,395589008.59185791,391044408.23570055,389465164.08799684,387703101.54101884,383325238.58520365,378729828.06270432,377084704.89991111,375257359.46545416,370826916.65278095,366179700.31354064,364467787.71982753,362574256.68862969,358090279.19842553,353390309.88224047,351610747.18627071,349650179.26705527,345111765.70176756,340358151.4139272,338510134.49523592,336481736.75237608,331888046.20720029,327079957.32374716,325162745.95780873,323065791.29655099,318416050.98562974,313552728.02433461,311565653.80261821,309399489.03871882,304693002.51532996,299773764.51037002,297716239.37395138,295480293.92688167,290716449.93736809,285740703.45806718,283612228.88576984,281306024.13708729,276484306.15075684,271451555.0072574,269251731.90184414,266874891.26291016,261994887.72275823,{"$f":"BV85","v":256904743.40415764},254633282.7227951,252185542.45876271,247246957.80064961,242099150.69395384,239755884.87203372,237237105.73193064,232239772.22279254,227034163.66402909,224619058.88446343,222029238.59027356,216973129.03906706,211210849.58620393,207968940.96458808,204542908.88538688,198652451.91839075,192545195.1186378,189190030.90603971,185651047.78053364,179659292.06702793,173451209.72954684,169980925.85659119,166327138.90826985,160232187.13243467,153921393.65669024,150334190.35778922,146563813.63334373,140363838.15270251,133948520.23562296,130242672.35277912,126353997.2306249,120047250.79130949,113525678.3541424,109699546.48073976,105690953.03352371,99275780.35374184,92646318.351542711,88698360.873413354,84568330.142673254,78043180.423440799,71304301.597163677,67233087.691819876,62980214.936620578,56343655.362530559,49493953.997454442,45298177.656196058,40921186.641442165,34171916.938175254,27210123.696390625,22888618.838046629,18386377.232280307,11523245.351730255,4448243.250639827,-5.4454430937767029E-6,-5.5407383479177954E-6,-5.6377012690063566E-6,-5.7363610412139676E-6,-5.8367473594352122E-6,-5.9388904382253288E-6,-6.0428210208942724E-6,-6.148570388759922E-6,-6.2561703705632204E-6,-6.3656533520480768E-6,-6.4770522857089181E-6,{"$f":"EH85","v":-6.5904007007088243E-6},-6.7057327129712284E-6,-6.8230830354482248E-6,-6.942486988568569E-6,-7.0639805108685191E-6,-7.1876001698087179E-6,-7.3133831727803703E-6,-7.4413673783040269E-6,-7.571591307424347E-6,-7.7040941553042734E-6,-7.8389158030220977E-6,-7.9760968295749838E-6,-8.1156785240925465E-6,-8.2577028982641657E-6,-8.4022126989837889E-6,-8.5492514212160056E-6,-8.698863321087286E-6,-8.851093429206314E-6,-9.0059875642174241E-6,-9.1635923465912296E-6,-9.3239552126565756E-6,-9.4871244288780651E-6,-9.6531491063834315E-6,-9.8220792157451409E-6,-9.9939656020206802E-6,-1.0168860000056042E-5,-1.0346815050057023E-5,-1.0527884313433022E-5,-1.0712122288918099E-5,-1.0899584428974165E-5,-1.1090327156481214E-5,-1.1284407881719635E-5,-1.1481885019649729E-5,-1.1682818007493599E-5,-1.1887267322624736E-5,-1.2095294500770669E-5,-1.2306962154534155E-5,-1.2522333992238503E-5,-1.2741474837102677E-5,-1.2964450646751974E-5,-1.3191328533070133E-5,-1.3422176782398861E-5,-1.3657064876090841E-5,-1.3896063511422432E-5,-1.4139244622872324E-5,-1.438668140377259E-5,-1.463844832833861E-5,-1.4894621174084536E-5,-1.5155277044631016E-5,-1.5420494392912058E-5,-1.5690353044788019E-5,-1.5964934223071808E-5,-1.6244320571975567E-5,-1.6528596181985139E-5,-1.6817846615169878E-5,-1.7112158930935352E-5,-1.7411621712226721E-5,-1.7716325092190687E-5,-1.8026360781304025E-5,-1.8341822094976847E-5,-1.8662803981638943E-5,-1.8989403051317623E-5,-1.9321717604715681E-5,-1.9659847662798205E-5,{"$f":"GT85","v":-2.0003894996897176E-5},-2.0353963159342877E-5,-2.0710157514631377E-5,-2.1072585271137426E-5,-2.144135551338233E-5,-2.1816579234866522E-5,-2.2198369371476686E-5,-2.2586840835477529E-5,-2.2982110550098384E-5,-2.3384297484725105E-5,-2.3793522690707794E-5,-2.4209909337795182E-5,-2.4633582751206597E-5,-2.5064670449352712E-5,-2.5503302182216383E-5,-2.5949609970405171E-5,-2.6403728144887262E-5,-2.6865793387422787E-5,-2.7335944771702686E-5,-2.7814323805207482E-5,-2.8301074471798613E-5,-2.879634327505509E-5,-2.9300279282368554E-5,-2.9813034169810004E-5,-3.0334762267781679E-5,-3.0865620607467858E-5,-3.1405768968098549E-5,-3.1955369925040275E-5,-3.2514588898728482E-5,-3.308359420445623E-5,-3.3662557103034214E-5,-3.4251651852337314E-5,-3.4851055759753215E-5,-3.5460949235548897E-5,-3.6081515847171005E-5,-3.6712942374496495E-5,-3.7355418866050186E-5,-3.8009138696206065E-5,-3.8674298623389671E-5,-3.9351098849298989E-5,-4.003974307916172E-5,-4.074043858304705E-5,-4.1453396258250372E-5,-4.2178830692769754E-5,-4.2916960229893226E-5,-4.366800703391636E-5,-4.4432197157009899E-5,-4.520976060725757E-5,-4.6000931417884579E-5,-4.6805947717697556E-5,-4.7625051802757266E-5,-4.8458490209305517E-5,-4.9306513787968366E-5,-5.0169377779257814E-5,-5.1047341890394828E-5,-5.1940670373476735E-5,-5.2849632105012581E-5,-5.3774500666850301E-5,-5.4715554428520184E-5,-5.5673076631019286E-5,-5.6647355472062127E-5,-5.7638684192823212E-5,-5.8647361166197619E-5,-5.9673689986606075E-5,{"$f":"JF85","v":-6.0717979561371682E-5},-6.1780544203695692E-5,-6.2861703727260364E-5,-6.3961783542487423E-5,-6.5081114754480951E-5,-6.6220034262684364E-5,-6.7378884862281339E-5,-6.8558015347371259E-5,-6.975778061595026E-5,-7.0978541776729393E-5,-7.2220666257822157E-5,-7.3484527917334051E-5,-7.4770507155887399E-5,-7.6078991031115433E-5,-7.7410373374159951E-5,-7.876505490820775E-5,-8.0143443369101383E-5,-8.1545953628060652E-5,-8.297300781655172E-5,-8.4425035453341372E-5,-8.5902473573774846E-5,-8.7405766861315911E-5,-8.8935367781388936E-5,-9.0491736717563241E-5,-9.2075342110120603E-5,-9.368666059704771E-5,-9.5326177157496045E-5,-9.6994385257752227E-5,-9.8691786999762892E-5,-1.0041889327225875E-4,-1.0217622390452328E-4,-1.0396430782285244E-4,-1.0578368320975235E-4,-1.0763489766592302E-4,-1.0951850837507667E-4,-1.1143508227164052E-4,-1.1338519621139422E-4,-1.1536943714509361E-4,-1.1738840229513275E-4,-1.1944269933529757E-4,-1.2153294657366528E-4,-1.2365977313870443E-4,-1.2582381916863175E-4]
[null,null,null,"Add: Debt Draws","INR Cr.",{"$f":"F73","v":413532295.96233457},null,{"$f":"SUM(J83:XFD83)","v":413532295.96233451},null,{"$f":"J112","v":32529876.208349939},{"$f":"K112","v":29718159.372057568},29841697.507428173,29965749.189775221,30090316.553909112,30215401.743514642,30341006.911187891,30467134.218473248,30593785.835900649,30720963.94302287,1265737.7747044247,1270999.4358523272,1276282.9696808027,1281588.4671143978,1286916.0194556322,1292265.7183865693,40741548.260968626,60632865.832552418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repayment","INR Cr.",null,null,null,null,{"$f":"J76-J90","v":0},{"$f":"K76-K90","v":0},{"$f":"L76-L90","v":0},{"$f":"M76-M90","v":0},{"$f":"N76-N90","v":0},{"$f":"O76-O90","v":0},{"$f":"P76-P90","v":0},{"$f":"Q76-Q90","v":0},{"$f":"R76-R90","v":0},{"$f":"S76-S90","v":0},{"$f":"T76-T90","v":0},{"$f":"U76-U90","v":0},{"$f":"V76-V90","v":0},{"$f":"W76-W90","v":0},{"$f":"X76-X90","v":0},{"$f":"Y76-Y90","v":0},{"$f":"Z76-Z90","v":0},{"$f":"AA76-AA90","v":0},{"$f":"AB76-AB90","v":1634378.9280445203},{"$f":"AC76-AC90","v":4275749.1434737025},{"$f":"AD76-AD90","v":4494828.1514311209},{"$f":"AE76-AE90","v":1514318.9910892993},{"$f":"AF76-AF90","v":1697727.3619572762},{"$f":"AG76-AG90","v":4326284.7944807401},{"$f":"AH76-AH90","v":4544600.3561573653},{"$f":"AI76-AI90","v":1579244.1477037286},{"$f":"AJ76-AJ90","v":1762062.546977968},{"$f":"AK76-AK90","v":4377862.9558151858},{"$f":"AL76-AL90","v":4595410.5224992931},{"$f":"AM76-AM90","v":1645123.162793221},{"$f":"AN76-AN90","v":1827345.4344569556},{"$f":"AO76-AO90","v":4430442.812673213},{"$f":"AP76-AP90","v":4647216.3392403089},{"$f":"AQ76-AQ90","v":1711912.5937130768},{"$f":"AR76-AR90","v":1893531.0311978273},{"$f":"AS76-AS90","v":4483977.4902041741},{"$f":"AT76-AT90","v":4699969.3161850497},{"$f":"AU76-AU90","v":1779562.695969752},{"$f":"AV76-AV90","v":1960567.9192154333},{"$f":"AW76-AW90","v":4538413.5652876981},{"$f":"AX76-AX90","v":4753614.287840385},{"$f":"AY76-AY90","v":1848016.9186912682},{"$f":"AZ76-AZ90","v":2028397.7428598469},{"$f":"BA76-BA90","v":4593690.5451757936},{"$f":"BB76-BB90","v":4808088.8834531289},{"$f":"BC76-BC90","v":1917211.3659383971},{"$f":"BD76-BD90","v":2096954.6612577308},{"$f":"BE76-BE90","v":4649740.310921249},{"$f":"BF76-BF90","v":4863322.9612951353},{"$f":"BG76-BG90","v":1987074.2217164002},{"$f":"BH76-BH90","v":2166164.7638994111},{"$f":"BI76-BI90","v":4706486.5233888431},{"$f":"BJ76-BJ90","v":4919238.0049599214},{"$f":"BK76-BK90","v":2057525.1364186276},{"$f":"BL76-BL90","v":2235945.4470696896},{"$f":"BM76-BM90","v":4763843.9895135928},{"$f":"BN76-BN90","v":4975746.479300919},{"$f":"BO76-BO90","v":2128474.5722973589},{"$f":"BP76-BP90","v":2306204.7486825669},{"$f":"BQ76-BQ90","v":4821717.9863304598},{"$f":"BR76-BR90","v":5032751.1434994619},{"$f":"BS76-BS90","v":2199823.105413232},{"$f":"BT76-BT90","v":2376840.6389339985},{"$f":"BU76-BU90","v":4880003.5401519332},{"$f":"BV76-BV90","v":5090144.3186005978},{"$f":"BW76-BW90","v":2271460.681362533},{"$f":"BX76-BX90","v":2447740.264032389},{"$f":"BY76-BY90","v":4938584.6581130968},{"$f":"BZ76-BZ90","v":5147807.1066957805},{"$f":"CA76-CA90","v":2343265.821920136},{"$f":"CB76-CB90","v":2518779.1401030626},{"$f":"CC76-CC90","v":4997333.5091381054},{"$f":"CD76-CD90","v":5205608.5587634388},{"$f":"CE76-CE90","v":2415104.7795656491},{"$f":"CF76-CF90","v":2589820.2941898713},{"$f":"CG76-CG90","v":5056109.5512064975},{"$f":"CH76-CH90","v":5762279.4528631223},{"$f":"CI76-CI90","v":3241908.621615869},{"$f":"CJ76-CJ90","v":3426032.0792011982},{"$f":"CK76-CK90","v":5890456.9669961203},{"$f":"CL76-CL90","v":6107256.7997529609},{"$f":"CM76-CM90","v":3355164.2125980854},{"$f":"CN76-CN90","v":3538983.1255060798},{"$f":"CO76-CO90","v":5991755.713505704},{"$f":"CP76-CP90","v":6208082.3374810927},{"$f":"CQ76-CQ90","v":3470283.8729556403},{"$f":"CR76-CR90","v":3653786.9483213327},{"$f":"CS76-CS90","v":6094951.7758351881},{"$f":"CT76-CT90","v":6310793.4757444225},{"$f":"CU76-CU90","v":3587203.298901015},{"$f":"CV76-CV90","v":3770376.7244454995},{"$f":"CW76-CW90","v":6199975.4806412151},{"$f":"CX76-CX90","v":6415317.9170795484},{"$f":"CY76-CY90","v":3705847.8828438385},{"$f":"CZ76-CZ90","v":3888675.1221542163},{"$f":"DA76-DA90","v":6306746.4393154066},{"$f":"DB76-DB90","v":6521572.437167096},{"$f":"DC76-DC90","v":3826131.8734026421},{"$f":"DD76-DD90","v":4008593.4472160563},{"$f":"DE76-DE90","v":6415172.6797818653},{"$f":"DF76-DF90","v":6629462.0021991264},{"$f":"DG76-DG90","v":3947957.4781293524},{"$f":"DH76-DH90","v":4130030.7307400936},{"$f":"DI76-DI90","v":6525149.7192324484},{"$f":"DJ76-DJ90","v":6738878.8262771219},{"$f":"DK76-DK90","v":4071213.9053438036},{"$f":"DL76-DL90","v":4252872.7551992973},{"$f":"DM76-DM90","v":6636559.5740900151},{"$f":"DN76-DN90","v":6849701.3650761172},{"$f":"DO76-DO90","v":4195776.3412583862},{"$f":"DP76-DP90","v":4376991.014753893},{"$f":"DQ76-DQ90","v":6749269.7032669131},{"$f":"DR76-DR90","v":6961793.2417846294},{"$f":"DS76-DS90","v":4321504.858343997},{"$f":"DT76-DT90","v":4502241.6057663234},{"$f":"DU76-DU90","v":6863131.8805500511},{"$f":"DV76-DV90","v":7075002.1010904284},{"$f":"DW76-DW90","v":4448243.2506452724},{"$f":"DX76-DX90","v":9.5295254141092305E-8},{"$f":"DY76-DY90","v":9.6962921088561435E-8},{"$f":"DZ76-DZ90","v":9.8659772207611248E-8},{"$f":"EA76-EA90","v":1.0038631822124445E-7},{"$f":"EB76-EB90","v":1.0214307879011622E-7},{"$f":"EC76-EC90","v":1.0393058266894326E-7},{"$f":"ED76-ED90","v":1.0574936786564978E-7},{"$f":"EE76-EE90","v":1.0759998180329865E-7},{"$f":"EF76-EF90","v":1.0948298148485636E-7},{"$f":"EG76-EG90","v":1.1139893366084135E-7},{"$f":"EH76-EH90","v":1.1334841499990607E-7},{"$f":"EI76-EI90","v":1.1533201226240443E-7},{"$f":"EJ76-EJ90","v":1.1735032247699651E-7},{"$f":"EK76-EK90","v":1.1940395312034394E-7},{"$f":"EL76-EL90","v":1.2149352229994996E-7},{"$f":"EM76-EM90","v":1.236196589401991E-7},{"$f":"EN76-EN90","v":1.2578300297165258E-7},{"$f":"EO76-EO90","v":1.2798420552365649E-7},{"$f":"EP76-EP90","v":1.3022392912032047E-7},{"$f":"EQ76-EQ90","v":1.3250284787992608E-7},{"$f":"ER76-ER90","v":1.348216477178248E-7},{"$f":"ES76-ES90","v":1.3718102655288673E-7},{"$f":"ET76-ET90","v":1.3958169451756224E-7},{"$f":"EU76-EU90","v":1.4202437417161958E-7},{"$f":"EV76-EV90","v":1.4450980071962292E-7},{"$f":"EW76-EW90","v":1.4703872223221633E-7},{"$f":"EX76-EX90","v":1.4961189987128012E-7},{"$f":"EY76-EY90","v":1.5223010811902751E-7},{"$f":"EZ76-EZ90","v":1.548941350111105E-7},{"$f":"FA76-FA90","v":1.5760478237380495E-7},{"$f":"FB76-FB90","v":1.6036286606534654E-7},{"$f":"FC76-FC90","v":1.631692162214901E-7},{"$f":"FD76-FD90","v":1.6602467750536617E-7},{"$f":"FE76-FE90","v":1.6893010936171006E-7},{"$f":"FF76-FF90","v":1.7188638627553998E-7},{"$f":"FG76-FG90","v":1.7489439803536192E-7},{"$f":"FH76-FH90","v":1.7795505000098076E-7},{"$f":"FI76-FI90","v":1.8106926337599792E-7},{"$f":"FJ76-FJ90","v":1.842379754850779E-7},{"$f":"FK76-FK90","v":1.8746214005606674E-7},{"$f":"FL76-FL90","v":1.9074272750704792E-7},{"$f":"FM76-FM90","v":1.9408072523842126E-7},{"$f":"FN76-FN90","v":1.9747713793009364E-7},{"$f":"FO76-FO90","v":2.0093298784387028E-7},{"$f":"FP76-FP90","v":2.04449315131138E-7},{"$f":"FQ76-FQ90","v":2.080271781459329E-7},{"$f":"FR76-FR90","v":2.1166765376348672E-7},{"$f":"FS76-FS90","v":2.1537183770434773E-7},{"$f":"FT76-FT90","v":2.1914084486417383E-7},{"$f":"FU76-FU90","v":2.2297580964929688E-7},{"$f":"FV76-FV90","v":2.2687788631815956E-7},{"$f":"FW76-FW90","v":2.3084824932872735E-7},{"$f":"FX76-FX90","v":2.348880936919801E-7},{"$f":"FY76-FY90","v":2.3899863533158972E-7},{"$f":"FZ76-FZ90","v":2.4318111144989259E-7},{"$f":"GA76-GA90","v":2.474367809002657E-7},{"$f":"GB76-GB90","v":2.5176692456602034E-7},{"$f":"GC76-GC90","v":2.5617284574592569E-7},{"$f":"GD76-GD90","v":2.6065587054647941E-7},{"$f":"GE76-GE90","v":2.6521734828104278E-7},{"$f":"GF76-GF90","v":2.6985865187596101E-7},{"$f":"GG76-GG90","v":2.7458117828379034E-7},{"$f":"GH76-GH90","v":2.7938634890375668E-7},{"$f":"GI76-GI90","v":2.8427561000957244E-7},{"$f":"GJ76-GJ90","v":2.8925043318473996E-7},{"$f":"GK76-GK90","v":2.9431231576547291E-7},{"$f":"GL76-GL90","v":2.9946278129136868E-7},{"$f":"GM76-GM90","v":3.0470337996396764E-7},{"$f":"GN76-GN90","v":3.1003568911333705E-7},{"$f":"GO76-GO90","v":3.154613136728205E-7},{"$f":"GP76-GP90","v":3.2098188666209486E-7},{"$f":"GQ76-GQ90","v":3.2659906967868153E-7},{"$f":"GR76-GR90","v":3.3231455339805841E-7},{"$f":"GS76-GS90","v":3.3813005808252443E-7},{"$f":"GT76-GT90","v":3.4404733409896863E-7},{"$f":"GU76-GU90","v":3.500681624457006E-7},{"$f":"GV76-GV90","v":3.5619435528850036E-7},{"$f":"GW76-GW90","v":3.6242775650604915E-7},{"$f":"GX76-GX90","v":3.6877024224490498E-7},{"$f":"GY76-GY90","v":3.7522372148419081E-7},{"$f":"GZ76-GZ90","v":3.8179013661016415E-7},{"$f":"HA76-HA90","v":3.8847146400084206E-7},{"$f":"HB76-HB90","v":3.9526971462085677E-7},{"$f":"HC76-HC90","v":4.0218693462672177E-7},{"$f":"HD76-HD90","v":4.0922520598268939E-7},{"$f":"HE76-HE90","v":4.1638664708738643E-7},{"$f":"HF76-HF90","v":4.2367341341141574E-7},{"$f":"HG76-HG90","v":4.310876981461155E-7},{"$f":"HH76-HH90","v":4.3863173286367253E-7},{"$f":"HI76-HI90","v":4.4630778818878676E-7},{"$f":"HJ76-HJ90","v":4.5411817448209054E-7},{"$f":"HK76-HK90","v":4.6206524253552711E-7},{"$f":"HL76-HL90","v":4.7015138427989881E-7},{"$f":"HM76-HM90","v":4.7837903350479703E-7},{"$f":"HN76-HN90","v":4.8675066659113097E-7},{"$f":"HO76-HO90","v":4.9526880325647582E-7},{"$f":"HP76-HP90","v":5.0393600731346415E-7},{"$f":"HQ76-HQ90","v":5.1275488744144978E-7},{"$f":"HR76-HR90","v":5.217280979716751E-7},{"$f":"HS76-HS90","v":5.3085833968617942E-7},{"$f":"HT76-HT90","v":5.4014836063068761E-7},{"$f":"HU76-HU90","v":5.4960095694172464E-7},{"$f":"HV76-HV90","v":5.5921897368820483E-7},{"$f":"HW76-HW90","v":5.6900530572774853E-7},{"$f":"HX76-HX90","v":5.7896289857798412E-7},{"$f":"HY76-HY90","v":5.8909474930309879E-7},{"$f":"HZ76-HZ90","v":5.9940390741590304E-7},{"$f":"IA76-IA90","v":6.0989347579568128E-7},{"$f":"IB76-IB90","v":6.2056661162210572E-7},{"$f":"IC76-IC90","v":6.3142652732549262E-7},{"$f":"ID76-ID90","v":6.4247649155368876E-7},{"$f":"IE76-IE90","v":6.5371983015587833E-7},{"$f":"IF76-IF90","v":6.6515992718360615E-7},{"$f":"IG76-IG90","v":6.768002259093193E-7},{"$f":"IH76-IH90","v":6.8864422986273238E-7},{"$f":"II76-II90","v":7.0069550388533018E-7},{"$f":"IJ76-IJ90","v":7.1295767520332347E-7},{"$f":"IK76-IK90","v":7.2543443451938159E-7},{"$f":"IL76-IL90","v":7.381295371234708E-7},{"$f":"IM76-IM90","v":7.5104680402313156E-7},{"$f":"IN76-IN90","v":7.6419012309353635E-7},{"$f":"IO76-IO90","v":7.7756345024767334E-7},{"$f":"IP76-IP90","v":7.911708106270076E-7},{"$f":"IQ76-IQ90","v":8.0501629981298017E-7},{"$f":"IR76-IR90","v":8.1910408505970726E-7},{"$f":"IS76-IS90","v":8.3343840654825226E-7},{"$f":"IT76-IT90","v":8.4802357866284664E-7},{"$f":"IU76-IU90","v":8.6286399128944647E-7},{"$f":"IV76-IV90","v":8.7796411113701186E-7},{"$f":"IW76-IW90","v":8.9332848308190954E-7},{"$f":"IX76-IX90","v":9.0896173153584298E-7},{"$f":"IY76-IY90","v":9.2486856183772026E-7},{"$f":"IZ76-IZ90","v":9.4105376166988041E-7},{"$f":"JA76-JA90","v":9.5752220249910337E-7},{"$f":"JB76-JB90","v":9.7427884104283757E-7},{"$f":"JC76-JC90","v":9.9132872076108741E-7},{"$f":"JD76-JD90","v":1.0086769733744063E-6},{"$f":"JE76-JE90","v":1.0263288204084585E-6},{"$f":"JF76-JF90","v":1.0442895747656064E-6},{"$f":"JG76-JG90","v":1.0625646423240046E-6},{"$f":"JH76-JH90","v":1.0811595235646747E-6},{"$f":"JI76-JI90","v":1.1000798152270565E-6},{"$f":"JJ76-JJ90","v":1.1193312119935301E-6},{"$f":"JK76-JK90","v":1.1389195082034167E-6},{"$f":"JL76-JL90","v":1.1588505995969764E-6},{"$f":"JM76-JM90","v":1.1791304850899236E-6},{"$f":"JN76-JN90","v":1.1997652685789971E-6},{"$f":"JO76-JO90","v":1.2207611607791297E-6},{"$f":"JP76-JP90","v":1.2421244810927644E-6},{"$f":"JQ76-JQ90","v":1.2638616595118879E-6},{"$f":"JR76-JR90","v":1.285979238553346E-6},{"$f":"JS76-JS90","v":1.3084838752280296E-6},{"$f":"JT76-JT90","v":1.3313823430445201E-6},{"$f":"JU76-JU90","v":1.3546815340477992E-6},{"$f":"JV76-JV90","v":1.3783884608936357E-6},{"$f":"JW76-JW90","v":1.4025102589592744E-6},{"$f":"JX76-JX90","v":1.4270541884910615E-6},{"$f":"JY76-JY90","v":1.4520276367896553E-6},{"$f":"JZ76-JZ90","v":1.4774381204334742E-6},{"$f":"KA76-KA90","v":1.5032932875410598E-6},{"$f":"KB76-KB90","v":1.5296009200730285E-6},{"$f":"KC76-KC90","v":1.5563689361743065E-6},{"$f":"KD76-KD90","v":1.5836053925573568E-6},{"$f":"KE76-KE90","v":1.6113184869271107E-6},{"$f":"KF76-KF90","v":1.639516560448335E-6},{"$f":"KG76-KG90","v":1.668208100256181E-6},{"$f":"KH76-KH90","v":1.6974017420106642E-6},{"$f":"KI76-KI90","v":1.7271062724958508E-6},{"$f":"KJ76-KJ90","v":1.7573306322645282E-6},{"$f":"KK76-KK90","v":1.7880839183291576E-6},{"$f":"KL76-KL90","v":1.8193753868999178E-6},{"$f":"KM76-KM90","v":1.8512144561706662E-6},{"$f":"KN76-KN90","v":1.8836107091536531E-6},{"$f":"KO76-KO90","v":1.9165738965638421E-6},{"$f":"KP76-KP90","v":1.950113939753709E-6},{"$f":"KQ76-KQ90","v":1.9842409336993991E-6},{"$f":"KR76-KR90","v":2.0189651500391385E-6},{"$f":"KS76-KS90","v":2.0542970401648231E-6},{"$f":"KT76-KT90","v":2.0902472383677075E-6},{"$f":"KU76-KU90","v":2.1268265650391425E-6},{"$f":"KV76-KV90","v":2.1640460299273278E-6},{"$f":"KW76-KW90","v":2.2019168354510559E-6}]
[null,null,null,"Closing Balance","INR Cr.",null,null,null,null,{"$f":"J82+J83-J84","v":32529876.208349939},{"$f":"K82+K83-K84","v":62248035.580407508},92089733.087835684,122055482.2776109,152145798.83152002,182361200.57503468,212702207.48622257,243169341.70469582,273763127.54059649,304484091.48361933,305749829.25832373,307020828.69417608,308297111.66385686,309578700.13097125,310865616.15042686,312157881.86881346,352899430.12978208,413532295.96233451,411897917.03429002,407622167.89081633,403127339.73938519,401613020.7482959,399915293.38633865,395589008.59185791,391044408.23570055,389465164.08799684,387703101.54101884,383325238.58520365,378729828.06270432,377084704.89991111,375257359.46545416,370826916.65278095,366179700.31354064,364467787.71982753,362574256.68862969,358090279.19842553,353390309.88224047,351610747.18627071,349650179.26705527,345111765.70176756,340358151.4139272,338510134.49523592,336481736.75237608,331888046.20720029,327079957.32374716,325162745.95780873,323065791.29655099,318416050.98562974,313552728.02433461,311565653.80261821,309399489.03871882,304693002.51532996,299773764.51037002,297716239.37395138,295480293.92688167,290716449.93736809,285740703.45806718,283612228.88576984,281306024.13708729,276484306.15075684,271451555.0072574,269251731.90184414,266874891.26291016,261994887.72275823,256904743.40415764,{"$f":"BW82+BW83-BW84","v":254633282.7227951},252185542.45876271,247246957.80064961,242099150.69395384,239755884.87203372,237237105.73193064,232239772.22279254,227034163.66402909,224619058.88446343,222029238.59027356,216973129.03906706,211210849.58620393,207968940.96458808,204542908.88538688,198652451.91839075,192545195.1186378,189190030.90603971,185651047.78053364,179659292.06702793,173451209.72954684,169980925.85659119,166327138.90826985,160232187.13243467,153921393.65669024,150334190.35778922,146563813.63334373,140363838.15270251,133948520.23562296,130242672.35277912,126353997.2306249,120047250.79130949,113525678.3541424,109699546.48073976,105690953.03352371,99275780.35374184,92646318.351542711,88698360.873413354,84568330.142673254,78043180.423440799,71304301.597163677,67233087.691819876,62980214.936620578,56343655.362530559,49493953.997454442,45298177.656196058,40921186.641442165,34171916.938175254,27210123.696390625,22888618.838046629,18386377.232280307,11523245.351730255,4448243.250639827,-5.4454430937767029E-6,-5.5407383479177954E-6,-5.6377012690063566E-6,-5.7363610412139676E-6,-5.8367473594352122E-6,-5.9388904382253288E-6,-6.0428210208942724E-6,-6.148570388759922E-6,-6.2561703705632204E-6,-6.3656533520480768E-6,-6.4770522857089181E-6,-6.5904007007088243E-6,{"$f":"EI82+EI83-EI84","v":-6.7057327129712284E-6},-6.8230830354482248E-6,-6.942486988568569E-6,-7.0639805108685191E-6,-7.1876001698087179E-6,-7.3133831727803703E-6,-7.4413673783040269E-6,-7.571591307424347E-6,-7.7040941553042734E-6,-7.8389158030220977E-6,-7.9760968295749838E-6,-8.1156785240925465E-6,-8.2577028982641657E-6,-8.4022126989837889E-6,-8.5492514212160056E-6,-8.698863321087286E-6,-8.851093429206314E-6,-9.0059875642174241E-6,-9.1635923465912296E-6,-9.3239552126565756E-6,-9.4871244288780651E-6,-9.6531491063834315E-6,-9.8220792157451409E-6,-9.9939656020206802E-6,-1.0168860000056042E-5,-1.0346815050057023E-5,-1.0527884313433022E-5,-1.0712122288918099E-5,-1.0899584428974165E-5,-1.1090327156481214E-5,-1.1284407881719635E-5,-1.1481885019649729E-5,-1.1682818007493599E-5,-1.1887267322624736E-5,-1.2095294500770669E-5,-1.2306962154534155E-5,-1.2522333992238503E-5,-1.2741474837102677E-5,-1.2964450646751974E-5,-1.3191328533070133E-5,-1.3422176782398861E-5,-1.3657064876090841E-5,-1.3896063511422432E-5,-1.4139244622872324E-5,-1.438668140377259E-5,-1.463844832833861E-5,-1.4894621174084536E-5,-1.5155277044631016E-5,-1.5420494392912058E-5,-1.5690353044788019E-5,-1.5964934223071808E-5,-1.6244320571975567E-5,-1.6528596181985139E-5,-1.6817846615169878E-5,-1.7112158930935352E-5,-1.7411621712226721E-5,-1.7716325092190687E-5,-1.8026360781304025E-5,-1.8341822094976847E-5,-1.8662803981638943E-5,-1.8989403051317623E-5,-1.9321717604715681E-5,-1.9659847662798205E-5,-2.0003894996897176E-5,{"$f":"GU82+GU83-GU84","v":-2.0353963159342877E-5},-2.0710157514631377E-5,-2.1072585271137426E-5,-2.144135551338233E-5,-2.1816579234866522E-5,-2.2198369371476686E-5,-2.2586840835477529E-5,-2.2982110550098384E-5,-2.3384297484725105E-5,-2.3793522690707794E-5,-2.4209909337795182E-5,-2.4633582751206597E-5,-2.5064670449352712E-5,-2.5503302182216383E-5,-2.5949609970405171E-5,-2.6403728144887262E-5,-2.6865793387422787E-5,-2.7335944771702686E-5,-2.7814323805207482E-5,-2.8301074471798613E-5,-2.879634327505509E-5,-2.9300279282368554E-5,-2.9813034169810004E-5,-3.0334762267781679E-5,-3.0865620607467858E-5,-3.1405768968098549E-5,-3.1955369925040275E-5,-3.2514588898728482E-5,-3.308359420445623E-5,-3.3662557103034214E-5,-3.4251651852337314E-5,-3.4851055759753215E-5,-3.5460949235548897E-5,-3.6081515847171005E-5,-3.6712942374496495E-5,-3.7355418866050186E-5,-3.8009138696206065E-5,-3.8674298623389671E-5,-3.9351098849298989E-5,-4.003974307916172E-5,-4.074043858304705E-5,-4.1453396258250372E-5,-4.2178830692769754E-5,-4.2916960229893226E-5,-4.366800703391636E-5,-4.4432197157009899E-5,-4.520976060725757E-5,-4.6000931417884579E-5,-4.6805947717697556E-5,-4.7625051802757266E-5,-4.8458490209305517E-5,-4.9306513787968366E-5,-5.0169377779257814E-5,-5.1047341890394828E-5,-5.1940670373476735E-5,-5.2849632105012581E-5,-5.3774500666850301E-5,-5.4715554428520184E-5,-5.5673076631019286E-5,-5.6647355472062127E-5,-5.7638684192823212E-5,-5.8647361166197619E-5,-5.9673689986606075E-5,-6.0717979561371682E-5,{"$f":"JG82+JG83-JG84","v":-6.1780544203695692E-5},-6.2861703727260364E-5,-6.3961783542487423E-5,-6.5081114754480951E-5,-6.6220034262684364E-5,-6.7378884862281339E-5,-6.8558015347371259E-5,-6.975778061595026E-5,-7.0978541776729393E-5,-7.2220666257822157E-5,-7.3484527917334051E-5,-7.4770507155887399E-5,-7.6078991031115433E-5,-7.7410373374159951E-5,-7.876505490820775E-5,-8.0143443369101383E-5,-8.1545953628060652E-5,-8.297300781655172E-5,-8.4425035453341372E-5,-8.5902473573774846E-5,-8.7405766861315911E-5,-8.8935367781388936E-5,-9.0491736717563241E-5,-9.2075342110120603E-5,-9.368666059704771E-5,-9.5326177157496045E-5,-9.6994385257752227E-5,-9.8691786999762892E-5,-1.0041889327225875E-4,-1.0217622390452328E-4,-1.0396430782285244E-4,-1.0578368320975235E-4,-1.0763489766592302E-4,-1.0951850837507667E-4,-1.1143508227164052E-4,-1.1338519621139422E-4,-1.1536943714509361E-4,-1.1738840229513275E-4,-1.1944269933529757E-4,-1.2153294657366528E-4,-1.2365977313870443E-4,-1.2582381916863175E-4,-1.280257360040828E-4]
[]
[null,null,null,"Interest Rate",null,{"$f":"InputC!F146/12","v":5.8333333333333336E-3},{"$f":"G60","v":1.7500000000000002E-2},null,null,{"$f":"IF(J5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(K5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(L5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(M5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(N5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(O5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(P5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(Q5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(R5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(S5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(T5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(U5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(V5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(W5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(X5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(Y5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(Z5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(AA5,$F$87,$G$87)","v":5.8333333333333336E-3},{"$f":"IF(AB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AD5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AI5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AR5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AS5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AT5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AW5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AX5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AY5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(AZ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BA5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BD5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BI5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BR5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BS5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BT5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BW5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BX5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BY5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(BZ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CA5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CD5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CI5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CR5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CS5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CT5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CW5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CX5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CY5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(CZ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DA5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DD5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DI5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DR5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DS5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DT5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DW5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DX5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DY5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(DZ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EA5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(ED5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EI5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(ER5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(ES5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(ET5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EW5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EX5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EY5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(EZ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FA5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FD5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FI5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FR5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FS5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FT5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FW5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FX5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FY5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(FZ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GA5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GD5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GI5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GR5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GS5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GT5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GW5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GX5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GY5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(GZ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HA5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HD5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HI5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HR5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HS5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HT5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HW5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HX5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HY5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(HZ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IA5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(ID5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(II5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IR5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IS5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IT5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IW5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IX5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IY5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(IZ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JA5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JD5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JI5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JR5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JS5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JT5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JW5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JX5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JY5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(JZ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KA5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KB5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KC5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KD5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KE5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KF5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KG5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KH5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KI5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KJ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KK5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KL5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KM5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KN5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KO5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KP5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KQ5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KR5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KS5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KT5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KU5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KV5,$F$87,$G$87)","v":1.7500000000000002E-2},{"$f":"IF(KW5,$F$87,$G$87)","v":1.7500000000000002E-2}]
[null,null,null,"Interest Cost","INR Cr.",null,null,null,null,{"$f":"J87*J82","v":0},{"$f":"K87*K82","v":189757.61121537467},363113.54088571051,537190.10967904155,711990.31328606361,887517.15985053347,1063773.6700210357,1240762.877002965,1418487.8266107256,1596951.5773201461,1776157.2003211128,1783540.6706735552,1790954.8340493606,1798399.8180391651,1805875.7507639991,1813382.76087749,1820920.9775680786,2058580.0090903956,7236815.1793408543,7208213.5481000757,7133387.9380892869,7054728.4454392418,7028227.8630951792,6998517.6342609273,6922807.6503575137,6843277.1441247603,6815640.3715399457,6784804.27696783,6708191.6752410643,6627771.9910973264,6598982.3357484452,6567003.7906454485,6489471.0414236672,6408144.7554869615,6378186.2850969825,6345049.4920510203,6266579.8859724477,6184330.4229392093,6153188.0757597378,6118878.1371734682,6039455.8997809328,5956267.6497437265,5923927.3536666287,5888430.3931665821,5808040.8086260054,5723899.2531655757,5690348.0542616537,5653651.3476896426,5572280.8922485206,5487172.7404258559,5452398.9415458189,5414491.0581775801,5332127.5440182751,5246040.8789314758,5210034.1890441496,5170905.1437204294,5087537.8739039423,5000462.3105161758,4963214.0055009732,4922855.4223990282,4838475.3576382454,4750402.2126270048,4711905.3082822729,4670310.5971009284,4584910.5351482695,{"$f":"BW87*BW82","v":4495833.0095727593},4456082.4476489145,4413246.9930283474,4326821.7615113687,4236735.1371441931,4195727.98526059,4151649.3503087866,4064196.01389887,3973097.8641205095,3930833.5304781105,3885511.6753297877,3797029.758183674,3696189.8677585693,3639456.4668802917,3579500.9054942708,3476417.9085718384,3369540.9145761617,3310825.5408556955,3248893.3361593392,3144037.611172989,3035396.1702670702,2974666.202490346,2910724.9308947227,2804063.2748176069,2693624.3889920795,2630848.3312613117,2564866.7385835154,2456367.1676722942,2344099.1041234019,2279246.7661736347,2211194.951535936,2100826.8888479164,1986699.3711974921,1919742.063412946,1849591.678086665,1737326.1561904824,1621310.5711519977,1552221.3152847339,1479945.7774967821,1365755.6574102142,1247825.2779503644,1176579.0346068479,1102153.7613908602,986013.96884428489,866144.19495545281,792718.10898343113,716120.76622523798,598008.54641806695,476177.16468683601,400550.82966581604,321761.60156490537,201656.7936552795,77844.256886196978,-9.5295254141092305E-8,-9.6962921088561435E-8,-9.8659772207611248E-8,-1.0038631822124445E-7,-1.0214307879011622E-7,-1.0393058266894326E-7,-1.0574936786564978E-7,-1.0759998180329865E-7,-1.0948298148485636E-7,-1.1139893366084135E-7,-1.1334841499990607E-7,{"$f":"EI87*EI82","v":-1.1533201226240443E-7},-1.1735032247699651E-7,-1.1940395312034394E-7,-1.2149352229994996E-7,-1.236196589401991E-7,-1.2578300297165258E-7,-1.2798420552365649E-7,-1.3022392912032047E-7,-1.3250284787992608E-7,-1.348216477178248E-7,-1.3718102655288673E-7,-1.3958169451756224E-7,-1.4202437417161958E-7,-1.4450980071962292E-7,-1.4703872223221633E-7,-1.4961189987128012E-7,-1.5223010811902751E-7,-1.548941350111105E-7,-1.5760478237380495E-7,-1.6036286606534654E-7,-1.631692162214901E-7,-1.6602467750536617E-7,-1.6893010936171006E-7,-1.7188638627553998E-7,-1.7489439803536192E-7,-1.7795505000098076E-7,-1.8106926337599792E-7,-1.842379754850779E-7,-1.8746214005606674E-7,-1.9074272750704792E-7,-1.9408072523842126E-7,-1.9747713793009364E-7,-2.0093298784387028E-7,-2.04449315131138E-7,-2.080271781459329E-7,-2.1166765376348672E-7,-2.1537183770434773E-7,-2.1914084486417383E-7,-2.2297580964929688E-7,-2.2687788631815956E-7,-2.3084824932872735E-7,-2.348880936919801E-7,-2.3899863533158972E-7,-2.4318111144989259E-7,-2.474367809002657E-7,-2.5176692456602034E-7,-2.5617284574592569E-7,-2.6065587054647941E-7,-2.6521734828104278E-7,-2.6985865187596101E-7,-2.7458117828379034E-7,-2.7938634890375668E-7,-2.8427561000957244E-7,-2.8925043318473996E-7,-2.9431231576547291E-7,-2.9946278129136868E-7,-3.0470337996396764E-7,-3.1003568911333705E-7,-3.154613136728205E-7,-3.2098188666209486E-7,-3.2659906967868153E-7,-3.3231455339805841E-7,-3.3813005808252443E-7,-3.4404733409896863E-7,{"$f":"GU87*GU82","v":-3.500681624457006E-7},-3.5619435528850036E-7,-3.6242775650604915E-7,-3.6877024224490498E-7,-3.7522372148419081E-7,-3.8179013661016415E-7,-3.8847146400084206E-7,-3.9526971462085677E-7,-4.0218693462672177E-7,-4.0922520598268939E-7,-4.1638664708738643E-7,-4.2367341341141574E-7,-4.310876981461155E-7,-4.3863173286367253E-7,-4.4630778818878676E-7,-4.5411817448209054E-7,-4.6206524253552711E-7,-4.7015138427989881E-7,-4.7837903350479703E-7,-4.8675066659113097E-7,-4.9526880325647582E-7,-5.0393600731346415E-7,-5.1275488744144978E-7,-5.217280979716751E-7,-5.3085833968617942E-7,-5.4014836063068761E-7,-5.4960095694172464E-7,-5.5921897368820483E-7,-5.6900530572774853E-7,-5.7896289857798412E-7,-5.8909474930309879E-7,-5.9940390741590304E-7,-6.0989347579568128E-7,-6.2056661162210572E-7,-6.3142652732549262E-7,-6.4247649155368876E-7,-6.5371983015587833E-7,-6.6515992718360615E-7,-6.768002259093193E-7,-6.8864422986273238E-7,-7.0069550388533018E-7,-7.1295767520332347E-7,-7.2543443451938159E-7,-7.381295371234708E-7,-7.5104680402313156E-7,-7.6419012309353635E-7,-7.7756345024767334E-7,-7.911708106270076E-7,-8.0501629981298017E-7,-8.1910408505970726E-7,-8.3343840654825226E-7,-8.4802357866284664E-7,-8.6286399128944647E-7,-8.7796411113701186E-7,-8.9332848308190954E-7,-9.0896173153584298E-7,-9.2486856183772026E-7,-9.4105376166988041E-7,-9.5752220249910337E-7,-9.7427884104283757E-7,-9.9132872076108741E-7,-1.0086769733744063E-6,-1.0263288204084585E-6,-1.0442895747656064E-6,{"$f":"JG87*JG82","v":-1.0625646423240046E-6},-1.0811595235646747E-6,-1.1000798152270565E-6,-1.1193312119935301E-6,-1.1389195082034167E-6,-1.1588505995969764E-6,-1.1791304850899236E-6,-1.1997652685789971E-6,-1.2207611607791297E-6,-1.2421244810927644E-6,-1.2638616595118879E-6,-1.285979238553346E-6,-1.3084838752280296E-6,-1.3313823430445201E-6,-1.3546815340477992E-6,-1.3783884608936357E-6,-1.4025102589592744E-6,-1.4270541884910615E-6,-1.4520276367896553E-6,-1.4774381204334742E-6,-1.5032932875410598E-6,-1.5296009200730285E-6,-1.5563689361743065E-6,-1.5836053925573568E-6,-1.6113184869271107E-6,-1.639516560448335E-6,-1.668208100256181E-6,-1.6974017420106642E-6,-1.7271062724958508E-6,-1.7573306322645282E-6,-1.7880839183291576E-6,-1.8193753868999178E-6,-1.8512144561706662E-6,-1.8836107091536531E-6,-1.9165738965638421E-6,-1.950113939753709E-6,-1.9842409336993991E-6,-2.0189651500391385E-6,-2.0542970401648231E-6,-2.0902472383677075E-6,-2.1268265650391425E-6,-2.1640460299273278E-6,-2.2019168354510559E-6]
[null,null,null,"Interest During Construction","INR Cr.",null,null,null,null,{"$f":"J88*J5","v":0},{"$f":"K88*K5","v":189757.61121537467},{"$f":"L88*L5","v":363113.54088571051},{"$f":"M88*M5","v":537190.10967904155},{"$f":"N88*N5","v":711990.31328606361},{"$f":"O88*O5","v":887517.15985053347},{"$f":"P88*P5","v":1063773.6700210357},{"$f":"Q88*Q5","v":1240762.877002965},{"$f":"R88*R5","v":1418487.8266107256},{"$f":"S88*S5","v":1596951.5773201461},{"$f":"T88*T5","v":1776157.2003211128},{"$f":"U88*U5","v":1783540.6706735552},{"$f":"V88*V5","v":1790954.8340493606},{"$f":"W88*W5","v":1798399.8180391651},{"$f":"X88*X5","v":1805875.7507639991},{"$f":"Y88*Y5","v":1813382.76087749},{"$f":"Z88*Z5","v":1820920.9775680786},{"$f":"AA88*AA5","v":2058580.0090903956},{"$f":"AB88*AB5","v":0},{"$f":"AC88*AC5","v":0},{"$f":"AD88*AD5","v":0},{"$f":"AE88*AE5","v":0},{"$f":"AF88*AF5","v":0},{"$f":"AG88*AG5","v":0},{"$f":"AH88*AH5","v":0},{"$f":"AI88*AI5","v":0},{"$f":"AJ88*AJ5","v":0},{"$f":"AK88*AK5","v":0},{"$f":"AL88*AL5","v":0},{"$f":"AM88*AM5","v":0},{"$f":"AN88*AN5","v":0},{"$f":"AO88*AO5","v":0},{"$f":"AP88*AP5","v":0},{"$f":"AQ88*AQ5","v":0},{"$f":"AR88*AR5","v":0},{"$f":"AS88*AS5","v":0},{"$f":"AT88*AT5","v":0},{"$f":"AU88*AU5","v":0},{"$f":"AV88*AV5","v":0},{"$f":"AW88*AW5","v":0},{"$f":"AX88*AX5","v":0},{"$f":"AY88*AY5","v":0},{"$f":"AZ88*AZ5","v":0},{"$f":"BA88*BA5","v":0},{"$f":"BB88*BB5","v":0},{"$f":"BC88*BC5","v":0},{"$f":"BD88*BD5","v":0},{"$f":"BE88*BE5","v":0},{"$f":"BF88*BF5","v":0},{"$f":"BG88*BG5","v":0},{"$f":"BH88*BH5","v":0},{"$f":"BI88*BI5","v":0},{"$f":"BJ88*BJ5","v":0},{"$f":"BK88*BK5","v":0},{"$f":"BL88*BL5","v":0},{"$f":"BM88*BM5","v":0},{"$f":"BN88*BN5","v":0},{"$f":"BO88*BO5","v":0},{"$f":"BP88*BP5","v":0},{"$f":"BQ88*BQ5","v":0},{"$f":"BR88*BR5","v":0},{"$f":"BS88*BS5","v":0},{"$f":"BT88*BT5","v":0},{"$f":"BU88*BU5","v":0},{"$f":"BV88*BV5","v":0},{"$f":"BW88*BW5","v":0},{"$f":"BX88*BX5","v":0},{"$f":"BY88*BY5","v":0},{"$f":"BZ88*BZ5","v":0},{"$f":"CA88*CA5","v":0},{"$f":"CB88*CB5","v":0},{"$f":"CC88*CC5","v":0},{"$f":"CD88*CD5","v":0},{"$f":"CE88*CE5","v":0},{"$f":"CF88*CF5","v":0},{"$f":"CG88*CG5","v":0},{"$f":"CH88*CH5","v":0},{"$f":"CI88*CI5","v":0},{"$f":"CJ88*CJ5","v":0},{"$f":"CK88*CK5","v":0},{"$f":"CL88*CL5","v":0},{"$f":"CM88*CM5","v":0},{"$f":"CN88*CN5","v":0},{"$f":"CO88*CO5","v":0},{"$f":"CP88*CP5","v":0},{"$f":"CQ88*CQ5","v":0},{"$f":"CR88*CR5","v":0},{"$f":"CS88*CS5","v":0},{"$f":"CT88*CT5","v":0},{"$f":"CU88*CU5","v":0},{"$f":"CV88*CV5","v":0},{"$f":"CW88*CW5","v":0},{"$f":"CX88*CX5","v":0},{"$f":"CY88*CY5","v":0},{"$f":"CZ88*CZ5","v":0},{"$f":"DA88*DA5","v":0},{"$f":"DB88*DB5","v":0},{"$f":"DC88*DC5","v":0},{"$f":"DD88*DD5","v":0},{"$f":"DE88*DE5","v":0},{"$f":"DF88*DF5","v":0},{"$f":"DG88*DG5","v":0},{"$f":"DH88*DH5","v":0},{"$f":"DI88*DI5","v":0},{"$f":"DJ88*DJ5","v":0},{"$f":"DK88*DK5","v":0},{"$f":"DL88*DL5","v":0},{"$f":"DM88*DM5","v":0},{"$f":"DN88*DN5","v":0},{"$f":"DO88*DO5","v":0},{"$f":"DP88*DP5","v":0},{"$f":"DQ88*DQ5","v":0},{"$f":"DR88*DR5","v":0},{"$f":"DS88*DS5","v":0},{"$f":"DT88*DT5","v":0},{"$f":"DU88*DU5","v":0},{"$f":"DV88*DV5","v":0},{"$f":"DW88*DW5","v":0},{"$f":"DX88*DX5","v":0},{"$f":"DY88*DY5","v":0},{"$f":"DZ88*DZ5","v":0},{"$f":"EA88*EA5","v":0},{"$f":"EB88*EB5","v":0},{"$f":"EC88*EC5","v":0},{"$f":"ED88*ED5","v":0},{"$f":"EE88*EE5","v":0},{"$f":"EF88*EF5","v":0},{"$f":"EG88*EG5","v":0},{"$f":"EH88*EH5","v":0},{"$f":"EI88*EI5","v":0},{"$f":"EJ88*EJ5","v":0},{"$f":"EK88*EK5","v":0},{"$f":"EL88*EL5","v":0},{"$f":"EM88*EM5","v":0},{"$f":"EN88*EN5","v":0},{"$f":"EO88*EO5","v":0},{"$f":"EP88*EP5","v":0},{"$f":"EQ88*EQ5","v":0},{"$f":"ER88*ER5","v":0},{"$f":"ES88*ES5","v":0},{"$f":"ET88*ET5","v":0},{"$f":"EU88*EU5","v":0},{"$f":"EV88*EV5","v":0},{"$f":"EW88*EW5","v":0},{"$f":"EX88*EX5","v":0},{"$f":"EY88*EY5","v":0},{"$f":"EZ88*EZ5","v":0},{"$f":"FA88*FA5","v":0},{"$f":"FB88*FB5","v":0},{"$f":"FC88*FC5","v":0},{"$f":"FD88*FD5","v":0},{"$f":"FE88*FE5","v":0},{"$f":"FF88*FF5","v":0},{"$f":"FG88*FG5","v":0},{"$f":"FH88*FH5","v":0},{"$f":"FI88*FI5","v":0},{"$f":"FJ88*FJ5","v":0},{"$f":"FK88*FK5","v":0},{"$f":"FL88*FL5","v":0},{"$f":"FM88*FM5","v":0},{"$f":"FN88*FN5","v":0},{"$f":"FO88*FO5","v":0},{"$f":"FP88*FP5","v":0},{"$f":"FQ88*FQ5","v":0},{"$f":"FR88*FR5","v":0},{"$f":"FS88*FS5","v":0},{"$f":"FT88*FT5","v":0},{"$f":"FU88*FU5","v":0},{"$f":"FV88*FV5","v":0},{"$f":"FW88*FW5","v":0},{"$f":"FX88*FX5","v":0},{"$f":"FY88*FY5","v":0},{"$f":"FZ88*FZ5","v":0},{"$f":"GA88*GA5","v":0},{"$f":"GB88*GB5","v":0},{"$f":"GC88*GC5","v":0},{"$f":"GD88*GD5","v":0},{"$f":"GE88*GE5","v":0},{"$f":"GF88*GF5","v":0},{"$f":"GG88*GG5","v":0},{"$f":"GH88*GH5","v":0},{"$f":"GI88*GI5","v":0},{"$f":"GJ88*GJ5","v":0},{"$f":"GK88*GK5","v":0},{"$f":"GL88*GL5","v":0},{"$f":"GM88*GM5","v":0},{"$f":"GN88*GN5","v":0},{"$f":"GO88*GO5","v":0},{"$f":"GP88*GP5","v":0},{"$f":"GQ88*GQ5","v":0},{"$f":"GR88*GR5","v":0},{"$f":"GS88*GS5","v":0},{"$f":"GT88*GT5","v":0},{"$f":"GU88*GU5","v":0},{"$f":"GV88*GV5","v":0},{"$f":"GW88*GW5","v":0},{"$f":"GX88*GX5","v":0},{"$f":"GY88*GY5","v":0},{"$f":"GZ88*GZ5","v":0},{"$f":"HA88*HA5","v":0},{"$f":"HB88*HB5","v":0},{"$f":"HC88*HC5","v":0},{"$f":"HD88*HD5","v":0},{"$f":"HE88*HE5","v":0},{"$f":"HF88*HF5","v":0},{"$f":"HG88*HG5","v":0},{"$f":"HH88*HH5","v":0},{"$f":"HI88*HI5","v":0},{"$f":"HJ88*HJ5","v":0},{"$f":"HK88*HK5","v":0},{"$f":"HL88*HL5","v":0},{"$f":"HM88*HM5","v":0},{"$f":"HN88*HN5","v":0},{"$f":"HO88*HO5","v":0},{"$f":"HP88*HP5","v":0},{"$f":"HQ88*HQ5","v":0},{"$f":"HR88*HR5","v":0},{"$f":"HS88*HS5","v":0},{"$f":"HT88*HT5","v":0},{"$f":"HU88*HU5","v":0},{"$f":"HV88*HV5","v":0},{"$f":"HW88*HW5","v":0},{"$f":"HX88*HX5","v":0},{"$f":"HY88*HY5","v":0},{"$f":"HZ88*HZ5","v":0},{"$f":"IA88*IA5","v":0},{"$f":"IB88*IB5","v":0},{"$f":"IC88*IC5","v":0},{"$f":"ID88*ID5","v":0},{"$f":"IE88*IE5","v":0},{"$f":"IF88*IF5","v":0},{"$f":"IG88*IG5","v":0},{"$f":"IH88*IH5","v":0},{"$f":"II88*II5","v":0},{"$f":"IJ88*IJ5","v":0},{"$f":"IK88*IK5","v":0},{"$f":"IL88*IL5","v":0},{"$f":"IM88*IM5","v":0},{"$f":"IN88*IN5","v":0},{"$f":"IO88*IO5","v":0},{"$f":"IP88*IP5","v":0},{"$f":"IQ88*IQ5","v":0},{"$f":"IR88*IR5","v":0},{"$f":"IS88*IS5","v":0},{"$f":"IT88*IT5","v":0},{"$f":"IU88*IU5","v":0},{"$f":"IV88*IV5","v":0},{"$f":"IW88*IW5","v":0},{"$f":"IX88*IX5","v":0},{"$f":"IY88*IY5","v":0},{"$f":"IZ88*IZ5","v":0},{"$f":"JA88*JA5","v":0},{"$f":"JB88*JB5","v":0},{"$f":"JC88*JC5","v":0},{"$f":"JD88*JD5","v":0},{"$f":"JE88*JE5","v":0},{"$f":"JF88*JF5","v":0},{"$f":"JG88*JG5","v":0},{"$f":"JH88*JH5","v":0},{"$f":"JI88*JI5","v":0},{"$f":"JJ88*JJ5","v":0},{"$f":"JK88*JK5","v":0},{"$f":"JL88*JL5","v":0},{"$f":"JM88*JM5","v":0},{"$f":"JN88*JN5","v":0},{"$f":"JO88*JO5","v":0},{"$f":"JP88*JP5","v":0},{"$f":"JQ88*JQ5","v":0},{"$f":"JR88*JR5","v":0},{"$f":"JS88*JS5","v":0},{"$f":"JT88*JT5","v":0},{"$f":"JU88*JU5","v":0},{"$f":"JV88*JV5","v":0},{"$f":"JW88*JW5","v":0},{"$f":"JX88*JX5","v":0},{"$f":"JY88*JY5","v":0},{"$f":"JZ88*JZ5","v":0},{"$f":"KA88*KA5","v":0},{"$f":"KB88*KB5","v":0},{"$f":"KC88*KC5","v":0},{"$f":"KD88*KD5","v":0},{"$f":"KE88*KE5","v":0},{"$f":"KF88*KF5","v":0},{"$f":"KG88*KG5","v":0},{"$f":"KH88*KH5","v":0},{"$f":"KI88*KI5","v":0},{"$f":"KJ88*KJ5","v":0},{"$f":"KK88*KK5","v":0},{"$f":"KL88*KL5","v":0},{"$f":"KM88*KM5","v":0},{"$f":"KN88*KN5","v":0},{"$f":"KO88*KO5","v":0},{"$f":"KP88*KP5","v":0},{"$f":"KQ88*KQ5","v":0},{"$f":"KR88*KR5","v":0},{"$f":"KS88*KS5","v":0},{"$f":"KT88*KT5","v":0},{"$f":"KU88*KU5","v":0},{"$f":"KV88*KV5","v":0},{"$f":"KW88*KW5","v":0}]
[null,null,null,"Interest During Operation","INR Cr.",null,null,null,null,{"$f":"J88-J89","v":0},{"$f":"K88-K89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7236815.1793408543,7208213.5481000757,7133387.9380892869,7054728.4454392418,7028227.8630951792,6998517.6342609273,6922807.6503575137,6843277.1441247603,6815640.3715399457,6784804.27696783,6708191.6752410643,6627771.9910973264,6598982.3357484452,6567003.7906454485,6489471.0414236672,6408144.7554869615,6378186.2850969825,6345049.4920510203,6266579.8859724477,6184330.4229392093,6153188.0757597378,6118878.1371734682,6039455.8997809328,5956267.6497437265,5923927.3536666287,5888430.3931665821,5808040.8086260054,5723899.2531655757,5690348.0542616537,5653651.3476896426,5572280.8922485206,5487172.7404258559,5452398.9415458189,5414491.0581775801,5332127.5440182751,5246040.8789314758,5210034.1890441496,5170905.1437204294,5087537.8739039423,5000462.3105161758,4963214.0055009732,4922855.4223990282,4838475.3576382454,4750402.2126270048,4711905.3082822729,4670310.5971009284,4584910.5351482695,{"$f":"BW88-BW89","v":4495833.0095727593},4456082.4476489145,4413246.9930283474,4326821.7615113687,4236735.1371441931,4195727.98526059,4151649.3503087866,4064196.01389887,3973097.8641205095,3930833.5304781105,3885511.6753297877,3797029.758183674,3696189.8677585693,3639456.4668802917,3579500.9054942708,3476417.9085718384,3369540.9145761617,3310825.5408556955,3248893.3361593392,3144037.611172989,3035396.1702670702,2974666.202490346,2910724.9308947227,2804063.2748176069,2693624.3889920795,2630848.3312613117,2564866.7385835154,2456367.1676722942,2344099.1041234019,2279246.7661736347,2211194.951535936,2100826.8888479164,1986699.3711974921,1919742.063412946,1849591.678086665,1737326.1561904824,1621310.5711519977,1552221.3152847339,1479945.7774967821,1365755.6574102142,1247825.2779503644,1176579.0346068479,1102153.7613908602,986013.96884428489,866144.19495545281,792718.10898343113,716120.76622523798,598008.54641806695,476177.16468683601,400550.82966581604,321761.60156490537,201656.7936552795,77844.256886196978,-9.5295254141092305E-8,-9.6962921088561435E-8,-9.8659772207611248E-8,-1.0038631822124445E-7,-1.0214307879011622E-7,-1.0393058266894326E-7,-1.0574936786564978E-7,-1.0759998180329865E-7,-1.0948298148485636E-7,-1.1139893366084135E-7,-1.1334841499990607E-7,{"$f":"EI88-EI89","v":-1.1533201226240443E-7},-1.1735032247699651E-7,-1.1940395312034394E-7,-1.2149352229994996E-7,-1.236196589401991E-7,-1.2578300297165258E-7,-1.2798420552365649E-7,-1.3022392912032047E-7,-1.3250284787992608E-7,-1.348216477178248E-7,-1.3718102655288673E-7,-1.3958169451756224E-7,-1.4202437417161958E-7,-1.4450980071962292E-7,-1.4703872223221633E-7,-1.4961189987128012E-7,-1.5223010811902751E-7,-1.548941350111105E-7,-1.5760478237380495E-7,-1.6036286606534654E-7,-1.631692162214901E-7,-1.6602467750536617E-7,-1.6893010936171006E-7,-1.7188638627553998E-7,-1.7489439803536192E-7,-1.7795505000098076E-7,-1.8106926337599792E-7,-1.842379754850779E-7,-1.8746214005606674E-7,-1.9074272750704792E-7,-1.9408072523842126E-7,-1.9747713793009364E-7,-2.0093298784387028E-7,-2.04449315131138E-7,-2.080271781459329E-7,-2.1166765376348672E-7,-2.1537183770434773E-7,-2.1914084486417383E-7,-2.2297580964929688E-7,-2.2687788631815956E-7,-2.3084824932872735E-7,-2.348880936919801E-7,-2.3899863533158972E-7,-2.4318111144989259E-7,-2.474367809002657E-7,-2.5176692456602034E-7,-2.5617284574592569E-7,-2.6065587054647941E-7,-2.6521734828104278E-7,-2.6985865187596101E-7,-2.7458117828379034E-7,-2.7938634890375668E-7,-2.8427561000957244E-7,-2.8925043318473996E-7,-2.9431231576547291E-7,-2.9946278129136868E-7,-3.0470337996396764E-7,-3.1003568911333705E-7,-3.154613136728205E-7,-3.2098188666209486E-7,-3.2659906967868153E-7,-3.3231455339805841E-7,-3.3813005808252443E-7,-3.4404733409896863E-7,{"$f":"GU88-GU89","v":-3.500681624457006E-7},-3.5619435528850036E-7,-3.6242775650604915E-7,-3.6877024224490498E-7,-3.7522372148419081E-7,-3.8179013661016415E-7,-3.8847146400084206E-7,-3.9526971462085677E-7,-4.0218693462672177E-7,-4.0922520598268939E-7,-4.1638664708738643E-7,-4.2367341341141574E-7,-4.310876981461155E-7,-4.3863173286367253E-7,-4.4630778818878676E-7,-4.5411817448209054E-7,-4.6206524253552711E-7,-4.7015138427989881E-7,-4.7837903350479703E-7,-4.8675066659113097E-7,-4.9526880325647582E-7,-5.0393600731346415E-7,-5.1275488744144978E-7,-5.217280979716751E-7,-5.3085833968617942E-7,-5.4014836063068761E-7,-5.4960095694172464E-7,-5.5921897368820483E-7,-5.6900530572774853E-7,-5.7896289857798412E-7,-5.8909474930309879E-7,-5.9940390741590304E-7,-6.0989347579568128E-7,-6.2056661162210572E-7,-6.3142652732549262E-7,-6.4247649155368876E-7,-6.5371983015587833E-7,-6.6515992718360615E-7,-6.768002259093193E-7,-6.8864422986273238E-7,-7.0069550388533018E-7,-7.1295767520332347E-7,-7.2543443451938159E-7,-7.381295371234708E-7,-7.5104680402313156E-7,-7.6419012309353635E-7,-7.7756345024767334E-7,-7.911708106270076E-7,-8.0501629981298017E-7,-8.1910408505970726E-7,-8.3343840654825226E-7,-8.4802357866284664E-7,-8.6286399128944647E-7,-8.7796411113701186E-7,-8.9332848308190954E-7,-9.0896173153584298E-7,-9.2486856183772026E-7,-9.4105376166988041E-7,-9.5752220249910337E-7,-9.7427884104283757E-7,-9.9132872076108741E-7,-1.0086769733744063E-6,-1.0263288204084585E-6,-1.0442895747656064E-6,{"$f":"JG88-JG89","v":-1.0625646423240046E-6},-1.0811595235646747E-6,-1.1000798152270565E-6,-1.1193312119935301E-6,-1.1389195082034167E-6,-1.1588505995969764E-6,-1.1791304850899236E-6,-1.1997652685789971E-6,-1.2207611607791297E-6,-1.2421244810927644E-6,-1.2638616595118879E-6,-1.285979238553346E-6,-1.3084838752280296E-6,-1.3313823430445201E-6,-1.3546815340477992E-6,-1.3783884608936357E-6,-1.4025102589592744E-6,-1.4270541884910615E-6,-1.4520276367896553E-6,-1.4774381204334742E-6,-1.5032932875410598E-6,-1.5296009200730285E-6,-1.5563689361743065E-6,-1.5836053925573568E-6,-1.6113184869271107E-6,-1.639516560448335E-6,-1.668208100256181E-6,-1.6974017420106642E-6,-1.7271062724958508E-6,-1.7573306322645282E-6,-1.7880839183291576E-6,-1.8193753868999178E-6,-1.8512144561706662E-6,-1.8836107091536531E-6,-1.9165738965638421E-6,-1.950113939753709E-6,-1.9842409336993991E-6,-2.0189651500391385E-6,-2.0542970401648231E-6,-2.0902472383677075E-6,-2.1268265650391425E-6,-2.1640460299273278E-6,-2.2019168354510559E-6]
[]
[null,null,null,"Up-Front Fee",null,{"$f":"InputC!F150","v":0.01},null,null,null,{"$f":"(J4=1)*F92","v":0.01},{"$f":"(K4=1)*G92","v":0},{"$f":"(L4=1)*H92","v":0},{"$f":"(M4=1)*I92","v":0},{"$f":"(N4=1)*J92","v":0},{"$f":"(O4=1)*K92","v":0},{"$f":"(P4=1)*L92","v":0},{"$f":"(Q4=1)*M92","v":0},{"$f":"(R4=1)*N92","v":0},{"$f":"(S4=1)*O92","v":0},{"$f":"(T4=1)*P92","v":0},{"$f":"(U4=1)*Q92","v":0},{"$f":"(V4=1)*R92","v":0},{"$f":"(W4=1)*S92","v":0},{"$f":"(X4=1)*T92","v":0},{"$f":"(Y4=1)*U92","v":0},{"$f":"(Z4=1)*V92","v":0},{"$f":"(AA4=1)*W92","v":0},{"$f":"(AB4=1)*X92","v":0},{"$f":"(AC4=1)*Y92","v":0},{"$f":"(AD4=1)*Z92","v":0},{"$f":"(AE4=1)*AA92","v":0},{"$f":"(AF4=1)*AB92","v":0},{"$f":"(AG4=1)*AC92","v":0},{"$f":"(AH4=1)*AD92","v":0},{"$f":"(AI4=1)*AE92","v":0},{"$f":"(AJ4=1)*AF92","v":0},{"$f":"(AK4=1)*AG92","v":0},{"$f":"(AL4=1)*AH92","v":0},{"$f":"(AM4=1)*AI92","v":0},{"$f":"(AN4=1)*AJ92","v":0},{"$f":"(AO4=1)*AK92","v":0},{"$f":"(AP4=1)*AL92","v":0},{"$f":"(AQ4=1)*AM92","v":0},{"$f":"(AR4=1)*AN92","v":0},{"$f":"(AS4=1)*AO92","v":0},{"$f":"(AT4=1)*AP92","v":0},{"$f":"(AU4=1)*AQ92","v":0},{"$f":"(AV4=1)*AR92","v":0},{"$f":"(AW4=1)*AS92","v":0},{"$f":"(AX4=1)*AT92","v":0},{"$f":"(AY4=1)*AU92","v":0},{"$f":"(AZ4=1)*AV92","v":0},{"$f":"(BA4=1)*AW92","v":0},{"$f":"(BB4=1)*AX92","v":0},{"$f":"(BC4=1)*AY92","v":0},{"$f":"(BD4=1)*AZ92","v":0},{"$f":"(BE4=1)*BA92","v":0},{"$f":"(BF4=1)*BB92","v":0},{"$f":"(BG4=1)*BC92","v":0},{"$f":"(BH4=1)*BD92","v":0},{"$f":"(BI4=1)*BE92","v":0},{"$f":"(BJ4=1)*BF92","v":0},{"$f":"(BK4=1)*BG92","v":0},{"$f":"(BL4=1)*BH92","v":0},{"$f":"(BM4=1)*BI92","v":0},{"$f":"(BN4=1)*BJ92","v":0},{"$f":"(BO4=1)*BK92","v":0},{"$f":"(BP4=1)*BL92","v":0},{"$f":"(BQ4=1)*BM92","v":0},{"$f":"(BR4=1)*BN92","v":0},{"$f":"(BS4=1)*BO92","v":0},{"$f":"(BT4=1)*BP92","v":0},{"$f":"(BU4=1)*BQ92","v":0},{"$f":"(BV4=1)*BR92","v":0},{"$f":"(BW4=1)*BS92","v":0},{"$f":"(BX4=1)*BT92","v":0},{"$f":"(BY4=1)*BU92","v":0},{"$f":"(BZ4=1)*BV92","v":0},{"$f":"(CA4=1)*BW92","v":0},{"$f":"(CB4=1)*BX92","v":0},{"$f":"(CC4=1)*BY92","v":0},{"$f":"(CD4=1)*BZ92","v":0},{"$f":"(CE4=1)*CA92","v":0},{"$f":"(CF4=1)*CB92","v":0},{"$f":"(CG4=1)*CC92","v":0},{"$f":"(CH4=1)*CD92","v":0},{"$f":"(CI4=1)*CE92","v":0},{"$f":"(CJ4=1)*CF92","v":0},{"$f":"(CK4=1)*CG92","v":0},{"$f":"(CL4=1)*CH92","v":0},{"$f":"(CM4=1)*CI92","v":0},{"$f":"(CN4=1)*CJ92","v":0},{"$f":"(CO4=1)*CK92","v":0},{"$f":"(CP4=1)*CL92","v":0},{"$f":"(CQ4=1)*CM92","v":0},{"$f":"(CR4=1)*CN92","v":0},{"$f":"(CS4=1)*CO92","v":0},{"$f":"(CT4=1)*CP92","v":0},{"$f":"(CU4=1)*CQ92","v":0},{"$f":"(CV4=1)*CR92","v":0},{"$f":"(CW4=1)*CS92","v":0},{"$f":"(CX4=1)*CT92","v":0},{"$f":"(CY4=1)*CU92","v":0},{"$f":"(CZ4=1)*CV92","v":0},{"$f":"(DA4=1)*CW92","v":0},{"$f":"(DB4=1)*CX92","v":0},{"$f":"(DC4=1)*CY92","v":0},{"$f":"(DD4=1)*CZ92","v":0},{"$f":"(DE4=1)*DA92","v":0},{"$f":"(DF4=1)*DB92","v":0},{"$f":"(DG4=1)*DC92","v":0},{"$f":"(DH4=1)*DD92","v":0},{"$f":"(DI4=1)*DE92","v":0},{"$f":"(DJ4=1)*DF92","v":0},{"$f":"(DK4=1)*DG92","v":0},{"$f":"(DL4=1)*DH92","v":0},{"$f":"(DM4=1)*DI92","v":0},{"$f":"(DN4=1)*DJ92","v":0},{"$f":"(DO4=1)*DK92","v":0},{"$f":"(DP4=1)*DL92","v":0},{"$f":"(DQ4=1)*DM92","v":0},{"$f":"(DR4=1)*DN92","v":0},{"$f":"(DS4=1)*DO92","v":0},{"$f":"(DT4=1)*DP92","v":0},{"$f":"(DU4=1)*DQ92","v":0},{"$f":"(DV4=1)*DR92","v":0},{"$f":"(DW4=1)*DS92","v":0},{"$f":"(DX4=1)*DT92","v":0},{"$f":"(DY4=1)*DU92","v":0},{"$f":"(DZ4=1)*DV92","v":0},{"$f":"(EA4=1)*DW92","v":0},{"$f":"(EB4=1)*DX92","v":0},{"$f":"(EC4=1)*DY92","v":0},{"$f":"(ED4=1)*DZ92","v":0},{"$f":"(EE4=1)*EA92","v":0},{"$f":"(EF4=1)*EB92","v":0},{"$f":"(EG4=1)*EC92","v":0},{"$f":"(EH4=1)*ED92","v":0},{"$f":"(EI4=1)*EE92","v":0},{"$f":"(EJ4=1)*EF92","v":0},{"$f":"(EK4=1)*EG92","v":0},{"$f":"(EL4=1)*EH92","v":0},{"$f":"(EM4=1)*EI92","v":0},{"$f":"(EN4=1)*EJ92","v":0},{"$f":"(EO4=1)*EK92","v":0},{"$f":"(EP4=1)*EL92","v":0},{"$f":"(EQ4=1)*EM92","v":0},{"$f":"(ER4=1)*EN92","v":0},{"$f":"(ES4=1)*EO92","v":0},{"$f":"(ET4=1)*EP92","v":0},{"$f":"(EU4=1)*EQ92","v":0},{"$f":"(EV4=1)*ER92","v":0},{"$f":"(EW4=1)*ES92","v":0},{"$f":"(EX4=1)*ET92","v":0},{"$f":"(EY4=1)*EU92","v":0},{"$f":"(EZ4=1)*EV92","v":0},{"$f":"(FA4=1)*EW92","v":0},{"$f":"(FB4=1)*EX92","v":0},{"$f":"(FC4=1)*EY92","v":0},{"$f":"(FD4=1)*EZ92","v":0},{"$f":"(FE4=1)*FA92","v":0},{"$f":"(FF4=1)*FB92","v":0},{"$f":"(FG4=1)*FC92","v":0},{"$f":"(FH4=1)*FD92","v":0},{"$f":"(FI4=1)*FE92","v":0},{"$f":"(FJ4=1)*FF92","v":0},{"$f":"(FK4=1)*FG92","v":0},{"$f":"(FL4=1)*FH92","v":0},{"$f":"(FM4=1)*FI92","v":0},{"$f":"(FN4=1)*FJ92","v":0},{"$f":"(FO4=1)*FK92","v":0},{"$f":"(FP4=1)*FL92","v":0},{"$f":"(FQ4=1)*FM92","v":0},{"$f":"(FR4=1)*FN92","v":0},{"$f":"(FS4=1)*FO92","v":0},{"$f":"(FT4=1)*FP92","v":0},{"$f":"(FU4=1)*FQ92","v":0},{"$f":"(FV4=1)*FR92","v":0},{"$f":"(FW4=1)*FS92","v":0},{"$f":"(FX4=1)*FT92","v":0},{"$f":"(FY4=1)*FU92","v":0},{"$f":"(FZ4=1)*FV92","v":0},{"$f":"(GA4=1)*FW92","v":0},{"$f":"(GB4=1)*FX92","v":0},{"$f":"(GC4=1)*FY92","v":0},{"$f":"(GD4=1)*FZ92","v":0},{"$f":"(GE4=1)*GA92","v":0},{"$f":"(GF4=1)*GB92","v":0},{"$f":"(GG4=1)*GC92","v":0},{"$f":"(GH4=1)*GD92","v":0},{"$f":"(GI4=1)*GE92","v":0},{"$f":"(GJ4=1)*GF92","v":0},{"$f":"(GK4=1)*GG92","v":0},{"$f":"(GL4=1)*GH92","v":0},{"$f":"(GM4=1)*GI92","v":0},{"$f":"(GN4=1)*GJ92","v":0},{"$f":"(GO4=1)*GK92","v":0},{"$f":"(GP4=1)*GL92","v":0},{"$f":"(GQ4=1)*GM92","v":0},{"$f":"(GR4=1)*GN92","v":0},{"$f":"(GS4=1)*GO92","v":0},{"$f":"(GT4=1)*GP92","v":0},{"$f":"(GU4=1)*GQ92","v":0},{"$f":"(GV4=1)*GR92","v":0},{"$f":"(GW4=1)*GS92","v":0},{"$f":"(GX4=1)*GT92","v":0},{"$f":"(GY4=1)*GU92","v":0},{"$f":"(GZ4=1)*GV92","v":0},{"$f":"(HA4=1)*GW92","v":0},{"$f":"(HB4=1)*GX92","v":0},{"$f":"(HC4=1)*GY92","v":0},{"$f":"(HD4=1)*GZ92","v":0},{"$f":"(HE4=1)*HA92","v":0},{"$f":"(HF4=1)*HB92","v":0},{"$f":"(HG4=1)*HC92","v":0},{"$f":"(HH4=1)*HD92","v":0},{"$f":"(HI4=1)*HE92","v":0},{"$f":"(HJ4=1)*HF92","v":0},{"$f":"(HK4=1)*HG92","v":0},{"$f":"(HL4=1)*HH92","v":0},{"$f":"(HM4=1)*HI92","v":0},{"$f":"(HN4=1)*HJ92","v":0},{"$f":"(HO4=1)*HK92","v":0},{"$f":"(HP4=1)*HL92","v":0},{"$f":"(HQ4=1)*HM92","v":0},{"$f":"(HR4=1)*HN92","v":0},{"$f":"(HS4=1)*HO92","v":0},{"$f":"(HT4=1)*HP92","v":0},{"$f":"(HU4=1)*HQ92","v":0},{"$f":"(HV4=1)*HR92","v":0},{"$f":"(HW4=1)*HS92","v":0},{"$f":"(HX4=1)*HT92","v":0},{"$f":"(HY4=1)*HU92","v":0},{"$f":"(HZ4=1)*HV92","v":0},{"$f":"(IA4=1)*HW92","v":0},{"$f":"(IB4=1)*HX92","v":0},{"$f":"(IC4=1)*HY92","v":0},{"$f":"(ID4=1)*HZ92","v":0},{"$f":"(IE4=1)*IA92","v":0},{"$f":"(IF4=1)*IB92","v":0},{"$f":"(IG4=1)*IC92","v":0},{"$f":"(IH4=1)*ID92","v":0},{"$f":"(II4=1)*IE92","v":0},{"$f":"(IJ4=1)*IF92","v":0},{"$f":"(IK4=1)*IG92","v":0},{"$f":"(IL4=1)*IH92","v":0},{"$f":"(IM4=1)*II92","v":0},{"$f":"(IN4=1)*IJ92","v":0},{"$f":"(IO4=1)*IK92","v":0},{"$f":"(IP4=1)*IL92","v":0},{"$f":"(IQ4=1)*IM92","v":0},{"$f":"(IR4=1)*IN92","v":0},{"$f":"(IS4=1)*IO92","v":0},{"$f":"(IT4=1)*IP92","v":0},{"$f":"(IU4=1)*IQ92","v":0},{"$f":"(IV4=1)*IR92","v":0},{"$f":"(IW4=1)*IS92","v":0},{"$f":"(IX4=1)*IT92","v":0},{"$f":"(IY4=1)*IU92","v":0},{"$f":"(IZ4=1)*IV92","v":0},{"$f":"(JA4=1)*IW92","v":0},{"$f":"(JB4=1)*IX92","v":0},{"$f":"(JC4=1)*IY92","v":0},{"$f":"(JD4=1)*IZ92","v":0},{"$f":"(JE4=1)*JA92","v":0},{"$f":"(JF4=1)*JB92","v":0},{"$f":"(JG4=1)*JC92","v":0},{"$f":"(JH4=1)*JD92","v":0},{"$f":"(JI4=1)*JE92","v":0},{"$f":"(JJ4=1)*JF92","v":0},{"$f":"(JK4=1)*JG92","v":0},{"$f":"(JL4=1)*JH92","v":0},{"$f":"(JM4=1)*JI92","v":0},{"$f":"(JN4=1)*JJ92","v":0},{"$f":"(JO4=1)*JK92","v":0},{"$f":"(JP4=1)*JL92","v":0},{"$f":"(JQ4=1)*JM92","v":0},{"$f":"(JR4=1)*JN92","v":0},{"$f":"(JS4=1)*JO92","v":0},{"$f":"(JT4=1)*JP92","v":0},{"$f":"(JU4=1)*JQ92","v":0},{"$f":"(JV4=1)*JR92","v":0},{"$f":"(JW4=1)*JS92","v":0},{"$f":"(JX4=1)*JT92","v":0},{"$f":"(JY4=1)*JU92","v":0},{"$f":"(JZ4=1)*JV92","v":0},{"$f":"(KA4=1)*JW92","v":0},{"$f":"(KB4=1)*JX92","v":0},{"$f":"(KC4=1)*JY92","v":0},{"$f":"(KD4=1)*JZ92","v":0},{"$f":"(KE4=1)*KA92","v":0},{"$f":"(KF4=1)*KB92","v":0},{"$f":"(KG4=1)*KC92","v":0},{"$f":"(KH4=1)*KD92","v":0},{"$f":"(KI4=1)*KE92","v":0},{"$f":"(KJ4=1)*KF92","v":0},{"$f":"(KK4=1)*KG92","v":0},{"$f":"(KL4=1)*KH92","v":0},{"$f":"(KM4=1)*KI92","v":0},{"$f":"(KN4=1)*KJ92","v":0},{"$f":"(KO4=1)*KK92","v":0},{"$f":"(KP4=1)*KL92","v":0},{"$f":"(KQ4=1)*KM92","v":0},{"$f":"(KR4=1)*KN92","v":0},{"$f":"(KS4=1)*KO92","v":0},{"$f":"(KT4=1)*KP92","v":0},{"$f":"(KU4=1)*KQ92","v":0},{"$f":"(KV4=1)*KR92","v":0},{"$f":"(KW4=1)*KS92","v":0}]
[null,null,null,"Total Up-Front Fee","INR Cr.",{"$f":"F73","v":413532295.96233457},null,null,null,{"$f":"$F$93*J92","v":4135322.9596233456},{"$f":"$F$93*K92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$93*BW92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$93*EI92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$93*GU92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$93*JG92","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Debt Commitment","INR Cr.",{"$f":"F73","v":413532295.96233457},null,null,null,{"$f":"$F$95","v":413532295.96233457},{"$f":"$F$95","v":413532295.96233457},413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,{"$f":"$F$95","v":413532295.96233457},413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,{"$f":"$F$95","v":413532295.96233457},413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,{"$f":"$F$95","v":413532295.96233457},413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,{"$f":"$F$95","v":413532295.96233457},413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457,413532295.96233457]
[null,null,null,"Opening Debt Balance","INR Cr.",null,null,null,null,{"$f":"J82","v":0},{"$f":"K82","v":32529876.208349939},62248035.580407508,92089733.087835684,122055482.2776109,152145798.83152002,182361200.57503468,212702207.48622257,243169341.70469582,273763127.54059649,304484091.48361933,305749829.25832373,307020828.69417608,308297111.66385686,309578700.13097125,310865616.15042686,312157881.86881346,352899430.12978208,413532295.96233451,411897917.03429002,407622167.89081633,403127339.73938519,401613020.7482959,399915293.38633865,395589008.59185791,391044408.23570055,389465164.08799684,387703101.54101884,383325238.58520365,378729828.06270432,377084704.89991111,375257359.46545416,370826916.65278095,366179700.31354064,364467787.71982753,362574256.68862969,358090279.19842553,353390309.88224047,351610747.18627071,349650179.26705527,345111765.70176756,340358151.4139272,338510134.49523592,336481736.75237608,331888046.20720029,327079957.32374716,325162745.95780873,323065791.29655099,318416050.98562974,313552728.02433461,311565653.80261821,309399489.03871882,304693002.51532996,299773764.51037002,297716239.37395138,295480293.92688167,290716449.93736809,285740703.45806718,283612228.88576984,281306024.13708729,276484306.15075684,271451555.0072574,269251731.90184414,266874891.26291016,261994887.72275823,{"$f":"BW82","v":256904743.40415764},254633282.7227951,252185542.45876271,247246957.80064961,242099150.69395384,239755884.87203372,237237105.73193064,232239772.22279254,227034163.66402909,224619058.88446343,222029238.59027356,216973129.03906706,211210849.58620393,207968940.96458808,204542908.88538688,198652451.91839075,192545195.1186378,189190030.90603971,185651047.78053364,179659292.06702793,173451209.72954684,169980925.85659119,166327138.90826985,160232187.13243467,153921393.65669024,150334190.35778922,146563813.63334373,140363838.15270251,133948520.23562296,130242672.35277912,126353997.2306249,120047250.79130949,113525678.3541424,109699546.48073976,105690953.03352371,99275780.35374184,92646318.351542711,88698360.873413354,84568330.142673254,78043180.423440799,71304301.597163677,67233087.691819876,62980214.936620578,56343655.362530559,49493953.997454442,45298177.656196058,40921186.641442165,34171916.938175254,27210123.696390625,22888618.838046629,18386377.232280307,11523245.351730255,4448243.250639827,-5.4454430937767029E-6,-5.5407383479177954E-6,-5.6377012690063566E-6,-5.7363610412139676E-6,-5.8367473594352122E-6,-5.9388904382253288E-6,-6.0428210208942724E-6,-6.148570388759922E-6,-6.2561703705632204E-6,-6.3656533520480768E-6,-6.4770522857089181E-6,{"$f":"EI82","v":-6.5904007007088243E-6},-6.7057327129712284E-6,-6.8230830354482248E-6,-6.942486988568569E-6,-7.0639805108685191E-6,-7.1876001698087179E-6,-7.3133831727803703E-6,-7.4413673783040269E-6,-7.571591307424347E-6,-7.7040941553042734E-6,-7.8389158030220977E-6,-7.9760968295749838E-6,-8.1156785240925465E-6,-8.2577028982641657E-6,-8.4022126989837889E-6,-8.5492514212160056E-6,-8.698863321087286E-6,-8.851093429206314E-6,-9.0059875642174241E-6,-9.1635923465912296E-6,-9.3239552126565756E-6,-9.4871244288780651E-6,-9.6531491063834315E-6,-9.8220792157451409E-6,-9.9939656020206802E-6,-1.0168860000056042E-5,-1.0346815050057023E-5,-1.0527884313433022E-5,-1.0712122288918099E-5,-1.0899584428974165E-5,-1.1090327156481214E-5,-1.1284407881719635E-5,-1.1481885019649729E-5,-1.1682818007493599E-5,-1.1887267322624736E-5,-1.2095294500770669E-5,-1.2306962154534155E-5,-1.2522333992238503E-5,-1.2741474837102677E-5,-1.2964450646751974E-5,-1.3191328533070133E-5,-1.3422176782398861E-5,-1.3657064876090841E-5,-1.3896063511422432E-5,-1.4139244622872324E-5,-1.438668140377259E-5,-1.463844832833861E-5,-1.4894621174084536E-5,-1.5155277044631016E-5,-1.5420494392912058E-5,-1.5690353044788019E-5,-1.5964934223071808E-5,-1.6244320571975567E-5,-1.6528596181985139E-5,-1.6817846615169878E-5,-1.7112158930935352E-5,-1.7411621712226721E-5,-1.7716325092190687E-5,-1.8026360781304025E-5,-1.8341822094976847E-5,-1.8662803981638943E-5,-1.8989403051317623E-5,-1.9321717604715681E-5,-1.9659847662798205E-5,{"$f":"GU82","v":-2.0003894996897176E-5},-2.0353963159342877E-5,-2.0710157514631377E-5,-2.1072585271137426E-5,-2.144135551338233E-5,-2.1816579234866522E-5,-2.2198369371476686E-5,-2.2586840835477529E-5,-2.2982110550098384E-5,-2.3384297484725105E-5,-2.3793522690707794E-5,-2.4209909337795182E-5,-2.4633582751206597E-5,-2.5064670449352712E-5,-2.5503302182216383E-5,-2.5949609970405171E-5,-2.6403728144887262E-5,-2.6865793387422787E-5,-2.7335944771702686E-5,-2.7814323805207482E-5,-2.8301074471798613E-5,-2.879634327505509E-5,-2.9300279282368554E-5,-2.9813034169810004E-5,-3.0334762267781679E-5,-3.0865620607467858E-5,-3.1405768968098549E-5,-3.1955369925040275E-5,-3.2514588898728482E-5,-3.308359420445623E-5,-3.3662557103034214E-5,-3.4251651852337314E-5,-3.4851055759753215E-5,-3.5460949235548897E-5,-3.6081515847171005E-5,-3.6712942374496495E-5,-3.7355418866050186E-5,-3.8009138696206065E-5,-3.8674298623389671E-5,-3.9351098849298989E-5,-4.003974307916172E-5,-4.074043858304705E-5,-4.1453396258250372E-5,-4.2178830692769754E-5,-4.2916960229893226E-5,-4.366800703391636E-5,-4.4432197157009899E-5,-4.520976060725757E-5,-4.6000931417884579E-5,-4.6805947717697556E-5,-4.7625051802757266E-5,-4.8458490209305517E-5,-4.9306513787968366E-5,-5.0169377779257814E-5,-5.1047341890394828E-5,-5.1940670373476735E-5,-5.2849632105012581E-5,-5.3774500666850301E-5,-5.4715554428520184E-5,-5.5673076631019286E-5,-5.6647355472062127E-5,-5.7638684192823212E-5,-5.8647361166197619E-5,-5.9673689986606075E-5,{"$f":"JG82","v":-6.0717979561371682E-5},-6.1780544203695692E-5,-6.2861703727260364E-5,-6.3961783542487423E-5,-6.5081114754480951E-5,-6.6220034262684364E-5,-6.7378884862281339E-5,-6.8558015347371259E-5,-6.975778061595026E-5,-7.0978541776729393E-5,-7.2220666257822157E-5,-7.3484527917334051E-5,-7.4770507155887399E-5,-7.6078991031115433E-5,-7.7410373374159951E-5,-7.876505490820775E-5,-8.0143443369101383E-5,-8.1545953628060652E-5,-8.297300781655172E-5,-8.4425035453341372E-5,-8.5902473573774846E-5,-8.7405766861315911E-5,-8.8935367781388936E-5,-9.0491736717563241E-5,-9.2075342110120603E-5,-9.368666059704771E-5,-9.5326177157496045E-5,-9.6994385257752227E-5,-9.8691786999762892E-5,-1.0041889327225875E-4,-1.0217622390452328E-4,-1.0396430782285244E-4,-1.0578368320975235E-4,-1.0763489766592302E-4,-1.0951850837507667E-4,-1.1143508227164052E-4,-1.1338519621139422E-4,-1.1536943714509361E-4,-1.1738840229513275E-4,-1.1944269933529757E-4,-1.2153294657366528E-4,-1.2365977313870443E-4,-1.2582381916863175E-4]
[null,null,null,"Undrawn Debt","INR Cr.",null,null,null,null,{"$f":"J95-J96","v":413532295.96233457},{"$f":"K95-K96","v":381002419.75398463},351284260.38192707,321442562.8744989,291476813.68472368,261386497.13081455,231171095.3872999,200830088.47611201,170362954.25763875,139769168.42173809,109048204.47871524,107782466.70401084,106511467.2681585,105235184.29847771,103953595.83136332,102666679.81190771,101374414.09352112,60632865.832552493,0,1634378.9280445576,5910128.0715182424,10404956.222949386,11919275.21403867,13617002.575995922,17943287.370476663,22487887.726634026,24067131.874337733,25829194.42131573,30207057.377130926,34802467.899630249,36447591.062423468,38274936.496880412,42705379.309553623,47352595.648793936,49064508.242507041,50958039.273704886,55442016.763909042,60141986.080094099,61921548.776063859,63882116.6952793,68420530.260567009,73174144.548407376,75022161.467098653,77050559.209958494,81644249.755134284,86452338.638587415,88369550.00452584,90466504.665783584,95116244.976704836,99979567.937999964,101966642.15971637,104132806.92361575,108839293.44700462,113758531.45196456,115816056.5883832,118052002.0354529,122815846.02496648,127791592.50426739,129920067.07656473,132226271.82524729,137047989.81157774,142080740.95507717,144280564.06049043,146657404.69942442,151537408.23957634,{"$f":"BW95-BW96","v":156627552.55817693},158899013.23953947,161346753.50357187,166285338.16168496,171433145.26838073,173776411.09030086,176295190.23040393,181292523.73954204,186498132.29830548,188913237.07787114,191503057.37206101,196559166.92326751,202321446.37613064,205563354.9977465,208989387.07694769,214879844.04394382,220987100.84369677,224342265.05629486,227881248.18180093,233873003.89530665,240081086.23278773,243551370.10574338,247205157.05406472,253300108.82989991,259610902.30564433,263198105.60454535,266968482.32899085,273168457.80963206,279583775.72671163,283289623.60955548,287178298.73170966,293485045.1710251,300006617.60819221,303832749.4815948,307841342.92881083,314256515.60859275,320885977.61079186,324833935.08892119,328963965.81966132,335489115.53889376,342227994.3651709,346299208.27051473,350552081.02571398,357188640.59980404,364038341.96488011,368234118.30613852,372611109.32089239,379360379.02415931,386322172.26594394,390643677.12428796,395145918.73005426,402009050.61060435,409084052.71169472,413532295.96234,413532295.96234012,413532295.96234024,413532295.9623403,413532295.96234041,413532295.96234053,413532295.96234059,413532295.96234071,413532295.96234083,413532295.96234095,413532295.96234107,{"$f":"EI95-EI96","v":413532295.96234119},413532295.96234131,413532295.96234137,413532295.96234149,413532295.96234167,413532295.96234179,413532295.9623419,413532295.96234202,413532295.96234214,413532295.96234226,413532295.96234244,413532295.96234256,413532295.96234268,413532295.96234286,413532295.96234298,413532295.9623431,413532295.96234328,413532295.96234339,413532295.96234357,413532295.96234375,413532295.96234387,413532295.96234405,413532295.96234423,413532295.96234441,413532295.96234459,413532295.96234477,413532295.96234494,413532295.96234512,413532295.9623453,413532295.96234548,413532295.96234566,413532295.96234584,413532295.96234608,413532295.96234626,413532295.96234643,413532295.96234667,413532295.96234685,413532295.96234709,413532295.96234733,413532295.96234757,413532295.96234775,413532295.96234798,413532295.96234822,413532295.96234846,413532295.9623487,413532295.96234894,413532295.96234924,413532295.96234947,413532295.96234971,413532295.96235001,413532295.96235025,413532295.96235055,413532295.96235085,413532295.96235108,413532295.96235138,413532295.96235168,413532295.96235198,413532295.96235228,413532295.96235257,413532295.96235293,413532295.96235323,413532295.96235359,413532295.96235389,413532295.96235424,{"$f":"GU95-GU96","v":413532295.9623546},413532295.9623549,413532295.96235526,413532295.96235567,413532295.96235603,413532295.96235639,413532295.96235675,413532295.96235716,413532295.96235758,413532295.96235794,413532295.96235836,413532295.96235877,413532295.96235919,413532295.96235967,413532295.96236008,413532295.9623605,413532295.96236098,413532295.96236145,413532295.96236193,413532295.96236241,413532295.96236289,413532295.96236336,413532295.9623639,413532295.96236438,413532295.96236491,413532295.96236545,413532295.96236598,413532295.96236652,413532295.96236712,413532295.96236765,413532295.96236825,413532295.96236885,413532295.96236944,413532295.96237004,413532295.96237063,413532295.96237129,413532295.96237195,413532295.9623726,413532295.96237326,413532295.96237391,413532295.96237463,413532295.96237534,413532295.962376,413532295.96237677,413532295.96237749,413532295.96237826,413532295.96237898,413532295.96237975,413532295.96238059,413532295.96238136,413532295.9623822,413532295.96238303,413532295.96238387,413532295.96238476,413532295.96238559,413532295.96238649,413532295.96238744,413532295.96238834,413532295.96238929,413532295.96239024,413532295.9623912,413532295.96239221,413532295.96239322,413532295.96239424,{"$f":"JG95-JG96","v":413532295.96239531},413532295.96239638,413532295.96239746,413532295.96239853,413532295.96239966,413532295.96240079,413532295.96240193,413532295.96240312,413532295.96240431,413532295.96240556,413532295.96240681,413532295.96240807,413532295.96240932,413532295.96241063,413532295.962412,413532295.96241331,413532295.96241474,413532295.96241611,413532295.96241754,413532295.96241897,413532295.96242046,413532295.96242195,413532295.9624235,413532295.96242505,413532295.96242666,413532295.96242827,413532295.96242988,413532295.96243155,413532295.96243328,413532295.96243501,413532295.96243674,413532295.96243852,413532295.96244037,413532295.96244222,413532295.96244407,413532295.96244603,413532295.96244794,413532295.96244997,413532295.96245193,413532295.96245402,413532295.96245611,413532295.96245825,413532295.9624604]
[]
[null,null,null,"Commitment Fee Percent","%",{"$f":"InputC!F151/12","v":4.1666666666666669E-4},null,null,null,{"$f":"$F$99","v":4.1666666666666669E-4},{"$f":"$F$99","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,{"$f":"$F$99","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,{"$f":"$F$99","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,{"$f":"$F$99","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,{"$f":"$F$99","v":4.1666666666666669E-4},4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4,4.1666666666666669E-4]
[null,null,null,"Commitment Fee  ","INR Cr.",null,null,null,null,{"$f":"J99*J97*J5","v":172305.12331763943},{"$f":"K99*K97*K5","v":158751.00823082693},146368.44182580296,133934.40119770789,121448.67236863487,108911.04047117273,96321.289744708294,83679.203531713341,70984.564274016157,58237.153509057542,45436.751866131352,44909.361126671189,44379.778028399378,43847.993457699049,43313.998263068053,42777.783254961549,42239.339205633805,25263.694096896874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW99*BW97*BW5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI99*EI97*EI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU99*GU97*GU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG99*JG97*JG5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Pre-COD"]
[]
[null,null,"Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(J105:XFD105)","v":553500000},null,{"$f":"J15","v":41512500},{"$f":"K15","v":41512500},{"$f":"L15","v":41512500},{"$f":"M15","v":41512500},{"$f":"N15","v":41512500},{"$f":"O15","v":41512500},{"$f":"P15","v":41512500},{"$f":"Q15","v":41512500},{"$f":"R15","v":41512500},{"$f":"S15","v":41512500},{"$f":"T15","v":0},{"$f":"U15","v":0},{"$f":"V15","v":0},{"$f":"W15","v":0},{"$f":"X15","v":0},{"$f":"Y15","v":0},{"$f":"Z15","v":55350000},{"$f":"AA15","v":83025000},{"$f":"AB15","v":0},{"$f":"AC15","v":0},{"$f":"AD15","v":0},{"$f":"AE15","v":0},{"$f":"AF15","v":0},{"$f":"AG15","v":0},{"$f":"AH15","v":0},{"$f":"AI15","v":0},{"$f":"AJ15","v":0},{"$f":"AK15","v":0},{"$f":"AL15","v":0},{"$f":"AM15","v":0},{"$f":"AN15","v":0},{"$f":"AO15","v":0},{"$f":"AP15","v":0},{"$f":"AQ15","v":0},{"$f":"AR15","v":0},{"$f":"AS15","v":0},{"$f":"AT15","v":0},{"$f":"AU15","v":0},{"$f":"AV15","v":0},{"$f":"AW15","v":0},{"$f":"AX15","v":0},{"$f":"AY15","v":0},{"$f":"AZ15","v":0},{"$f":"BA15","v":0},{"$f":"BB15","v":0},{"$f":"BC15","v":0},{"$f":"BD15","v":0},{"$f":"BE15","v":0},{"$f":"BF15","v":0},{"$f":"BG15","v":0},{"$f":"BH15","v":0},{"$f":"BI15","v":0},{"$f":"BJ15","v":0},{"$f":"BK15","v":0},{"$f":"BL15","v":0},{"$f":"BM15","v":0},{"$f":"BN15","v":0},{"$f":"BO15","v":0},{"$f":"BP15","v":0},{"$f":"BQ15","v":0},{"$f":"BR15","v":0},{"$f":"BS15","v":0},{"$f":"BT15","v":0},{"$f":"BU15","v":0},{"$f":"BV15","v":0},{"$f":"BW15","v":0},{"$f":"BX15","v":0},{"$f":"BY15","v":0},{"$f":"BZ15","v":0},{"$f":"CA15","v":0},{"$f":"CB15","v":0},{"$f":"CC15","v":0},{"$f":"CD15","v":0},{"$f":"CE15","v":0},{"$f":"CF15","v":0},{"$f":"CG15","v":0},{"$f":"CH15","v":0},{"$f":"CI15","v":0},{"$f":"CJ15","v":0},{"$f":"CK15","v":0},{"$f":"CL15","v":0},{"$f":"CM15","v":0},{"$f":"CN15","v":0},{"$f":"CO15","v":0},{"$f":"CP15","v":0},{"$f":"CQ15","v":0},{"$f":"CR15","v":0},{"$f":"CS15","v":0},{"$f":"CT15","v":0},{"$f":"CU15","v":0},{"$f":"CV15","v":0},{"$f":"CW15","v":0},{"$f":"CX15","v":0},{"$f":"CY15","v":0},{"$f":"CZ15","v":0},{"$f":"DA15","v":0},{"$f":"DB15","v":0},{"$f":"DC15","v":0},{"$f":"DD15","v":0},{"$f":"DE15","v":0},{"$f":"DF15","v":0},{"$f":"DG15","v":0},{"$f":"DH15","v":0},{"$f":"DI15","v":0},{"$f":"DJ15","v":0},{"$f":"DK15","v":0},{"$f":"DL15","v":0},{"$f":"DM15","v":0},{"$f":"DN15","v":0},{"$f":"DO15","v":0},{"$f":"DP15","v":0},{"$f":"DQ15","v":0},{"$f":"DR15","v":0},{"$f":"DS15","v":0},{"$f":"DT15","v":0},{"$f":"DU15","v":0},{"$f":"DV15","v":0},{"$f":"DW15","v":0},{"$f":"DX15","v":0},{"$f":"DY15","v":0},{"$f":"DZ15","v":0},{"$f":"EA15","v":0},{"$f":"EB15","v":0},{"$f":"EC15","v":0},{"$f":"ED15","v":0},{"$f":"EE15","v":0},{"$f":"EF15","v":0},{"$f":"EG15","v":0},{"$f":"EH15","v":0},{"$f":"EI15","v":0},{"$f":"EJ15","v":0},{"$f":"EK15","v":0},{"$f":"EL15","v":0},{"$f":"EM15","v":0},{"$f":"EN15","v":0},{"$f":"EO15","v":0},{"$f":"EP15","v":0},{"$f":"EQ15","v":0},{"$f":"ER15","v":0},{"$f":"ES15","v":0},{"$f":"ET15","v":0},{"$f":"EU15","v":0},{"$f":"EV15","v":0},{"$f":"EW15","v":0},{"$f":"EX15","v":0},{"$f":"EY15","v":0},{"$f":"EZ15","v":0},{"$f":"FA15","v":0},{"$f":"FB15","v":0},{"$f":"FC15","v":0},{"$f":"FD15","v":0},{"$f":"FE15","v":0},{"$f":"FF15","v":0},{"$f":"FG15","v":0},{"$f":"FH15","v":0},{"$f":"FI15","v":0},{"$f":"FJ15","v":0},{"$f":"FK15","v":0},{"$f":"FL15","v":0},{"$f":"FM15","v":0},{"$f":"FN15","v":0},{"$f":"FO15","v":0},{"$f":"FP15","v":0},{"$f":"FQ15","v":0},{"$f":"FR15","v":0},{"$f":"FS15","v":0},{"$f":"FT15","v":0},{"$f":"FU15","v":0},{"$f":"FV15","v":0},{"$f":"FW15","v":0},{"$f":"FX15","v":0},{"$f":"FY15","v":0},{"$f":"FZ15","v":0},{"$f":"GA15","v":0},{"$f":"GB15","v":0},{"$f":"GC15","v":0},{"$f":"GD15","v":0},{"$f":"GE15","v":0},{"$f":"GF15","v":0},{"$f":"GG15","v":0},{"$f":"GH15","v":0},{"$f":"GI15","v":0},{"$f":"GJ15","v":0},{"$f":"GK15","v":0},{"$f":"GL15","v":0},{"$f":"GM15","v":0},{"$f":"GN15","v":0},{"$f":"GO15","v":0},{"$f":"GP15","v":0},{"$f":"GQ15","v":0},{"$f":"GR15","v":0},{"$f":"GS15","v":0},{"$f":"GT15","v":0},{"$f":"GU15","v":0},{"$f":"GV15","v":0},{"$f":"GW15","v":0},{"$f":"GX15","v":0},{"$f":"GY15","v":0},{"$f":"GZ15","v":0},{"$f":"HA15","v":0},{"$f":"HB15","v":0},{"$f":"HC15","v":0},{"$f":"HD15","v":0},{"$f":"HE15","v":0},{"$f":"HF15","v":0},{"$f":"HG15","v":0},{"$f":"HH15","v":0},{"$f":"HI15","v":0},{"$f":"HJ15","v":0},{"$f":"HK15","v":0},{"$f":"HL15","v":0},{"$f":"HM15","v":0},{"$f":"HN15","v":0},{"$f":"HO15","v":0},{"$f":"HP15","v":0},{"$f":"HQ15","v":0},{"$f":"HR15","v":0},{"$f":"HS15","v":0},{"$f":"HT15","v":0},{"$f":"HU15","v":0},{"$f":"HV15","v":0},{"$f":"HW15","v":0},{"$f":"HX15","v":0},{"$f":"HY15","v":0},{"$f":"HZ15","v":0},{"$f":"IA15","v":0},{"$f":"IB15","v":0},{"$f":"IC15","v":0},{"$f":"ID15","v":0},{"$f":"IE15","v":0},{"$f":"IF15","v":0},{"$f":"IG15","v":0},{"$f":"IH15","v":0},{"$f":"II15","v":0},{"$f":"IJ15","v":0},{"$f":"IK15","v":0},{"$f":"IL15","v":0},{"$f":"IM15","v":0},{"$f":"IN15","v":0},{"$f":"IO15","v":0},{"$f":"IP15","v":0},{"$f":"IQ15","v":0},{"$f":"IR15","v":0},{"$f":"IS15","v":0},{"$f":"IT15","v":0},{"$f":"IU15","v":0},{"$f":"IV15","v":0},{"$f":"IW15","v":0},{"$f":"IX15","v":0},{"$f":"IY15","v":0},{"$f":"IZ15","v":0},{"$f":"JA15","v":0},{"$f":"JB15","v":0},{"$f":"JC15","v":0},{"$f":"JD15","v":0},{"$f":"JE15","v":0},{"$f":"JF15","v":0},{"$f":"JG15","v":0},{"$f":"JH15","v":0},{"$f":"JI15","v":0},{"$f":"JJ15","v":0},{"$f":"JK15","v":0},{"$f":"JL15","v":0},{"$f":"JM15","v":0},{"$f":"JN15","v":0},{"$f":"JO15","v":0},{"$f":"JP15","v":0},{"$f":"JQ15","v":0},{"$f":"JR15","v":0},{"$f":"JS15","v":0},{"$f":"JT15","v":0},{"$f":"JU15","v":0},{"$f":"JV15","v":0},{"$f":"JW15","v":0},{"$f":"JX15","v":0},{"$f":"JY15","v":0},{"$f":"JZ15","v":0},{"$f":"KA15","v":0},{"$f":"KB15","v":0},{"$f":"KC15","v":0},{"$f":"KD15","v":0},{"$f":"KE15","v":0},{"$f":"KF15","v":0},{"$f":"KG15","v":0},{"$f":"KH15","v":0},{"$f":"KI15","v":0},{"$f":"KJ15","v":0},{"$f":"KK15","v":0},{"$f":"KL15","v":0},{"$f":"KM15","v":0},{"$f":"KN15","v":0},{"$f":"KO15","v":0},{"$f":"KP15","v":0},{"$f":"KQ15","v":0},{"$f":"KR15","v":0},{"$f":"KS15","v":0},{"$f":"KT15","v":0},{"$f":"KU15","v":0},{"$f":"KV15","v":0},{"$f":"KW15","v":0}]
[null,null,null,"Add: Interest During Construction",null,null,null,{"$f":"SUM(J106:XFD106)","v":22657356.707254753},null,{"$f":"J148","v":0},{"$f":"K148","v":189757.61121537467},363113.54088571051,537190.10967904155,711990.31328606361,887517.15985053347,1063773.6700210357,1240762.877002965,1418487.8266107256,1596951.5773201461,1776157.2003211128,1783540.6706735552,1790954.8340493606,1798399.8180391651,1805875.7507639991,1813382.76087749,1820920.9775680786,2058580.0090903956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Up-Front Fees",null,null,null,{"$f":"SUM(J107:XFD107)","v":4135322.9596233456},null,{"$f":"J149","v":4135322.9596233456},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Commitment Fees",null,null,null,{"$f":"SUM(J108:XFD108)","v":1483109.5977707412},null,172305.12331763943,158751.00823082693,146368.44182580296,133934.40119770789,121448.67236863487,108911.04047117273,96321.289744708294,83679.203531713341,70984.564274016157,58237.153509057542,45436.751866131352,44909.361126671189,44379.778028399378,43847.993457699049,43313.998263068053,42777.783254961549,42239.339205633805,25263.694096896874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Financing Requirement",null,null,null,{"$f":"SUM(J109:XFD109)","v":580292679.66687822},null,{"$f":"J105+J106+J107","v":45647822.959623344},{"$f":"K105+K106+K107","v":41702257.611215375},41875613.540885709,42049690.109679043,42224490.313286066,42400017.15985053,42576273.670021035,42753262.877002962,42930987.826610729,43109451.577320144,1776157.2003211128,1783540.6706735552,1790954.8340493606,1798399.8180391651,1805875.7507639991,1813382.76087749,57170920.977568075,85083580.009090394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW105+BW106+BW107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI105+EI106+EI107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU105+GU106+GU107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG105+JG106+JG107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding Sources"]
[null,null,null,"Debt Funding",null,{"$f":"F74","v":0.71262711120141342},null,{"$f":"SUM(J112:XFD112)","v":413532295.96233451},null,{"$f":"J109*$F$112","v":32529876.208349939},{"$f":"K109*$F$112","v":29718159.372057568},29841697.507428173,29965749.189775221,30090316.553909112,30215401.743514642,30341006.911187891,30467134.218473248,30593785.835900649,30720963.94302287,1265737.7747044247,1270999.4358523272,1276282.9696808027,1281588.4671143978,1286916.0194556322,1292265.7183865693,40741548.260968626,60632865.832552418,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW109*$F$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI109*$F$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU109*$F$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG109*$F$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Funding",null,null,null,{"$f":"SUM(J113:XFD113)","v":166760383.70454353},null,{"$f":"J109-J112","v":13117946.751273405},{"$f":"K109-K112","v":11984098.239157807},12033916.033457536,12083940.919903822,12134173.759376954,12184615.416335888,12235266.758833144,12286128.658529714,12337201.99071008,12388487.634297274,510419.4256166881,512541.23482122808,514671.86436855793,516811.35092476732,518959.73130836687,521117.04249092075,16429372.71659945,24450714.176537976,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW109-BW112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI109-EI112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU109-GU112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG109-JG112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Funding",null,null,null,{"$f":"SUM(J114:XFD114)","v":580292679.66687822},null,{"$f":"SUM(J112:J113)","v":45647822.959623344},{"$f":"SUM(K112:K113)","v":41702257.611215375},41875613.540885709,42049690.109679043,42224490.313286066,42400017.15985053,42576273.670021035,42753262.877002962,42930987.826610729,43109451.577320144,1776157.2003211128,1783540.6706735552,1790954.8340493606,1798399.8180391651,1805875.7507639991,1813382.76087749,57170920.977568075,85083580.009090394,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BW112:BW113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EI112:EI113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GU112:GU113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(JG112:JG113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cash Flow Waterfall Post COD"]
[]
[null,null,"EBITDA - p50",null,null,null,null,{"$f":"SUM(J118:XFD118)","v":1322508670.8935831},null,{"$f":"J13","v":0},{"$f":"K13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,10476380.845459569,15015823.946763095,15296214.418016102,10027686.593655955,10311188.692635966,14826993.668760605,15104924.947575457,9861534.0033190511,10142540.353516221,14634782.653829094,14910224.406395268,9691802.2950931303,9970281.9015449174,14439034.913913343,14711955.25459085,9518333.0456271954,9794253.3311099187,14239588.324712418,14509953.755642585,9340961.5705498084,9614288.3139920011,14036274.379716052,14304049.72800836,9159516.6736506,9430213.9460744243,13828917.934405005,14094066.286803067,8973820.3860309273,9241850.4839227945,13617336.940221988,13879819.575147875,8783687.6948223915,9049011.0708300136,13401342.167903947,13661118.484776031,8588926.2610559762,8851501.4519049823,13180736.919750202,13437764.36546549,8389336.1262478307,8649119.6777666993,12955316.730383771,13209550.722851362,8184709.4072502647,8441655.796388004,12724869.055545621,12976262.904153412,{"$f":"BW13","v":7974829.9788986882},8228891.532614979,12489172.948443245,12737677.771335136,7759473.1439661542,8010599.9548689537,12247998.723155566,12493563.361191781,7538405.2899180287,7786545.1285184911,12001107.604576584,13063746.474084577,8541485.4452988766,8786583.6687483788,12978353.277719453,13217874.508456133,8308257.255040545,8550256.7122091465,12719273.855659125,12955686.847444389,8068560.0745254718,8307401.0072754622,12453702.965936143,12686946.519003872,7822120.9146043044,8057740.8551067244,12181361.68760905,12411371.84012392,7568655.9373554513,7800989.6012913389,11901960.0387308,12128669.957868088,7307870.0217819903,7536849.1972637326,11615196.533431649,11838536.402092464,7039456.3121381532,7265009.7441798849,11320757.721287938,11540654.620275319,6763095.7481907345,6985149.0185496807,11018317.708267841,11234695.493742213,6478456.5766925467,6696931.9788962407,10707537.658517342,10920316.83454253,6185193.8433166556,6400010.2526835147,10388065.276220027,10597162.862203475,5882948.864269631,6094021.6027226187,10059534.26673349,10264863.659556519,5571348.6767710615,5778589.3722362556,9721563.7761736251,9923034.6067993809,5250005.4675539881,5453321.9077274315,9373757.808584556,9571275.7929227073,{"$f":"EI13","v":4918515.9785069842},5117811.9587646164,9015704.6197975781,9209171.4035961814,4576460.888543617,4771636.0537600629,8646976.0870468244,8836289.0845724251,4223404.1707483903,4414353.8507809695,8267127.053371828,8452179.2796293534,3858892.4238102022,4045507.4623948024,7875694.6457983712,8056374.5420324691,3482454.176714723,3664620.7535100966,7472197.5662488956,7648388.8184579965,3093599.1656262167,3271198.6111325878,7056135.3540914711,7227716.7042751443,2691817.5818461929,2864726.1849133046,6626987.6191930566,6793832.669041995,2276579.2896921029,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less: Taxes",null,null,null,null,{"$f":"SUM(J119:XFD119)","v":59931104.627035312},null,{"$f":"J49","v":0},{"$f":"K49","v":0},{"$f":"L49","v":0},{"$f":"M49","v":0},{"$f":"N49","v":0},{"$f":"O49","v":0},{"$f":"P49","v":0},{"$f":"Q49","v":0},{"$f":"R49","v":0},{"$f":"S49","v":0},{"$f":"T49","v":0},{"$f":"U49","v":0},{"$f":"V49","v":0},{"$f":"W49","v":0},{"$f":"X49","v":0},{"$f":"Y49","v":0},{"$f":"Z49","v":0},{"$f":"AA49","v":0},{"$f":"AB49","v":-891051.83375852241},{"$f":"AC49","v":279166.60694292025},{"$f":"AD49","v":370866.62836431863},{"$f":"AE49","v":-957808.13951767155},{"$f":"AF49","v":-878365.2892236372},{"$f":"AG49","v":286084.37622917461},{"$f":"AH49","v":377380.13356128818},{"$f":"AI49","v":-944633.64572028408},{"$f":"AJ49","v":-865536.69278155244},{"$f":"AK49","v":293167.66798058967},{"$f":"AL49","v":384055.79279210465},{"$f":"AM49","v":-931335.66952094936},{"$f":"AN49","v":-852588.5809864141},{"$f":"AO49","v":300393.21231016866},{"$f":"AP49","v":390869.72484409064},{"$f":"AQ49","v":-917938.53952769772},{"$f":"AR49","v":-839545.91439892992},{"$f":"AS49","v":307735.2717566514},{"$f":"AT49","v":397795.53598892578},{"$f":"AU49","v":-904469.14339949994},{"$f":"AV49","v":-826436.25903798058},{"$f":"AW49","v":315165.45691236964},{"$f":"AX49","v":404804.13264918188},{"$f":"AY49","v":-890957.11818139709},{"$f":"AZ49","v":-813289.97976707353},{"$f":"BA49","v":322652.52993616485},{"$f":"BB49","v":411863.521767214},{"$f":"BC49","v":-877435.05312269926},{"$f":"BD49","v":-800140.44635194226},{"$f":"BE49","v":330162.19520434702},{"$f":"BF49","v":418938.59811848198},{"$f":"BG49","v":-863938.70574718108},{"$f":"BH49","v":-787024.25296940887},{"$f":"BI49","v":337656.87630825036},{"$f":"BJ49","v":425990.91776636883},{"$f":"BK49","v":-850507.2319898865},{"$f":"BL49","v":-773981.45199395716},{"$f":"BM49","v":345095.47855993849},{"$f":"BN49","v":432978.45680788782},{"$f":"BO49","v":-837183.43126347207},{"$f":"BP49","v":-761055.80293746281},{"$f":"BQ49","v":352433.13611789659},{"$f":"BR49","v":439855.35450923129},{"$f":"BS49","v":-824014.00736822817},{"$f":"BT49","v":-748295.03746944398},{"$f":"BU49","v":359620.94279195083},{"$f":"BV49","v":446571.63987677859},{"$f":"BW49","v":-811049.84621392109},{"$f":"BX49","v":-735751.1415000225},{"$f":"BY49","v":366605.66553098889},{"$f":"BZ49","v":453072.94065273297},{"$f":"CA49","v":-798346.31137896096},{"$f":"CB49","v":-723480.65536587359},{"$f":"CC49","v":373329.43953817606},{"$f":"CD49","v":459300.17366485012},{"$f":"CE49","v":-785963.55859284161},{"$f":"CF49","v":-711544.99322084349},{"$f":"CG49","v":379729.44389611139},{"$f":"CH49","v":686607.55980139412},{"$f":"CI49","v":-439482.17089321633},{"$f":"CJ49","v":-361958.33992031217},{"$f":"CK49","v":727406.13039572793},{"$f":"CL49","v":816004.30023052916},{"$f":"CM49","v":-413378.3791036433},{"$f":"CN49","v":-336136.32759503368},{"$f":"CO49","v":747910.21960808302},{"$f":"CP49","v":836167.22922282678},{"$f":"CQ49","v":-387001.73011301755},{"$f":"CR49","v":-310048.88332049496},{"$f":"CS49","v":768697.1104443348},{"$f":"CT49","v":856605.30406409793},{"$f":"CU49","v":-360390.47282883653},{"$f":"CV49","v":-283735.29096725956},{"$f":"CW49","v":789726.34054344078},{"$f":"CX49","v":877276.98790893878},{"$f":"CY49","v":-333587.07582258154},{"$f":"CZ49","v":-257239.13159343789},{"$f":"DA49","v":810953.0722007954},{"$f":"DB49","v":898136.28852791083},{"$f":"DC49","v":-306638.54518826236},{"$f":"DD49","v":-230608.60642774065},{"$f":"DE49","v":832327.76418007142},{"$f":"DF49","v":919132.4248387001},{"$f":"DG49","v":-279596.76336771791},{"$f":"DH49","v":-203896.88113614536},{"$f":"DI49","v":853795.82191998314},{"$f":"DJ49","v":940209.47150600946},{"$f":"DK49","v":-252518.85023813698},{"$f":"DL49","v":-177162.45268658869},{"$f":"DM49","v":875297.22480235493},{"$f":"DN49","v":961305.98025712545},{"$f":"DO49","v":-225467.54783457611},{"$f":"DP49","v":-150469.54020436367},{"$f":"DQ49","v":896766.12906861724},{"$f":"DR49","v":982354.57647978619},{"$f":"DS49","v":-198511.63016165444},{"$f":"DT49","v":-123888.50129357426},{"$f":"DU49","v":918130.44488790375},{"$f":"DV49","v":1003281.5295837424},{"$f":"DW49","v":-171726.33963510851},{"$f":"DX49","v":1473298.3556268727},{"$f":"DY49","v":2488236.5244017229},{"$f":"DZ49","v":2539960.4737422587},{"$f":"EA49","v":1336791.5530624588},{"$f":"EB49","v":1388987.809998085},{"$f":"EC49","v":2398118.0129834795},{"$f":"ED49","v":2448818.6330517535},{"$f":"EE49","v":1250862.0835373627},{"$f":"EF49","v":1302017.4916976488},{"$f":"EG49","v":2305338.2833592254},{"$f":"EH49","v":2354990.0254980098},{"$f":"EI49","v":1162188.9731996597},{"$f":"EJ49","v":1212277.4643005207},{"$f":"EK49","v":2209786.1926601692},{"$f":"EL49","v":2258362.4097260749},{"$f":"EM49","v":1070659.0259791906},{"$f":"EN49","v":1119653.4115640495},{"$f":"EO49","v":2111346.1756566986},{"$f":"EP49","v":2158819.0784615292},{"$f":"EQ49","v":976154.53512934607},{"$f":"ER49","v":1024026.4621475139},{"$f":"ES49","v":2009898.0677477655},{"$f":"ET49","v":2056238.6797556237},{"$f":"EU49","v":878553.10271460854},{"$f":"EV49","v":925273.00732088019},{"$f":"EW49","v":1905316.9208704107},{"$f":"EX49","v":1950495.0310808076},{"$f":"EY49","v":777727.45187800738},{"$f":"EZ49","v":823264.51138233929},{"$f":"FA49","v":1797472.8120462599},{"$f":"FB49","v":1841456.9259906674},{"$f":"FC49","v":673545.2315997103},{"$f":"FD49","v":717867.31449297979},{"$f":"FE49","v":1686230.6442704301},{"$f":"FF49","v":1728987.9330468378},{"$f":"FG49","v":565868.81364636822},{"$f":"FH49","v":608942.4276252829},{"$f":"FI49","v":1571449.9394365898},{"$f":"FJ49","v":1612946.1867035804},{"$f":"FK49","v":454555.08139885758},{"$f":"FL49","v":5.1500536426902941E-8},{"$f":"FM49","v":5.2401795814373745E-8},{"$f":"FN49","v":5.331882724112529E-8},{"$f":"FO49","v":5.4251906717844982E-8},{"$f":"FP49","v":5.5201315085407262E-8},{"$f":"FQ49","v":5.6167338099401888E-8},{"$f":"FR49","v":5.7150266516141417E-8},{"$f":"FS49","v":5.8150396180173889E-8},{"$f":"FT49","v":5.916802811332694E-8},{"$f":"FU49","v":6.0203468605310169E-8},{"$f":"FV49","v":6.125702930590308E-8},{"$f":"FW49","v":6.2329027318756385E-8},{"$f":"FX49","v":6.3419785296834632E-8},{"$f":"FY49","v":6.4529631539529224E-8},{"$f":"FZ49","v":6.5658900091471009E-8},{"$f":"GA49","v":6.6807930843071741E-8},{"$f":"GB49","v":6.7977069632825501E-8},{"$f":"GC49","v":6.9166668351399943E-8},{"$f":"GD49","v":7.0377085047549438E-8},{"$f":"GE49","v":7.1608684035881554E-8},{"$f":"GF49","v":7.2861836006509483E-8},{"$f":"GG49","v":7.4136918136623401E-8},{"$f":"GH49","v":7.5434314204014304E-8},{"$f":"GI49","v":7.6754414702584561E-8},{"$f":"GJ49","v":7.8097616959879797E-8},{"$f":"GK49","v":7.9464325256677695E-8},{"$f":"GL49","v":8.0854950948669551E-8},{"$f":"GM49","v":8.2269912590271274E-8},{"$f":"GN49","v":8.3709636060601015E-8},{"$f":"GO49","v":8.5174554691661538E-8},{"$f":"GP49","v":8.6665109398765616E-8},{"$f":"GQ49","v":8.8181748813244023E-8},{"$f":"GR49","v":8.9724929417475777E-8},{"$f":"GS49","v":9.1295115682281603E-8},{"$f":"GT49","v":9.2892780206721533E-8},{"$f":"GU49","v":9.4518403860339166E-8},{"$f":"GV49","v":9.6172475927895105E-8},{"$f":"GW49","v":9.7855494256633278E-8},{"$f":"GX49","v":9.9567965406124347E-8},{"$f":"GY49","v":1.0131040480073153E-7},{"$f":"GZ49","v":1.0308333688474432E-7},{"$f":"HA49","v":1.0488729528022737E-7},{"$f":"HB49","v":1.0672282294763133E-7},{"$f":"HC49","v":1.0859047234921489E-7},{"$f":"HD49","v":1.1049080561532615E-7},{"$f":"HE49","v":1.1242439471359434E-7},{"$f":"HF49","v":1.1439182162108226E-7},{"$f":"HG49","v":1.1639367849945119E-7},{"$f":"HH49","v":1.1843056787319159E-7},{"$f":"HI49","v":1.2050310281097243E-7},{"$f":"HJ49","v":1.2261190711016446E-7},{"$f":"HK49","v":1.2475761548459233E-7},{"$f":"HL49","v":1.269408737555727E-7},{"$f":"HM49","v":1.2916233904629521E-7},{"$f":"HN49","v":1.3142267997960538E-7},{"$f":"HO49","v":1.3372257687924848E-7},{"$f":"HP49","v":1.3606272197463532E-7},{"$f":"HQ49","v":1.3844381960919144E-7},{"$f":"HR49","v":1.4086658645235227E-7},{"$f":"HS49","v":1.4333175171526845E-7},{"$f":"HT49","v":1.4584005737028568E-7},{"$f":"HU49","v":1.4839225837426567E-7},{"$f":"HV49","v":1.5098912289581532E-7},{"$f":"HW49","v":1.5363143254649212E-7},{"$f":"HX49","v":1.5631998261605572E-7},{"$f":"HY49","v":1.5905558231183667E-7},{"$f":"HZ49","v":1.6183905500229383E-7},{"$f":"IA49","v":1.6467123846483397E-7},{"$f":"IB49","v":1.6755298513796855E-7},{"$f":"IC49","v":1.7048516237788301E-7},{"$f":"ID49","v":1.7346865271949598E-7},{"$f":"IE49","v":1.7650435414208717E-7},{"$f":"IF49","v":1.7959318033957369E-7},{"$f":"IG49","v":1.8273606099551622E-7},{"$f":"IH49","v":1.8593394206293775E-7},{"$f":"II49","v":1.8918778604903916E-7},{"$f":"IJ49","v":1.9249857230489734E-7},{"$f":"IK49","v":1.9586729732023304E-7},{"$f":"IL49","v":1.9929497502333713E-7},{"$f":"IM49","v":2.0278263708624553E-7},{"$f":"IN49","v":2.0633133323525484E-7},{"$f":"IO49","v":2.0994213156687181E-7},{"$f":"IP49","v":2.1361611886929208E-7},{"$f":"IQ49","v":2.1735440094950466E-7},{"$f":"IR49","v":2.2115810296612099E-7},{"$f":"IS49","v":2.2502836976802813E-7},{"$f":"IT49","v":2.2896636623896861E-7},{"$f":"IU49","v":2.3297327764815057E-7},{"$f":"IV49","v":2.3705031000699322E-7},{"$f":"IW49","v":2.4119869043211558E-7},{"$f":"IX49","v":2.4541966751467765E-7},{"$f":"IY49","v":2.4971451169618446E-7},{"$f":"IZ49","v":2.5408451565086772E-7},{"$f":"JA49","v":2.5853099467475791E-7},{"$f":"JB49","v":2.6305528708156618E-7},{"$f":"JC49","v":2.676587546054936E-7},{"$f":"JD49","v":2.7234278281108973E-7},{"$f":"JE49","v":2.7710878151028383E-7},{"$f":"JF49","v":2.8195818518671375E-7},{"$f":"JG49","v":2.8689245342748128E-7},{"$f":"JH49","v":2.9191307136246217E-7},{"$f":"JI49","v":2.9702155011130527E-7},{"$f":"JJ49","v":3.0221942723825316E-7},{"$f":"JK49","v":3.0750826721492253E-7},{"$f":"JL49","v":3.1288966189118367E-7},{"$f":"JM49","v":3.1836523097427939E-7},{"$f":"JN49","v":3.2393662251632926E-7},{"$f":"JO49","v":3.2960551341036504E-7},{"$f":"JP49","v":3.3537360989504641E-7},{"$f":"JQ49","v":3.4124264806820974E-7},{"$f":"JR49","v":3.4721439440940342E-7},{"$f":"JS49","v":3.5329064631156802E-7},{"$f":"JT49","v":3.5947323262202044E-7},{"$f":"JU49","v":3.6576401419290579E-7},{"$f":"JV49","v":3.7216488444128167E-7},{"$f":"JW49","v":3.7867776991900413E-7},{"$f":"JX49","v":3.8530463089258665E-7},{"$f":"JY49","v":3.9204746193320692E-7},{"$f":"JZ49","v":3.9890829251703808E-7},{"$f":"KA49","v":4.0588918763608617E-7},{"$f":"KB49","v":4.1299224841971774E-7},{"$f":"KC49","v":4.2021961276706278E-7},{"$f":"KD49","v":4.2757345599048639E-7},{"$f":"KE49","v":4.3505599147031991E-7},{"$f":"KF49","v":4.4266947132105049E-7},{"$f":"KG49","v":4.5041618706916889E-7},{"$f":"KH49","v":4.5829847034287934E-7},{"$f":"KI49","v":4.6631869357387973E-7},{"$f":"KJ49","v":4.7447927071142265E-7},{"$f":"KK49","v":4.8278265794887261E-7},{"$f":"KL49","v":4.9123135446297781E-7},{"$f":"KM49","v":4.9982790316607993E-7},{"$f":"KN49","v":5.0857489147148635E-7},{"$f":"KO49","v":5.1747495207223741E-7},{"$f":"KP49","v":5.2653076373350147E-7},{"$f":"KQ49","v":5.357450520988378E-7},{"$f":"KR49","v":5.4512059051056745E-7},{"$f":"KS49","v":5.5466020084450223E-7},{"$f":"KT49","v":5.6436675435928104E-7},{"$f":"KU49","v":5.7424317256056847E-7},{"$f":"KV49","v":5.8429242808037858E-7},{"$f":"KW49","v":5.9451754557178514E-7}]
[null,null,"CFADS",null,null,null,null,{"$f":"SUM(J120:XFD120)","v":1262577566.2665482},null,{"$f":"J118-J119","v":0},{"$f":"K118-K119","v":0},{"$f":"L118-L119","v":0},{"$f":"M118-M119","v":0},{"$f":"N118-N119","v":0},{"$f":"O118-O119","v":0},{"$f":"P118-P119","v":0},{"$f":"Q118-Q119","v":0},{"$f":"R118-R119","v":0},{"$f":"S118-S119","v":0},{"$f":"T118-T119","v":0},{"$f":"U118-U119","v":0},{"$f":"V118-V119","v":0},{"$f":"W118-W119","v":0},{"$f":"X118-X119","v":0},{"$f":"Y118-Y119","v":0},{"$f":"Z118-Z119","v":0},{"$f":"AA118-AA119","v":0},{"$f":"AB118-AB119","v":11367432.679218091},{"$f":"AC118-AC119","v":14736657.339820175},{"$f":"AD118-AD119","v":14925347.789651783},{"$f":"AE118-AE119","v":10985494.733173627},{"$f":"AF118-AF119","v":11189553.981859604},{"$f":"AG118-AG119","v":14540909.292531431},{"$f":"AH118-AH119","v":14727544.814014168},{"$f":"AI118-AI119","v":10806167.649039336},{"$f":"AJ118-AJ119","v":11008077.046297774},{"$f":"AK118-AK119","v":14341614.985848505},{"$f":"AL118-AL119","v":14526168.613603164},{"$f":"AM118-AM119","v":10623137.96461408},{"$f":"AN118-AN119","v":10822870.482531331},{"$f":"AO118-AO119","v":14138641.701603174},{"$f":"AP118-AP119","v":14321085.52974676},{"$f":"AQ118-AQ119","v":10436271.585154893},{"$f":"AR118-AR119","v":10633799.245508848},{"$f":"AS118-AS119","v":13931853.052955767},{"$f":"AT118-AT119","v":14112158.21965366},{"$f":"AU118-AU119","v":10245430.713949308},{"$f":"AV118-AV119","v":10440724.573029982},{"$f":"AW118-AW119","v":13721108.922803681},{"$f":"AX118-AX119","v":13899245.595359178},{"$f":"AY118-AY119","v":10050473.791831996},{"$f":"AZ118-AZ119","v":10243503.925841497},{"$f":"BA118-BA119","v":13506265.40446884},{"$f":"BB118-BB119","v":13682202.765035853},{"$f":"BC118-BC119","v":9851255.4391536266},{"$f":"BD118-BD119","v":10041990.930274736},{"$f":"BE118-BE119","v":13287174.74501764},{"$f":"BF118-BF119","v":13460880.977029392},{"$f":"BG118-BG119","v":9647626.400569573},{"$f":"BH118-BH119","v":9836035.323799422},{"$f":"BI118-BI119","v":13063685.291595696},{"$f":"BJ118-BJ119","v":13235127.567009663},{"$f":"BK118-BK119","v":9439433.4930458628},{"$f":"BL118-BL119","v":9625482.9038989395},{"$f":"BM118-BM119","v":12835641.441190263},{"$f":"BN118-BN119","v":13004785.908657603},{"$f":"BO118-BO119","v":9226519.5575113036},{"$f":"BP118-BP119","v":9410175.4807041623},{"$f":"BQ118-BQ119","v":12602883.594265874},{"$f":"BR118-BR119","v":12769695.368342131},{"$f":"BS118-BS119","v":9008723.4146184921},{"$f":"BT118-BT119","v":9189950.8338574488},{"$f":"BU118-BU119","v":12365248.112753671},{"$f":"BV118-BV119","v":12529691.264276633},{"$f":"BW118-BW119","v":8785879.8251126092},{"$f":"BX118-BX119","v":8964642.6741150022},{"$f":"BY118-BY119","v":12122567.282912256},{"$f":"BZ118-BZ119","v":12284604.830682402},{"$f":"CA118-CA119","v":8557819.4553451147},{"$f":"CB118-CB119","v":8734080.6102348268},{"$f":"CC118-CC119","v":11874669.28361739},{"$f":"CD118-CD119","v":12034263.187526932},{"$f":"CE118-CE119","v":8324368.8485108707},{"$f":"CF118-CF119","v":8498090.1217393354},{"$f":"CG118-CG119","v":11621378.160680473},{"$f":"CH118-CH119","v":12377138.914283182},{"$f":"CI118-CI119","v":8980967.6161920931},{"$f":"CJ118-CJ119","v":9148542.0086686909},{"$f":"CK118-CK119","v":12250947.147323726},{"$f":"CL118-CL119","v":12401870.208225604},{"$f":"CM118-CM119","v":8721635.6341441888},{"$f":"CN118-CN119","v":8886393.0398041792},{"$f":"CO118-CO119","v":11971363.636051042},{"$f":"CP118-CP119","v":12119519.618221562},{"$f":"CQ118-CQ119","v":8455561.8046384901},{"$f":"CR118-CR119","v":8617449.8905959576},{"$f":"CS118-CS119","v":11685005.855491808},{"$f":"CT118-CT119","v":11830341.214939773},{"$f":"CU118-CU119","v":8182511.3874331405},{"$f":"CV118-CV119","v":8341476.146073984},{"$f":"CW118-CW119","v":11391635.347065609},{"$f":"CX118-CX119","v":11534094.852214981},{"$f":"CY118-CY119","v":7902243.0131780328},{"$f":"CZ118-CZ119","v":8058228.7328847768},{"$f":"DA118-DA119","v":11091006.966530005},{"$f":"DB118-DB119","v":11230533.669340177},{"$f":"DC118-DC119","v":7614508.5669702524},{"$f":"DD118-DD119","v":7767457.8036914729},{"$f":"DE118-DE119","v":10782868.769251578},{"$f":"DF118-DF119","v":10919403.977253765},{"$f":"DG118-DG119","v":7319053.0755058713},{"$f":"DH118-DH119","v":7468906.6253160303},{"$f":"DI118-DI119","v":10466961.899367955},{"$f":"DJ118-DJ119","v":10600445.14876931},{"$f":"DK118-DK119","v":7015614.5984288715},{"$f":"DL118-DL119","v":7162311.471236269},{"$f":"DM118-DM119","v":10143020.483465487},{"$f":"DN118-DN119","v":10273389.513485087},{"$f":"DO118-DO119","v":6703924.1245271228},{"$f":"DP118-DP119","v":6847401.5191006046},{"$f":"DQ118-DQ119","v":9810771.5294487253},{"$f":"DR118-DR119","v":9937962.2580627427},{"$f":"DS118-DS119","v":6383705.4734783098},{"$f":"DT118-DT119","v":6523898.7539770892},{"$f":"DU118-DU119","v":9469934.8313321229},{"$f":"DV118-DV119","v":9593881.3326197322},{"$f":"DW118-DW119","v":6054675.2039047396},{"$f":"DX118-DX119","v":4620723.247095746},{"$f":"DY118-DY119","v":7571297.7423317675},{"$f":"DZ118-DZ119","v":7724903.1858142605},{"$f":"EA118-EA119","v":4234557.123708603},{"$f":"EB118-EB119","v":4389601.5622381708},{"$f":"EC118-EC119","v":7323445.7631901456},{"$f":"ED118-ED119","v":7474215.9737476278},{"$f":"EE118-EE119","v":3999143.3840166256},{"$f":"EF118-EF119","v":4151304.416029783},{"$f":"EG118-EG119","v":7068419.5252253301},{"$f":"EH118-EH119","v":7216285.7674246971},{"$f":"EI118-EI119","v":3756327.0053073242},{"$f":"EJ118-EJ119","v":3905534.4944640957},{"$f":"EK118-EK119","v":6805918.4271374084},{"$f":"EL118-EL119","v":6950808.9938701065},{"$f":"EM118-EM119","v":3505801.8625644264},{"$f":"EN118-EN119","v":3651982.6421960136},{"$f":"EO118-EO119","v":6535629.9113901258},{"$f":"EP118-EP119","v":6677470.0061108954},{"$f":"EQ118-EQ119","v":3247249.6356190443},{"$f":"ER118-ER119","v":3390327.3886334556},{"$f":"ES118-ES119","v":6257228.9856240628},{"$f":"ET118-ET119","v":6395940.59987373},{"$f":"EU118-EU119","v":2980339.3210955937},{"$f":"EV118-EV119","v":3120234.4550739219},{"$f":"EW118-EW119","v":5970377.72492796},{"$f":"EX118-EX119","v":6105879.5109516615},{"$f":"EY118-EY119","v":2704726.7248367155},{"$f":"EZ118-EZ119","v":2841356.2421277575},{"$f":"FA118-FA119","v":5674724.754202636},{"$f":"FB118-FB119","v":5806931.8924673293},{"$f":"FC118-FC119","v":2420053.9340265063},{"$f":"FD118-FD119","v":2553331.2966396082},{"$f":"FE118-FE119","v":5369904.7098210407},{"$f":"FF118-FF119","v":5498728.771228306},{"$f":"FG118-FG119","v":2125948.7681998247},{"$f":"FH118-FH119","v":2255783.757288022},{"$f":"FI118-FI119","v":5055537.6797564663},{"$f":"FJ118-FJ119","v":5180886.4823384145},{"$f":"FK118-FK119","v":1822024.2082932454},{"$f":"FL118-FL119","v":-5.1500536426902941E-8},{"$f":"FM118-FM119","v":-5.2401795814373745E-8},{"$f":"FN118-FN119","v":-5.331882724112529E-8},{"$f":"FO118-FO119","v":-5.4251906717844982E-8},{"$f":"FP118-FP119","v":-5.5201315085407262E-8},{"$f":"FQ118-FQ119","v":-5.6167338099401888E-8},{"$f":"FR118-FR119","v":-5.7150266516141417E-8},{"$f":"FS118-FS119","v":-5.8150396180173889E-8},{"$f":"FT118-FT119","v":-5.916802811332694E-8},{"$f":"FU118-FU119","v":-6.0203468605310169E-8},{"$f":"FV118-FV119","v":-6.125702930590308E-8},{"$f":"FW118-FW119","v":-6.2329027318756385E-8},{"$f":"FX118-FX119","v":-6.3419785296834632E-8},{"$f":"FY118-FY119","v":-6.4529631539529224E-8},{"$f":"FZ118-FZ119","v":-6.5658900091471009E-8},{"$f":"GA118-GA119","v":-6.6807930843071741E-8},{"$f":"GB118-GB119","v":-6.7977069632825501E-8},{"$f":"GC118-GC119","v":-6.9166668351399943E-8},{"$f":"GD118-GD119","v":-7.0377085047549438E-8},{"$f":"GE118-GE119","v":-7.1608684035881554E-8},{"$f":"GF118-GF119","v":-7.2861836006509483E-8},{"$f":"GG118-GG119","v":-7.4136918136623401E-8},{"$f":"GH118-GH119","v":-7.5434314204014304E-8},{"$f":"GI118-GI119","v":-7.6754414702584561E-8},{"$f":"GJ118-GJ119","v":-7.8097616959879797E-8},{"$f":"GK118-GK119","v":-7.9464325256677695E-8},{"$f":"GL118-GL119","v":-8.0854950948669551E-8},{"$f":"GM118-GM119","v":-8.2269912590271274E-8},{"$f":"GN118-GN119","v":-8.3709636060601015E-8},{"$f":"GO118-GO119","v":-8.5174554691661538E-8},{"$f":"GP118-GP119","v":-8.6665109398765616E-8},{"$f":"GQ118-GQ119","v":-8.8181748813244023E-8},{"$f":"GR118-GR119","v":-8.9724929417475777E-8},{"$f":"GS118-GS119","v":-9.1295115682281603E-8},{"$f":"GT118-GT119","v":-9.2892780206721533E-8},{"$f":"GU118-GU119","v":-9.4518403860339166E-8},{"$f":"GV118-GV119","v":-9.6172475927895105E-8},{"$f":"GW118-GW119","v":-9.7855494256633278E-8},{"$f":"GX118-GX119","v":-9.9567965406124347E-8},{"$f":"GY118-GY119","v":-1.0131040480073153E-7},{"$f":"GZ118-GZ119","v":-1.0308333688474432E-7},{"$f":"HA118-HA119","v":-1.0488729528022737E-7},{"$f":"HB118-HB119","v":-1.0672282294763133E-7},{"$f":"HC118-HC119","v":-1.0859047234921489E-7},{"$f":"HD118-HD119","v":-1.1049080561532615E-7},{"$f":"HE118-HE119","v":-1.1242439471359434E-7},{"$f":"HF118-HF119","v":-1.1439182162108226E-7},{"$f":"HG118-HG119","v":-1.1639367849945119E-7},{"$f":"HH118-HH119","v":-1.1843056787319159E-7},{"$f":"HI118-HI119","v":-1.2050310281097243E-7},{"$f":"HJ118-HJ119","v":-1.2261190711016446E-7},{"$f":"HK118-HK119","v":-1.2475761548459233E-7},{"$f":"HL118-HL119","v":-1.269408737555727E-7},{"$f":"HM118-HM119","v":-1.2916233904629521E-7},{"$f":"HN118-HN119","v":-1.3142267997960538E-7},{"$f":"HO118-HO119","v":-1.3372257687924848E-7},{"$f":"HP118-HP119","v":-1.3606272197463532E-7},{"$f":"HQ118-HQ119","v":-1.3844381960919144E-7},{"$f":"HR118-HR119","v":-1.4086658645235227E-7},{"$f":"HS118-HS119","v":-1.4333175171526845E-7},{"$f":"HT118-HT119","v":-1.4584005737028568E-7},{"$f":"HU118-HU119","v":-1.4839225837426567E-7},{"$f":"HV118-HV119","v":-1.5098912289581532E-7},{"$f":"HW118-HW119","v":-1.5363143254649212E-7},{"$f":"HX118-HX119","v":-1.5631998261605572E-7},{"$f":"HY118-HY119","v":-1.5905558231183667E-7},{"$f":"HZ118-HZ119","v":-1.6183905500229383E-7},{"$f":"IA118-IA119","v":-1.6467123846483397E-7},{"$f":"IB118-IB119","v":-1.6755298513796855E-7},{"$f":"IC118-IC119","v":-1.7048516237788301E-7},{"$f":"ID118-ID119","v":-1.7346865271949598E-7},{"$f":"IE118-IE119","v":-1.7650435414208717E-7},{"$f":"IF118-IF119","v":-1.7959318033957369E-7},{"$f":"IG118-IG119","v":-1.8273606099551622E-7},{"$f":"IH118-IH119","v":-1.8593394206293775E-7},{"$f":"II118-II119","v":-1.8918778604903916E-7},{"$f":"IJ118-IJ119","v":-1.9249857230489734E-7},{"$f":"IK118-IK119","v":-1.9586729732023304E-7},{"$f":"IL118-IL119","v":-1.9929497502333713E-7},{"$f":"IM118-IM119","v":-2.0278263708624553E-7},{"$f":"IN118-IN119","v":-2.0633133323525484E-7},{"$f":"IO118-IO119","v":-2.0994213156687181E-7},{"$f":"IP118-IP119","v":-2.1361611886929208E-7},{"$f":"IQ118-IQ119","v":-2.1735440094950466E-7},{"$f":"IR118-IR119","v":-2.2115810296612099E-7},{"$f":"IS118-IS119","v":-2.2502836976802813E-7},{"$f":"IT118-IT119","v":-2.2896636623896861E-7},{"$f":"IU118-IU119","v":-2.3297327764815057E-7},{"$f":"IV118-IV119","v":-2.3705031000699322E-7},{"$f":"IW118-IW119","v":-2.4119869043211558E-7},{"$f":"IX118-IX119","v":-2.4541966751467765E-7},{"$f":"IY118-IY119","v":-2.4971451169618446E-7},{"$f":"IZ118-IZ119","v":-2.5408451565086772E-7},{"$f":"JA118-JA119","v":-2.5853099467475791E-7},{"$f":"JB118-JB119","v":-2.6305528708156618E-7},{"$f":"JC118-JC119","v":-2.676587546054936E-7},{"$f":"JD118-JD119","v":-2.7234278281108973E-7},{"$f":"JE118-JE119","v":-2.7710878151028383E-7},{"$f":"JF118-JF119","v":-2.8195818518671375E-7},{"$f":"JG118-JG119","v":-2.8689245342748128E-7},{"$f":"JH118-JH119","v":-2.9191307136246217E-7},{"$f":"JI118-JI119","v":-2.9702155011130527E-7},{"$f":"JJ118-JJ119","v":-3.0221942723825316E-7},{"$f":"JK118-JK119","v":-3.0750826721492253E-7},{"$f":"JL118-JL119","v":-3.1288966189118367E-7},{"$f":"JM118-JM119","v":-3.1836523097427939E-7},{"$f":"JN118-JN119","v":-3.2393662251632926E-7},{"$f":"JO118-JO119","v":-3.2960551341036504E-7},{"$f":"JP118-JP119","v":-3.3537360989504641E-7},{"$f":"JQ118-JQ119","v":-3.4124264806820974E-7},{"$f":"JR118-JR119","v":-3.4721439440940342E-7},{"$f":"JS118-JS119","v":-3.5329064631156802E-7},{"$f":"JT118-JT119","v":-3.5947323262202044E-7},{"$f":"JU118-JU119","v":-3.6576401419290579E-7},{"$f":"JV118-JV119","v":-3.7216488444128167E-7},{"$f":"JW118-JW119","v":-3.7867776991900413E-7},{"$f":"JX118-JX119","v":-3.8530463089258665E-7},{"$f":"JY118-JY119","v":-3.9204746193320692E-7},{"$f":"JZ118-JZ119","v":-3.9890829251703808E-7},{"$f":"KA118-KA119","v":-4.0588918763608617E-7},{"$f":"KB118-KB119","v":-4.1299224841971774E-7},{"$f":"KC118-KC119","v":-4.2021961276706278E-7},{"$f":"KD118-KD119","v":-4.2757345599048639E-7},{"$f":"KE118-KE119","v":-4.3505599147031991E-7},{"$f":"KF118-KF119","v":-4.4266947132105049E-7},{"$f":"KG118-KG119","v":-4.5041618706916889E-7},{"$f":"KH118-KH119","v":-4.5829847034287934E-7},{"$f":"KI118-KI119","v":-4.6631869357387973E-7},{"$f":"KJ118-KJ119","v":-4.7447927071142265E-7},{"$f":"KK118-KK119","v":-4.8278265794887261E-7},{"$f":"KL118-KL119","v":-4.9123135446297781E-7},{"$f":"KM118-KM119","v":-4.9982790316607993E-7},{"$f":"KN118-KN119","v":-5.0857489147148635E-7},{"$f":"KO118-KO119","v":-5.1747495207223741E-7},{"$f":"KP118-KP119","v":-5.2653076373350147E-7},{"$f":"KQ118-KQ119","v":-5.357450520988378E-7},{"$f":"KR118-KR119","v":-5.4512059051056745E-7},{"$f":"KS118-KS119","v":-5.5466020084450223E-7},{"$f":"KT118-KT119","v":-5.6436675435928104E-7},{"$f":"KU118-KU119","v":-5.7424317256056847E-7},{"$f":"KV118-KV119","v":-5.8429242808037858E-7},{"$f":"KW118-KW119","v":-5.9451754557178514E-7}]
[null,null,"Less: Debt Repayment",null,null,{"$f":"InputC!K145","v":12},{"$f":"F121*4","v":48},{"$f":"SUM(J121:XFD121)","v":413532295.9624626},null,{"$f":"J84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1634378.9280445203,4275749.1434737025,4494828.1514311209,1514318.9910892993,1697727.3619572762,4326284.7944807401,4544600.3561573653,1579244.1477037286,1762062.546977968,4377862.9558151858,4595410.5224992931,1645123.162793221,1827345.4344569556,4430442.812673213,4647216.3392403089,1711912.5937130768,1893531.0311978273,4483977.4902041741,4699969.3161850497,1779562.695969752,1960567.9192154333,4538413.5652876981,4753614.287840385,1848016.9186912682,2028397.7428598469,4593690.5451757936,4808088.8834531289,1917211.3659383971,2096954.6612577308,4649740.310921249,4863322.9612951353,1987074.2217164002,2166164.7638994111,4706486.5233888431,4919238.0049599214,2057525.1364186276,2235945.4470696896,4763843.9895135928,4975746.479300919,2128474.5722973589,2306204.7486825669,4821717.9863304598,5032751.1434994619,2199823.105413232,2376840.6389339985,4880003.5401519332,5090144.3186005978,{"$f":"BW84","v":2271460.681362533},2447740.264032389,4938584.6581130968,5147807.1066957805,2343265.821920136,2518779.1401030626,4997333.5091381054,5205608.5587634388,2415104.7795656491,2589820.2941898713,5056109.5512064975,5762279.4528631223,3241908.621615869,3426032.0792011982,5890456.9669961203,6107256.7997529609,3355164.2125980854,3538983.1255060798,5991755.713505704,6208082.3374810927,3470283.8729556403,3653786.9483213327,6094951.7758351881,6310793.4757444225,3587203.298901015,3770376.7244454995,6199975.4806412151,6415317.9170795484,3705847.8828438385,3888675.1221542163,6306746.4393154066,6521572.437167096,3826131.8734026421,4008593.4472160563,6415172.6797818653,6629462.0021991264,3947957.4781293524,4130030.7307400936,6525149.7192324484,6738878.8262771219,4071213.9053438036,4252872.7551992973,6636559.5740900151,6849701.3650761172,4195776.3412583862,4376991.014753893,6749269.7032669131,6961793.2417846294,4321504.858343997,4502241.6057663234,6863131.8805500511,7075002.1010904284,4448243.2506452724,9.5295254141092305E-8,9.6962921088561435E-8,9.8659772207611248E-8,1.0038631822124445E-7,1.0214307879011622E-7,1.0393058266894326E-7,1.0574936786564978E-7,1.0759998180329865E-7,1.0948298148485636E-7,1.1139893366084135E-7,1.1334841499990607E-7,{"$f":"EI84","v":1.1533201226240443E-7},1.1735032247699651E-7,1.1940395312034394E-7,1.2149352229994996E-7,1.236196589401991E-7,1.2578300297165258E-7,1.2798420552365649E-7,1.3022392912032047E-7,1.3250284787992608E-7,1.348216477178248E-7,1.3718102655288673E-7,1.3958169451756224E-7,1.4202437417161958E-7,1.4450980071962292E-7,1.4703872223221633E-7,1.4961189987128012E-7,1.5223010811902751E-7,1.548941350111105E-7,1.5760478237380495E-7,1.6036286606534654E-7,1.631692162214901E-7,1.6602467750536617E-7,1.6893010936171006E-7,1.7188638627553998E-7,1.7489439803536192E-7,1.7795505000098076E-7,1.8106926337599792E-7,1.842379754850779E-7,1.8746214005606674E-7,1.9074272750704792E-7,1.9408072523842126E-7,1.9747713793009364E-7,2.0093298784387028E-7,2.04449315131138E-7,2.080271781459329E-7,2.1166765376348672E-7,2.1537183770434773E-7,2.1914084486417383E-7,2.2297580964929688E-7,2.2687788631815956E-7,2.3084824932872735E-7,2.348880936919801E-7,2.3899863533158972E-7,2.4318111144989259E-7,2.474367809002657E-7,2.5176692456602034E-7,2.5617284574592569E-7,2.6065587054647941E-7,2.6521734828104278E-7,2.6985865187596101E-7,2.7458117828379034E-7,2.7938634890375668E-7,2.8427561000957244E-7,2.8925043318473996E-7,2.9431231576547291E-7,2.9946278129136868E-7,3.0470337996396764E-7,3.1003568911333705E-7,3.154613136728205E-7,3.2098188666209486E-7,3.2659906967868153E-7,3.3231455339805841E-7,3.3813005808252443E-7,3.4404733409896863E-7,{"$f":"GU84","v":3.500681624457006E-7},3.5619435528850036E-7,3.6242775650604915E-7,3.6877024224490498E-7,3.7522372148419081E-7,3.8179013661016415E-7,3.8847146400084206E-7,3.9526971462085677E-7,4.0218693462672177E-7,4.0922520598268939E-7,4.1638664708738643E-7,4.2367341341141574E-7,4.310876981461155E-7,4.3863173286367253E-7,4.4630778818878676E-7,4.5411817448209054E-7,4.6206524253552711E-7,4.7015138427989881E-7,4.7837903350479703E-7,4.8675066659113097E-7,4.9526880325647582E-7,5.0393600731346415E-7,5.1275488744144978E-7,5.217280979716751E-7,5.3085833968617942E-7,5.4014836063068761E-7,5.4960095694172464E-7,5.5921897368820483E-7,5.6900530572774853E-7,5.7896289857798412E-7,5.8909474930309879E-7,5.9940390741590304E-7,6.0989347579568128E-7,6.2056661162210572E-7,6.3142652732549262E-7,6.4247649155368876E-7,6.5371983015587833E-7,6.6515992718360615E-7,6.768002259093193E-7,6.8864422986273238E-7,7.0069550388533018E-7,7.1295767520332347E-7,7.2543443451938159E-7,7.381295371234708E-7,7.5104680402313156E-7,7.6419012309353635E-7,7.7756345024767334E-7,7.911708106270076E-7,8.0501629981298017E-7,8.1910408505970726E-7,8.3343840654825226E-7,8.4802357866284664E-7,8.6286399128944647E-7,8.7796411113701186E-7,8.9332848308190954E-7,9.0896173153584298E-7,9.2486856183772026E-7,9.4105376166988041E-7,9.5752220249910337E-7,9.7427884104283757E-7,9.9132872076108741E-7,1.0086769733744063E-6,1.0263288204084585E-6,1.0442895747656064E-6,{"$f":"JG84","v":1.0625646423240046E-6},1.0811595235646747E-6,1.1000798152270565E-6,1.1193312119935301E-6,1.1389195082034167E-6,1.1588505995969764E-6,1.1791304850899236E-6,1.1997652685789971E-6,1.2207611607791297E-6,1.2421244810927644E-6,1.2638616595118879E-6,1.285979238553346E-6,1.3084838752280296E-6,1.3313823430445201E-6,1.3546815340477992E-6,1.3783884608936357E-6,1.4025102589592744E-6,1.4270541884910615E-6,1.4520276367896553E-6,1.4774381204334742E-6,1.5032932875410598E-6,1.5296009200730285E-6,1.5563689361743065E-6,1.5836053925573568E-6,1.6113184869271107E-6,1.639516560448335E-6,1.668208100256181E-6,1.6974017420106642E-6,1.7271062724958508E-6,1.7573306322645282E-6,1.7880839183291576E-6,1.8193753868999178E-6,1.8512144561706662E-6,1.8836107091536531E-6,1.9165738965638421E-6,1.950113939753709E-6,1.9842409336993991E-6,2.0189651500391385E-6,2.0542970401648231E-6,2.0902472383677075E-6,2.1268265650391425E-6,2.1640460299273278E-6,2.2019168354510559E-6]
[null,null,"Less: Debt Interest",null,null,null,null,{"$f":"SUM(J122:XFD122)","v":410845443.60083807},null,{"$f":"J90","v":0},{"$f":"K90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7236815.1793408543,7208213.5481000757,7133387.9380892869,7054728.4454392418,7028227.8630951792,6998517.6342609273,6922807.6503575137,6843277.1441247603,6815640.3715399457,6784804.27696783,6708191.6752410643,6627771.9910973264,6598982.3357484452,6567003.7906454485,6489471.0414236672,6408144.7554869615,6378186.2850969825,6345049.4920510203,6266579.8859724477,6184330.4229392093,6153188.0757597378,6118878.1371734682,6039455.8997809328,5956267.6497437265,5923927.3536666287,5888430.3931665821,5808040.8086260054,5723899.2531655757,5690348.0542616537,5653651.3476896426,5572280.8922485206,5487172.7404258559,5452398.9415458189,5414491.0581775801,5332127.5440182751,5246040.8789314758,5210034.1890441496,5170905.1437204294,5087537.8739039423,5000462.3105161758,4963214.0055009732,4922855.4223990282,4838475.3576382454,4750402.2126270048,4711905.3082822729,4670310.5971009284,4584910.5351482695,{"$f":"BW90","v":4495833.0095727593},4456082.4476489145,4413246.9930283474,4326821.7615113687,4236735.1371441931,4195727.98526059,4151649.3503087866,4064196.01389887,3973097.8641205095,3930833.5304781105,3885511.6753297877,3797029.758183674,3696189.8677585693,3639456.4668802917,3579500.9054942708,3476417.9085718384,3369540.9145761617,3310825.5408556955,3248893.3361593392,3144037.611172989,3035396.1702670702,2974666.202490346,2910724.9308947227,2804063.2748176069,2693624.3889920795,2630848.3312613117,2564866.7385835154,2456367.1676722942,2344099.1041234019,2279246.7661736347,2211194.951535936,2100826.8888479164,1986699.3711974921,1919742.063412946,1849591.678086665,1737326.1561904824,1621310.5711519977,1552221.3152847339,1479945.7774967821,1365755.6574102142,1247825.2779503644,1176579.0346068479,1102153.7613908602,986013.96884428489,866144.19495545281,792718.10898343113,716120.76622523798,598008.54641806695,476177.16468683601,400550.82966581604,321761.60156490537,201656.7936552795,77844.256886196978,-9.5295254141092305E-8,-9.6962921088561435E-8,-9.8659772207611248E-8,-1.0038631822124445E-7,-1.0214307879011622E-7,-1.0393058266894326E-7,-1.0574936786564978E-7,-1.0759998180329865E-7,-1.0948298148485636E-7,-1.1139893366084135E-7,-1.1334841499990607E-7,{"$f":"EI90","v":-1.1533201226240443E-7},-1.1735032247699651E-7,-1.1940395312034394E-7,-1.2149352229994996E-7,-1.236196589401991E-7,-1.2578300297165258E-7,-1.2798420552365649E-7,-1.3022392912032047E-7,-1.3250284787992608E-7,-1.348216477178248E-7,-1.3718102655288673E-7,-1.3958169451756224E-7,-1.4202437417161958E-7,-1.4450980071962292E-7,-1.4703872223221633E-7,-1.4961189987128012E-7,-1.5223010811902751E-7,-1.548941350111105E-7,-1.5760478237380495E-7,-1.6036286606534654E-7,-1.631692162214901E-7,-1.6602467750536617E-7,-1.6893010936171006E-7,-1.7188638627553998E-7,-1.7489439803536192E-7,-1.7795505000098076E-7,-1.8106926337599792E-7,-1.842379754850779E-7,-1.8746214005606674E-7,-1.9074272750704792E-7,-1.9408072523842126E-7,-1.9747713793009364E-7,-2.0093298784387028E-7,-2.04449315131138E-7,-2.080271781459329E-7,-2.1166765376348672E-7,-2.1537183770434773E-7,-2.1914084486417383E-7,-2.2297580964929688E-7,-2.2687788631815956E-7,-2.3084824932872735E-7,-2.348880936919801E-7,-2.3899863533158972E-7,-2.4318111144989259E-7,-2.474367809002657E-7,-2.5176692456602034E-7,-2.5617284574592569E-7,-2.6065587054647941E-7,-2.6521734828104278E-7,-2.6985865187596101E-7,-2.7458117828379034E-7,-2.7938634890375668E-7,-2.8427561000957244E-7,-2.8925043318473996E-7,-2.9431231576547291E-7,-2.9946278129136868E-7,-3.0470337996396764E-7,-3.1003568911333705E-7,-3.154613136728205E-7,-3.2098188666209486E-7,-3.2659906967868153E-7,-3.3231455339805841E-7,-3.3813005808252443E-7,-3.4404733409896863E-7,{"$f":"GU90","v":-3.500681624457006E-7},-3.5619435528850036E-7,-3.6242775650604915E-7,-3.6877024224490498E-7,-3.7522372148419081E-7,-3.8179013661016415E-7,-3.8847146400084206E-7,-3.9526971462085677E-7,-4.0218693462672177E-7,-4.0922520598268939E-7,-4.1638664708738643E-7,-4.2367341341141574E-7,-4.310876981461155E-7,-4.3863173286367253E-7,-4.4630778818878676E-7,-4.5411817448209054E-7,-4.6206524253552711E-7,-4.7015138427989881E-7,-4.7837903350479703E-7,-4.8675066659113097E-7,-4.9526880325647582E-7,-5.0393600731346415E-7,-5.1275488744144978E-7,-5.217280979716751E-7,-5.3085833968617942E-7,-5.4014836063068761E-7,-5.4960095694172464E-7,-5.5921897368820483E-7,-5.6900530572774853E-7,-5.7896289857798412E-7,-5.8909474930309879E-7,-5.9940390741590304E-7,-6.0989347579568128E-7,-6.2056661162210572E-7,-6.3142652732549262E-7,-6.4247649155368876E-7,-6.5371983015587833E-7,-6.6515992718360615E-7,-6.768002259093193E-7,-6.8864422986273238E-7,-7.0069550388533018E-7,-7.1295767520332347E-7,-7.2543443451938159E-7,-7.381295371234708E-7,-7.5104680402313156E-7,-7.6419012309353635E-7,-7.7756345024767334E-7,-7.911708106270076E-7,-8.0501629981298017E-7,-8.1910408505970726E-7,-8.3343840654825226E-7,-8.4802357866284664E-7,-8.6286399128944647E-7,-8.7796411113701186E-7,-8.9332848308190954E-7,-9.0896173153584298E-7,-9.2486856183772026E-7,-9.4105376166988041E-7,-9.5752220249910337E-7,-9.7427884104283757E-7,-9.9132872076108741E-7,-1.0086769733744063E-6,-1.0263288204084585E-6,-1.0442895747656064E-6,{"$f":"JG90","v":-1.0625646423240046E-6},-1.0811595235646747E-6,-1.1000798152270565E-6,-1.1193312119935301E-6,-1.1389195082034167E-6,-1.1588505995969764E-6,-1.1791304850899236E-6,-1.1997652685789971E-6,-1.2207611607791297E-6,-1.2421244810927644E-6,-1.2638616595118879E-6,-1.285979238553346E-6,-1.3084838752280296E-6,-1.3313823430445201E-6,-1.3546815340477992E-6,-1.3783884608936357E-6,-1.4025102589592744E-6,-1.4270541884910615E-6,-1.4520276367896553E-6,-1.4774381204334742E-6,-1.5032932875410598E-6,-1.5296009200730285E-6,-1.5563689361743065E-6,-1.5836053925573568E-6,-1.6113184869271107E-6,-1.639516560448335E-6,-1.668208100256181E-6,-1.6974017420106642E-6,-1.7271062724958508E-6,-1.7573306322645282E-6,-1.7880839183291576E-6,-1.8193753868999178E-6,-1.8512144561706662E-6,-1.8836107091536531E-6,-1.9165738965638421E-6,-1.950113939753709E-6,-1.9842409336993991E-6,-2.0189651500391385E-6,-2.0542970401648231E-6,-2.0902472383677075E-6,-2.1268265650391425E-6,-2.1640460299273278E-6,-2.2019168354510559E-6]
[null,null,"Dividends",null,null,null,null,{"$f":"SUM(J123:XFD123)","v":438199826.70324618},null,{"$f":"J120-J121-J122","v":0},{"$f":"K120-K121-K122","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2496238.5718327165,3252694.6482463973,3297131.7001313753,2416447.2966450863,2463598.7568071485,3216106.8637897624,3260136.8074992904,2383646.3572108457,2430374.127779861,3178947.7530654902,3222566.4158628061,2350242.8107235329,2396542.7123259306,3141195.0982845128,3184398.1490827836,2316214.2359548546,2362081.929214038,3102826.0707005728,3145609.017496163,2281537.5950403456,2326968.5780548109,3063817.220342515,3106175.4077378605,2246189.2233970016,2291178.8293150216,3024144.4661264652,3066073.0729567185,2210144.8200496538,2254688.2147553517,2983783.0864067497,3025277.1234857365,2173379.438427317,2217471.618354192,2942707.7100292724,2983762.0180314668,2135867.4776957594,2179503.2677851003,2900892.3079562411,2941501.5554527417,2097582.6746977689,2140756.7265206221,2858310.1855363864,2898468.867204424,2058498.0965782553,2101204.8866411773,2814933.975500809,2854636.4105277658,{"$f":"BW120-BW121-BW122","v":2018586.1341773169},2060819.9624336986,2770735.631770812,2809975.9624752533,1977818.4962807857,2019573.4848711742,2725686.4241704983,2764458.6148646232,1936166.2048247121,1977436.2970713535,2679756.9341441877,2817829.7032363862,2042869.1268176548,2083053.462587201,2780989.2748333346,2818195.4999008048,1996930.5069699418,2036584.373442404,2730714.5863859989,2767399.6695674807,1949881.7614157791,1988996.7397842784,2679329.1487618969,2715484.4643777437,1901683.699540046,1940251.0903671728,2626793.1278408784,2662409.7674631383,1852296.0262107928,1890306.8445569258,2573065.5756786619,2608134.3433251642,1801677.3223701182,1839122.2930624706,2518104.4113830472,2552615.818864156,1749785.0262245212,1786654.5792912028,2461866.4026387241,2495810.6650819737,1696575.4151347035,1732859.6814301237,2404307.1479846118,2437674.1795646851,1642003.5883132839,1677692.3953632805,2345381.0599565743,2378160.4698600462,1586023.4504474767,1621106.3185449499,2285041.3492171662,2317222.4378740243,1528587.6963732701,4620723.247095746,7571297.7423317675,7724903.1858142605,4234557.123708603,4389601.5622381708,7323445.7631901456,7474215.9737476278,3999143.3840166256,4151304.416029783,7068419.5252253301,7216285.7674246971,{"$f":"EI120-EI121-EI122","v":3756327.0053073242},3905534.4944640957,6805918.4271374084,6950808.9938701065,3505801.8625644264,3651982.6421960136,6535629.9113901258,6677470.0061108954,3247249.6356190443,3390327.3886334556,6257228.9856240628,6395940.59987373,2980339.3210955937,3120234.4550739219,5970377.72492796,6105879.5109516615,2704726.7248367155,2841356.2421277575,5674724.754202636,5806931.8924673293,2420053.9340265063,2553331.2966396082,5369904.7098210407,5498728.771228306,2125948.7681998247,2255783.757288022,5055537.6797564663,5180886.4823384145,1822024.2082932454,-5.1500536426902954E-8,-5.2401795814373732E-8,-5.3318827241125303E-8,-5.4251906717844969E-8,-5.5201315085407282E-8,-5.6167338099401895E-8,-5.7150266516141423E-8,-5.8150396180173869E-8,-5.916802811332696E-8,-6.0203468605310156E-8,-6.1257029305903093E-8,-6.2329027318756385E-8,-6.3419785296834632E-8,-6.4529631539529224E-8,-6.5658900091471035E-8,-6.6807930843071754E-8,-6.7977069632825527E-8,-6.9166668351399943E-8,-7.0377085047549451E-8,-7.1608684035881568E-8,-7.286183600650947E-8,-7.4136918136623388E-8,-7.5434314204014304E-8,-7.6754414702584574E-8,-7.8097616959879784E-8,-7.9464325256677682E-8,-8.0854950948669538E-8,-8.2269912590271274E-8,-8.3709636060601028E-8,-8.5174554691661552E-8,-8.6665109398765602E-8,-8.8181748813244036E-8,-8.9724929417475777E-8,-9.129511568228159E-8,-9.289278020672152E-8,{"$f":"GU120-GU121-GU122","v":-9.4518403860339152E-8},-9.6172475927895131E-8,-9.7855494256633265E-8,-9.956796540612436E-8,-1.0131040480073151E-7,-1.0308333688474431E-7,-1.0488729528022742E-7,-1.0672282294763136E-7,-1.0859047234921492E-7,-1.1049080561532617E-7,-1.1242439471359434E-7,-1.1439182162108225E-7,-1.1639367849945123E-7,-1.1843056787319158E-7,-1.205031028109724E-7,-1.2261190711016452E-7,-1.247576154845923E-7,-1.2694087375557265E-7,-1.2916233904629516E-7,-1.3142267997960538E-7,-1.337225768792485E-7,-1.3606272197463532E-7,-1.3844381960919144E-7,-1.4086658645235225E-7,-1.4333175171526845E-7,-1.4584005737028562E-7,-1.4839225837426564E-7,-1.5098912289581532E-7,-1.5363143254649209E-7,-1.5631998261605569E-7,-1.5905558231183667E-7,-1.6183905500229386E-7,-1.6467123846483394E-7,-1.6755298513796855E-7,-1.7048516237788296E-7,-1.7346865271949595E-7,-1.7650435414208717E-7,-1.7959318033957369E-7,-1.8273606099551624E-7,-1.8593394206293781E-7,-1.8918778604903916E-7,-1.9249857230489731E-7,-1.9586729732023304E-7,-1.9929497502333716E-7,-2.0278263708624543E-7,-2.0633133323525492E-7,-2.0994213156687176E-7,-2.136161188692921E-7,-2.1735440094950466E-7,-2.2115810296612096E-7,-2.2502836976802802E-7,-2.2896636623896855E-7,-2.3297327764815065E-7,-2.370503100069933E-7,-2.4119869043211547E-7,-2.4541966751467775E-7,-2.4971451169618457E-7,-2.5408451565086772E-7,-2.5853099467475781E-7,-2.6305528708156629E-7,-2.6765875460549354E-7,-2.7234278281108984E-7,-2.7710878151028383E-7,-2.8195818518671385E-7,{"$f":"JG120-JG121-JG122","v":-2.8689245342748122E-7},-2.9191307136246212E-7,-2.9702155011130532E-7,-3.0221942723825311E-7,-3.0750826721492259E-7,-3.1288966189118357E-7,-3.1836523097427939E-7,-3.2393662251632932E-7,-3.2960551341036499E-7,-3.3537360989504646E-7,-3.4124264806820979E-7,-3.4721439440940337E-7,-3.5329064631156796E-7,-3.5947323262202034E-7,-3.6576401419290568E-7,-3.7216488444128161E-7,-3.7867776991900407E-7,-3.8530463089258659E-7,-3.9204746193320682E-7,-3.9890829251703814E-7,-4.0588918763608601E-7,-4.1299224841971769E-7,-4.2021961276706288E-7,-4.2757345599048655E-7,-4.3505599147032012E-7,-4.4266947132105039E-7,-4.5041618706916905E-7,-4.5829847034287923E-7,-4.6631869357387968E-7,-4.7447927071142281E-7,-4.827826579488725E-7,-4.9123135446297791E-7,-4.9982790316607983E-7,-5.0857489147148645E-7,-5.1747495207223741E-7,-5.2653076373350158E-7,-5.3574505209883791E-7,-5.4512059051056734E-7,-5.5466020084450202E-7,-5.6436675435928125E-7,-5.7424317256056837E-7,-5.8429242808037847E-7,-5.9451754557178535E-7]
[]
[null,"Final Statistics"]
[null,null,"Equity Cash Flow",null,null,null,null,null,null,{"$f":"J123-J113","v":-13117946.751273405},{"$f":"K123-K113","v":-11984098.239157807},-12033916.033457536,-12083940.919903822,-12134173.759376954,-12184615.416335888,-12235266.758833144,-12286128.658529714,-12337201.99071008,-12388487.634297274,-510419.4256166881,-512541.23482122808,-514671.86436855793,-516811.35092476732,-518959.73130836687,-521117.04249092075,-16429372.71659945,-24450714.176537976,2496238.5718327165,3252694.6482463973,3297131.7001313753,2416447.2966450863,2463598.7568071485,3216106.8637897624,3260136.8074992904,2383646.3572108457,2430374.127779861,3178947.7530654902,3222566.4158628061,2350242.8107235329,2396542.7123259306,3141195.0982845128,3184398.1490827836,2316214.2359548546,2362081.929214038,3102826.0707005728,3145609.017496163,2281537.5950403456,2326968.5780548109,3063817.220342515,3106175.4077378605,2246189.2233970016,2291178.8293150216,3024144.4661264652,3066073.0729567185,2210144.8200496538,2254688.2147553517,2983783.0864067497,3025277.1234857365,2173379.438427317,2217471.618354192,2942707.7100292724,2983762.0180314668,2135867.4776957594,2179503.2677851003,2900892.3079562411,2941501.5554527417,2097582.6746977689,2140756.7265206221,2858310.1855363864,2898468.867204424,2058498.0965782553,2101204.8866411773,2814933.975500809,2854636.4105277658,{"$f":"BW123-BW113","v":2018586.1341773169},2060819.9624336986,2770735.631770812,2809975.9624752533,1977818.4962807857,2019573.4848711742,2725686.4241704983,2764458.6148646232,1936166.2048247121,1977436.2970713535,2679756.9341441877,2817829.7032363862,2042869.1268176548,2083053.462587201,2780989.2748333346,2818195.4999008048,1996930.5069699418,2036584.373442404,2730714.5863859989,2767399.6695674807,1949881.7614157791,1988996.7397842784,2679329.1487618969,2715484.4643777437,1901683.699540046,1940251.0903671728,2626793.1278408784,2662409.7674631383,1852296.0262107928,1890306.8445569258,2573065.5756786619,2608134.3433251642,1801677.3223701182,1839122.2930624706,2518104.4113830472,2552615.818864156,1749785.0262245212,1786654.5792912028,2461866.4026387241,2495810.6650819737,1696575.4151347035,1732859.6814301237,2404307.1479846118,2437674.1795646851,1642003.5883132839,1677692.3953632805,2345381.0599565743,2378160.4698600462,1586023.4504474767,1621106.3185449499,2285041.3492171662,2317222.4378740243,1528587.6963732701,4620723.247095746,7571297.7423317675,7724903.1858142605,4234557.123708603,4389601.5622381708,7323445.7631901456,7474215.9737476278,3999143.3840166256,4151304.416029783,7068419.5252253301,7216285.7674246971,{"$f":"EI123-EI113","v":3756327.0053073242},3905534.4944640957,6805918.4271374084,6950808.9938701065,3505801.8625644264,3651982.6421960136,6535629.9113901258,6677470.0061108954,3247249.6356190443,3390327.3886334556,6257228.9856240628,6395940.59987373,2980339.3210955937,3120234.4550739219,5970377.72492796,6105879.5109516615,2704726.7248367155,2841356.2421277575,5674724.754202636,5806931.8924673293,2420053.9340265063,2553331.2966396082,5369904.7098210407,5498728.771228306,2125948.7681998247,2255783.757288022,5055537.6797564663,5180886.4823384145,1822024.2082932454,-5.1500536426902954E-8,-5.2401795814373732E-8,-5.3318827241125303E-8,-5.4251906717844969E-8,-5.5201315085407282E-8,-5.6167338099401895E-8,-5.7150266516141423E-8,-5.8150396180173869E-8,-5.916802811332696E-8,-6.0203468605310156E-8,-6.1257029305903093E-8,-6.2329027318756385E-8,-6.3419785296834632E-8,-6.4529631539529224E-8,-6.5658900091471035E-8,-6.6807930843071754E-8,-6.7977069632825527E-8,-6.9166668351399943E-8,-7.0377085047549451E-8,-7.1608684035881568E-8,-7.286183600650947E-8,-7.4136918136623388E-8,-7.5434314204014304E-8,-7.6754414702584574E-8,-7.8097616959879784E-8,-7.9464325256677682E-8,-8.0854950948669538E-8,-8.2269912590271274E-8,-8.3709636060601028E-8,-8.5174554691661552E-8,-8.6665109398765602E-8,-8.8181748813244036E-8,-8.9724929417475777E-8,-9.129511568228159E-8,-9.289278020672152E-8,{"$f":"GU123-GU113","v":-9.4518403860339152E-8},-9.6172475927895131E-8,-9.7855494256633265E-8,-9.956796540612436E-8,-1.0131040480073151E-7,-1.0308333688474431E-7,-1.0488729528022742E-7,-1.0672282294763136E-7,-1.0859047234921492E-7,-1.1049080561532617E-7,-1.1242439471359434E-7,-1.1439182162108225E-7,-1.1639367849945123E-7,-1.1843056787319158E-7,-1.205031028109724E-7,-1.2261190711016452E-7,-1.247576154845923E-7,-1.2694087375557265E-7,-1.2916233904629516E-7,-1.3142267997960538E-7,-1.337225768792485E-7,-1.3606272197463532E-7,-1.3844381960919144E-7,-1.4086658645235225E-7,-1.4333175171526845E-7,-1.4584005737028562E-7,-1.4839225837426564E-7,-1.5098912289581532E-7,-1.5363143254649209E-7,-1.5631998261605569E-7,-1.5905558231183667E-7,-1.6183905500229386E-7,-1.6467123846483394E-7,-1.6755298513796855E-7,-1.7048516237788296E-7,-1.7346865271949595E-7,-1.7650435414208717E-7,-1.7959318033957369E-7,-1.8273606099551624E-7,-1.8593394206293781E-7,-1.8918778604903916E-7,-1.9249857230489731E-7,-1.9586729732023304E-7,-1.9929497502333716E-7,-2.0278263708624543E-7,-2.0633133323525492E-7,-2.0994213156687176E-7,-2.136161188692921E-7,-2.1735440094950466E-7,-2.2115810296612096E-7,-2.2502836976802802E-7,-2.2896636623896855E-7,-2.3297327764815065E-7,-2.370503100069933E-7,-2.4119869043211547E-7,-2.4541966751467775E-7,-2.4971451169618457E-7,-2.5408451565086772E-7,-2.5853099467475781E-7,-2.6305528708156629E-7,-2.6765875460549354E-7,-2.7234278281108984E-7,-2.7710878151028383E-7,-2.8195818518671385E-7,{"$f":"JG123-JG113","v":-2.8689245342748122E-7},-2.9191307136246212E-7,-2.9702155011130532E-7,-3.0221942723825311E-7,-3.0750826721492259E-7,-3.1288966189118357E-7,-3.1836523097427939E-7,-3.2393662251632932E-7,-3.2960551341036499E-7,-3.3537360989504646E-7,-3.4124264806820979E-7,-3.4721439440940337E-7,-3.5329064631156796E-7,-3.5947323262202034E-7,-3.6576401419290568E-7,-3.7216488444128161E-7,-3.7867776991900407E-7,-3.8530463089258659E-7,-3.9204746193320682E-7,-3.9890829251703814E-7,-4.0588918763608601E-7,-4.1299224841971769E-7,-4.2021961276706288E-7,-4.2757345599048655E-7,-4.3505599147032012E-7,-4.4266947132105039E-7,-4.5041618706916905E-7,-4.5829847034287923E-7,-4.6631869357387968E-7,-4.7447927071142281E-7,-4.827826579488725E-7,-4.9123135446297791E-7,-4.9982790316607983E-7,-5.0857489147148645E-7,-5.1747495207223741E-7,-5.2653076373350158E-7,-5.3574505209883791E-7,-5.4512059051056734E-7,-5.5466020084450202E-7,-5.6436675435928125E-7,-5.7424317256056837E-7,-5.8429242808037847E-7,-5.9451754557178535E-7]
[null,null,"Equity IRR",null,null,{"$f":"XIRR(J126:KW126,J8:KW8)","v":5.7032820582389829E-2}]
[null,null,"Operation",null,null,null,null,null,null,{"$f":"J9","v":0},{"$f":"K9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"BW9","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,{"$f":"EI9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(J128,J8,NA())","v":{"$error":"#N/A"}},{"$f":"IF(K128,K8,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"},{"$error":"#N/A"},"2027-09-30","2027-12-31","2028-03-31","2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31",{"$f":"IF(BW128,BW8,NA())","v":"2039-06-30"},"2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31","2044-03-31","2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31",{"$f":"IF(EI128,EI8,NA())","v":"2055-06-30"},"2055-09-30","2055-12-31","2056-03-31","2056-06-30","2056-09-30","2056-12-31","2057-03-31","2057-06-30","2057-09-30","2057-12-31","2058-03-31","2058-06-30","2058-09-30","2058-12-31","2059-03-31","2059-06-30","2059-09-30","2059-12-31","2060-03-31","2060-06-30","2060-09-30","2060-12-31","2061-03-31","2061-06-30","2061-09-30","2061-12-31","2062-03-31","2062-06-30",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU128,GU8,NA())","v":{"$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(JG128,JG8,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"},{"$error":"#N/A"}]
[null,null,"EBITDA - P50",null,null,null,null,null,null,{"$f":"J120","v":0},{"$f":"K120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11367432.679218091,14736657.339820175,14925347.789651783,10985494.733173627,11189553.981859604,14540909.292531431,14727544.814014168,10806167.649039336,11008077.046297774,14341614.985848505,14526168.613603164,10623137.96461408,10822870.482531331,14138641.701603174,14321085.52974676,10436271.585154893,10633799.245508848,13931853.052955767,14112158.21965366,10245430.713949308,10440724.573029982,13721108.922803681,13899245.595359178,10050473.791831996,10243503.925841497,13506265.40446884,13682202.765035853,9851255.4391536266,10041990.930274736,13287174.74501764,13460880.977029392,9647626.400569573,9836035.323799422,13063685.291595696,13235127.567009663,9439433.4930458628,9625482.9038989395,12835641.441190263,13004785.908657603,9226519.5575113036,9410175.4807041623,12602883.594265874,12769695.368342131,9008723.4146184921,9189950.8338574488,12365248.112753671,12529691.264276633,{"$f":"BW120","v":8785879.8251126092},8964642.6741150022,12122567.282912256,12284604.830682402,8557819.4553451147,8734080.6102348268,11874669.28361739,12034263.187526932,8324368.8485108707,8498090.1217393354,11621378.160680473,12377138.914283182,8980967.6161920931,9148542.0086686909,12250947.147323726,12401870.208225604,8721635.6341441888,8886393.0398041792,11971363.636051042,12119519.618221562,8455561.8046384901,8617449.8905959576,11685005.855491808,11830341.214939773,8182511.3874331405,8341476.146073984,11391635.347065609,11534094.852214981,7902243.0131780328,8058228.7328847768,11091006.966530005,11230533.669340177,7614508.5669702524,7767457.8036914729,10782868.769251578,10919403.977253765,7319053.0755058713,7468906.6253160303,10466961.899367955,10600445.14876931,7015614.5984288715,7162311.471236269,10143020.483465487,10273389.513485087,6703924.1245271228,6847401.5191006046,9810771.5294487253,9937962.2580627427,6383705.4734783098,6523898.7539770892,9469934.8313321229,9593881.3326197322,6054675.2039047396,4620723.247095746,7571297.7423317675,7724903.1858142605,4234557.123708603,4389601.5622381708,7323445.7631901456,7474215.9737476278,3999143.3840166256,4151304.416029783,7068419.5252253301,7216285.7674246971,{"$f":"EI120","v":3756327.0053073242},3905534.4944640957,6805918.4271374084,6950808.9938701065,3505801.8625644264,3651982.6421960136,6535629.9113901258,6677470.0061108954,3247249.6356190443,3390327.3886334556,6257228.9856240628,6395940.59987373,2980339.3210955937,3120234.4550739219,5970377.72492796,6105879.5109516615,2704726.7248367155,2841356.2421277575,5674724.754202636,5806931.8924673293,2420053.9340265063,2553331.2966396082,5369904.7098210407,5498728.771228306,2125948.7681998247,2255783.757288022,5055537.6797564663,5180886.4823384145,1822024.2082932454,-5.1500536426902941E-8,-5.2401795814373745E-8,-5.331882724112529E-8,-5.4251906717844982E-8,-5.5201315085407262E-8,-5.6167338099401888E-8,-5.7150266516141417E-8,-5.8150396180173889E-8,-5.916802811332694E-8,-6.0203468605310169E-8,-6.125702930590308E-8,-6.2329027318756385E-8,-6.3419785296834632E-8,-6.4529631539529224E-8,-6.5658900091471009E-8,-6.6807930843071741E-8,-6.7977069632825501E-8,-6.9166668351399943E-8,-7.0377085047549438E-8,-7.1608684035881554E-8,-7.2861836006509483E-8,-7.4136918136623401E-8,-7.5434314204014304E-8,-7.6754414702584561E-8,-7.8097616959879797E-8,-7.9464325256677695E-8,-8.0854950948669551E-8,-8.2269912590271274E-8,-8.3709636060601015E-8,-8.5174554691661538E-8,-8.6665109398765616E-8,-8.8181748813244023E-8,-8.9724929417475777E-8,-9.1295115682281603E-8,-9.2892780206721533E-8,{"$f":"GU120","v":-9.4518403860339166E-8},-9.6172475927895105E-8,-9.7855494256633278E-8,-9.9567965406124347E-8,-1.0131040480073153E-7,-1.0308333688474432E-7,-1.0488729528022737E-7,-1.0672282294763133E-7,-1.0859047234921489E-7,-1.1049080561532615E-7,-1.1242439471359434E-7,-1.1439182162108226E-7,-1.1639367849945119E-7,-1.1843056787319159E-7,-1.2050310281097243E-7,-1.2261190711016446E-7,-1.2475761548459233E-7,-1.269408737555727E-7,-1.2916233904629521E-7,-1.3142267997960538E-7,-1.3372257687924848E-7,-1.3606272197463532E-7,-1.3844381960919144E-7,-1.4086658645235227E-7,-1.4333175171526845E-7,-1.4584005737028568E-7,-1.4839225837426567E-7,-1.5098912289581532E-7,-1.5363143254649212E-7,-1.5631998261605572E-7,-1.5905558231183667E-7,-1.6183905500229383E-7,-1.6467123846483397E-7,-1.6755298513796855E-7,-1.7048516237788301E-7,-1.7346865271949598E-7,-1.7650435414208717E-7,-1.7959318033957369E-7,-1.8273606099551622E-7,-1.8593394206293775E-7,-1.8918778604903916E-7,-1.9249857230489734E-7,-1.9586729732023304E-7,-1.9929497502333713E-7,-2.0278263708624553E-7,-2.0633133323525484E-7,-2.0994213156687181E-7,-2.1361611886929208E-7,-2.1735440094950466E-7,-2.2115810296612099E-7,-2.2502836976802813E-7,-2.2896636623896861E-7,-2.3297327764815057E-7,-2.3705031000699322E-7,-2.4119869043211558E-7,-2.4541966751467765E-7,-2.4971451169618446E-7,-2.5408451565086772E-7,-2.5853099467475791E-7,-2.6305528708156618E-7,-2.676587546054936E-7,-2.7234278281108973E-7,-2.7710878151028383E-7,-2.8195818518671375E-7,{"$f":"JG120","v":-2.8689245342748128E-7},-2.9191307136246217E-7,-2.9702155011130527E-7,-3.0221942723825316E-7,-3.0750826721492253E-7,-3.1288966189118367E-7,-3.1836523097427939E-7,-3.2393662251632926E-7,-3.2960551341036504E-7,-3.3537360989504641E-7,-3.4124264806820974E-7,-3.4721439440940342E-7,-3.5329064631156802E-7,-3.5947323262202044E-7,-3.6576401419290579E-7,-3.7216488444128167E-7,-3.7867776991900413E-7,-3.8530463089258665E-7,-3.9204746193320692E-7,-3.9890829251703808E-7,-4.0588918763608617E-7,-4.1299224841971774E-7,-4.2021961276706278E-7,-4.2757345599048639E-7,-4.3505599147031991E-7,-4.4266947132105049E-7,-4.5041618706916889E-7,-4.5829847034287934E-7,-4.6631869357387973E-7,-4.7447927071142265E-7,-4.8278265794887261E-7,-4.9123135446297781E-7,-4.9982790316607993E-7,-5.0857489147148635E-7,-5.1747495207223741E-7,-5.2653076373350147E-7,-5.357450520988378E-7,-5.4512059051056745E-7,-5.5466020084450223E-7,-5.6436675435928104E-7,-5.7424317256056847E-7,-5.8429242808037858E-7,-5.9451754557178514E-7]
[null,null,"CFADS",null,null,null,null,null,null,{"$f":"J120","v":0},{"$f":"K120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,11367432.679218091,14736657.339820175,14925347.789651783,10985494.733173627,11189553.981859604,14540909.292531431,14727544.814014168,10806167.649039336,11008077.046297774,14341614.985848505,14526168.613603164,10623137.96461408,10822870.482531331,14138641.701603174,14321085.52974676,10436271.585154893,10633799.245508848,13931853.052955767,14112158.21965366,10245430.713949308,10440724.573029982,13721108.922803681,13899245.595359178,10050473.791831996,10243503.925841497,13506265.40446884,13682202.765035853,9851255.4391536266,10041990.930274736,13287174.74501764,13460880.977029392,9647626.400569573,9836035.323799422,13063685.291595696,13235127.567009663,9439433.4930458628,9625482.9038989395,12835641.441190263,13004785.908657603,9226519.5575113036,9410175.4807041623,12602883.594265874,12769695.368342131,9008723.4146184921,9189950.8338574488,12365248.112753671,12529691.264276633,{"$f":"BW120","v":8785879.8251126092},8964642.6741150022,12122567.282912256,12284604.830682402,8557819.4553451147,8734080.6102348268,11874669.28361739,12034263.187526932,8324368.8485108707,8498090.1217393354,11621378.160680473,12377138.914283182,8980967.6161920931,9148542.0086686909,12250947.147323726,12401870.208225604,8721635.6341441888,8886393.0398041792,11971363.636051042,12119519.618221562,8455561.8046384901,8617449.8905959576,11685005.855491808,11830341.214939773,8182511.3874331405,8341476.146073984,11391635.347065609,11534094.852214981,7902243.0131780328,8058228.7328847768,11091006.966530005,11230533.669340177,7614508.5669702524,7767457.8036914729,10782868.769251578,10919403.977253765,7319053.0755058713,7468906.6253160303,10466961.899367955,10600445.14876931,7015614.5984288715,7162311.471236269,10143020.483465487,10273389.513485087,6703924.1245271228,6847401.5191006046,9810771.5294487253,9937962.2580627427,6383705.4734783098,6523898.7539770892,9469934.8313321229,9593881.3326197322,6054675.2039047396,4620723.247095746,7571297.7423317675,7724903.1858142605,4234557.123708603,4389601.5622381708,7323445.7631901456,7474215.9737476278,3999143.3840166256,4151304.416029783,7068419.5252253301,7216285.7674246971,{"$f":"EI120","v":3756327.0053073242},3905534.4944640957,6805918.4271374084,6950808.9938701065,3505801.8625644264,3651982.6421960136,6535629.9113901258,6677470.0061108954,3247249.6356190443,3390327.3886334556,6257228.9856240628,6395940.59987373,2980339.3210955937,3120234.4550739219,5970377.72492796,6105879.5109516615,2704726.7248367155,2841356.2421277575,5674724.754202636,5806931.8924673293,2420053.9340265063,2553331.2966396082,5369904.7098210407,5498728.771228306,2125948.7681998247,2255783.757288022,5055537.6797564663,5180886.4823384145,1822024.2082932454,-5.1500536426902941E-8,-5.2401795814373745E-8,-5.331882724112529E-8,-5.4251906717844982E-8,-5.5201315085407262E-8,-5.6167338099401888E-8,-5.7150266516141417E-8,-5.8150396180173889E-8,-5.916802811332694E-8,-6.0203468605310169E-8,-6.125702930590308E-8,-6.2329027318756385E-8,-6.3419785296834632E-8,-6.4529631539529224E-8,-6.5658900091471009E-8,-6.6807930843071741E-8,-6.7977069632825501E-8,-6.9166668351399943E-8,-7.0377085047549438E-8,-7.1608684035881554E-8,-7.2861836006509483E-8,-7.4136918136623401E-8,-7.5434314204014304E-8,-7.6754414702584561E-8,-7.8097616959879797E-8,-7.9464325256677695E-8,-8.0854950948669551E-8,-8.2269912590271274E-8,-8.3709636060601015E-8,-8.5174554691661538E-8,-8.6665109398765616E-8,-8.8181748813244023E-8,-8.9724929417475777E-8,-9.1295115682281603E-8,-9.2892780206721533E-8,{"$f":"GU120","v":-9.4518403860339166E-8},-9.6172475927895105E-8,-9.7855494256633278E-8,-9.9567965406124347E-8,-1.0131040480073153E-7,-1.0308333688474432E-7,-1.0488729528022737E-7,-1.0672282294763133E-7,-1.0859047234921489E-7,-1.1049080561532615E-7,-1.1242439471359434E-7,-1.1439182162108226E-7,-1.1639367849945119E-7,-1.1843056787319159E-7,-1.2050310281097243E-7,-1.2261190711016446E-7,-1.2475761548459233E-7,-1.269408737555727E-7,-1.2916233904629521E-7,-1.3142267997960538E-7,-1.3372257687924848E-7,-1.3606272197463532E-7,-1.3844381960919144E-7,-1.4086658645235227E-7,-1.4333175171526845E-7,-1.4584005737028568E-7,-1.4839225837426567E-7,-1.5098912289581532E-7,-1.5363143254649212E-7,-1.5631998261605572E-7,-1.5905558231183667E-7,-1.6183905500229383E-7,-1.6467123846483397E-7,-1.6755298513796855E-7,-1.7048516237788301E-7,-1.7346865271949598E-7,-1.7650435414208717E-7,-1.7959318033957369E-7,-1.8273606099551622E-7,-1.8593394206293775E-7,-1.8918778604903916E-7,-1.9249857230489734E-7,-1.9586729732023304E-7,-1.9929497502333713E-7,-2.0278263708624553E-7,-2.0633133323525484E-7,-2.0994213156687181E-7,-2.1361611886929208E-7,-2.1735440094950466E-7,-2.2115810296612099E-7,-2.2502836976802813E-7,-2.2896636623896861E-7,-2.3297327764815057E-7,-2.3705031000699322E-7,-2.4119869043211558E-7,-2.4541966751467765E-7,-2.4971451169618446E-7,-2.5408451565086772E-7,-2.5853099467475791E-7,-2.6305528708156618E-7,-2.676587546054936E-7,-2.7234278281108973E-7,-2.7710878151028383E-7,-2.8195818518671375E-7,{"$f":"JG120","v":-2.8689245342748128E-7},-2.9191307136246217E-7,-2.9702155011130527E-7,-3.0221942723825316E-7,-3.0750826721492253E-7,-3.1288966189118367E-7,-3.1836523097427939E-7,-3.2393662251632926E-7,-3.2960551341036504E-7,-3.3537360989504641E-7,-3.4124264806820974E-7,-3.4721439440940342E-7,-3.5329064631156802E-7,-3.5947323262202044E-7,-3.6576401419290579E-7,-3.7216488444128167E-7,-3.7867776991900413E-7,-3.8530463089258665E-7,-3.9204746193320692E-7,-3.9890829251703808E-7,-4.0588918763608617E-7,-4.1299224841971774E-7,-4.2021961276706278E-7,-4.2757345599048639E-7,-4.3505599147031991E-7,-4.4266947132105049E-7,-4.5041618706916889E-7,-4.5829847034287934E-7,-4.6631869357387973E-7,-4.7447927071142265E-7,-4.8278265794887261E-7,-4.9123135446297781E-7,-4.9982790316607993E-7,-5.0857489147148635E-7,-5.1747495207223741E-7,-5.2653076373350147E-7,-5.357450520988378E-7,-5.4512059051056745E-7,-5.5466020084450223E-7,-5.6436675435928104E-7,-5.7424317256056847E-7,-5.8429242808037858E-7,-5.9451754557178514E-7]
[null,null,"Debt Service",null,null,{"$f":"NPV(G87,J132:KW132)","v":413532295.96233457},null,null,null,{"$f":"IF(J20,J90+J84)","v":false},{"$f":"IF(K20,K90+K84)","v":false},{"$f":"IF(L20,L90+L84)","v":false},{"$f":"IF(M20,M90+M84)","v":false},{"$f":"IF(N20,N90+N84)","v":false},{"$f":"IF(O20,O90+O84)","v":false},{"$f":"IF(P20,P90+P84)","v":false},{"$f":"IF(Q20,Q90+Q84)","v":false},{"$f":"IF(R20,R90+R84)","v":false},{"$f":"IF(S20,S90+S84)","v":false},{"$f":"IF(T20,T90+T84)","v":false},{"$f":"IF(U20,U90+U84)","v":false},{"$f":"IF(V20,V90+V84)","v":false},{"$f":"IF(W20,W90+W84)","v":false},{"$f":"IF(X20,X90+X84)","v":false},{"$f":"IF(Y20,Y90+Y84)","v":false},{"$f":"IF(Z20,Z90+Z84)","v":false},{"$f":"IF(AA20,AA90+AA84)","v":false},{"$f":"IF(AB20,AB90+AB84)","v":8871194.1073853746},{"$f":"IF(AC20,AC90+AC84)","v":11483962.691573778},{"$f":"IF(AD20,AD90+AD84)","v":11628216.089520408},{"$f":"IF(AE20,AE90+AE84)","v":8569047.4365285411},{"$f":"IF(AF20,AF90+AF84)","v":8725955.2250524554},{"$f":"IF(AG20,AG90+AG84)","v":11324802.428741667},{"$f":"IF(AH20,AH90+AH84)","v":11467408.006514879},{"$f":"IF(AI20,AI90+AI84)","v":8422521.2918284889},{"$f":"IF(AJ20,AJ90+AJ84)","v":8577702.9185179137},{"$f":"IF(AK20,AK90+AK84)","v":11162667.232783016},{"$f":"IF(AL20,AL90+AL84)","v":11303602.197740357},{"$f":"IF(AM20,AM90+AM84)","v":8272895.1538905473},{"$f":"IF(AN20,AN90+AN84)","v":8426327.7702054009},{"$f":"IF(AO20,AO90+AO84)","v":10997446.603318661},{"$f":"IF(AP20,AP90+AP84)","v":11136687.380663976},{"$f":"IF(AQ20,AQ90+AQ84)","v":8120057.3492000382},{"$f":"IF(AR20,AR90+AR84)","v":8271717.3162948098},{"$f":"IF(AS20,AS90+AS84)","v":10829026.982255194},{"$f":"IF(AT20,AT90+AT84)","v":10966549.202157497},{"$f":"IF(AU20,AU90+AU84)","v":7963893.1189089613},{"$f":"IF(AV20,AV90+AV84)","v":8113755.9949751711},{"$f":"IF(AW20,AW90+AW84)","v":10657291.702461166},{"$f":"IF(AX20,AX90+AX84)","v":10793070.187621318},{"$f":"IF(AY20,AY90+AY84)","v":7804284.5684349947},{"$f":"IF(AZ20,AZ90+AZ84)","v":7952325.0965264756},{"$f":"IF(BA20,BA90+BA84)","v":10482120.938342376},{"$f":"IF(BB20,BB90+BB84)","v":10616129.692079134},{"$f":"IF(BC20,BC90+BC84)","v":7641110.6191039728},{"$f":"IF(BD20,BD90+BD84)","v":7787302.7155193845},{"$f":"IF(BE20,BE90+BE84)","v":10303391.658610892},{"$f":"IF(BF20,BF90+BF84)","v":10435603.853543656},{"$f":"IF(BG20,BG90+BG84)","v":7474246.9621422561},{"$f":"IF(BH20,BH90+BH84)","v":7618563.70544523},{"$f":"IF(BI20,BI90+BI84)","v":10120977.581566423},{"$f":"IF(BJ20,BJ90+BJ84)","v":10251365.548978196},{"$f":"IF(BK20,BK90+BK84)","v":7303566.0153501034},{"$f":"IF(BL20,BL90+BL84)","v":7445979.6361138392},{"$f":"IF(BM20,BM90+BM84)","v":9934749.1332340222},{"$f":"IF(BN20,BN90+BN84)","v":10063284.353204861},{"$f":"IF(BO20,BO90+BO84)","v":7128936.8828135347},{"$f":"IF(BP20,BP90+BP84)","v":7269418.7541835401},{"$f":"IF(BQ20,BQ90+BQ84)","v":9744573.408729488},{"$f":"IF(BR20,BR90+BR84)","v":9871226.5011377074},{"$f":"IF(BS20,BS90+BS84)","v":6950225.3180402368},{"$f":"IF(BT20,BT90+BT84)","v":7088745.9472162714},{"$f":"IF(BU20,BU90+BU84)","v":9550314.1372528616},{"$f":"IF(BV20,BV90+BV84)","v":9675054.8537488673},{"$f":"IF(BW20,BW90+BW84)","v":6767293.6909352923},{"$f":"IF(BX20,BX90+BX84)","v":6903822.7116813036},{"$f":"IF(BY20,BY90+BY84)","v":9351831.6511414442},{"$f":"IF(BZ20,BZ90+BZ84)","v":9474628.8682071492},{"$f":"IF(CA20,CA90+CA84)","v":6580000.959064329},{"$f":"IF(CB20,CB90+CB84)","v":6714507.1253636526},{"$f":"IF(CC20,CC90+CC84)","v":9148982.8594468925},{"$f":"IF(CD20,CD90+CD84)","v":9269804.5726623088},{"$f":"IF(CE20,CE90+CE84)","v":6388202.6436861586},{"$f":"IF(CF20,CF90+CF84)","v":6520653.8246679818},{"$f":"IF(CG20,CG90+CG84)","v":8941621.2265362851},{"$f":"IF(CH20,CH90+CH84)","v":9559309.2110467963},{"$f":"IF(CI20,CI90+CI84)","v":6938098.4893744383},{"$f":"IF(CJ20,CJ90+CJ84)","v":7065488.5460814899},{"$f":"IF(CK20,CK90+CK84)","v":9469957.8724903911},{"$f":"IF(CL20,CL90+CL84)","v":9583674.7083247993},{"$f":"IF(CM20,CM90+CM84)","v":6724705.1271742471},{"$f":"IF(CN20,CN90+CN84)","v":6849808.6663617752},{"$f":"IF(CO20,CO90+CO84)","v":9240649.0496650431},{"$f":"IF(CP20,CP90+CP84)","v":9352119.9486540817},{"$f":"IF(CQ20,CQ90+CQ84)","v":6505680.0432227105},{"$f":"IF(CR20,CR90+CR84)","v":6628453.1508116787},{"$f":"IF(CS20,CS90+CS84)","v":9005676.7067299113},{"$f":"IF(CT20,CT90+CT84)","v":9114856.750562029},{"$f":"IF(CU20,CU90+CU84)","v":6280827.6878930945},{"$f":"IF(CV20,CV90+CV84)","v":6401225.0557068111},{"$f":"IF(CW20,CW90+CW84)","v":8764842.2192247305},{"$f":"IF(CX20,CX90+CX84)","v":8871685.0847518425},{"$f":"IF(CY20,CY90+CY84)","v":6049946.9869672405},{"$f":"IF(CZ20,CZ90+CZ84)","v":6167921.888327851},{"$f":"IF(DA20,DA90+DA84)","v":8517941.3908513431},{"$f":"IF(DB20,DB90+DB84)","v":8622399.3260150123},{"$f":"IF(DC20,DC90+DC84)","v":5812831.244600134},{"$f":"IF(DD20,DD90+DD84)","v":5928335.510629002},{"$f":"IF(DE20,DE90+DE84)","v":8264764.3578685299},{"$f":"IF(DF20,DF90+DF84)","v":8366788.1583896093},{"$f":"IF(DG20,DG90+DG84)","v":5569268.0492813503},{"$f":"IF(DH20,DH90+DH84)","v":5682252.0460248273},{"$f":"IF(DI20,DI90+DI84)","v":8005095.4967292305},{"$f":"IF(DJ20,DJ90+DJ84)","v":8104634.4836873356},{"$f":"IF(DK20,DK90+DK84)","v":5319039.1832941677},{"$f":"IF(DL20,DL90+DL84)","v":5429451.7898061452},{"$f":"IF(DM20,DM90+DM84)","v":7738713.3354808753},{"$f":"IF(DN20,DN90+DN84)","v":7835715.3339204025},{"$f":"IF(DO20,DO90+DO84)","v":5061920.5362138394},{"$f":"IF(DP20,DP90+DP84)","v":5169709.123737324},{"$f":"IF(DQ20,DQ90+DQ84)","v":7465390.4694921514},{"$f":"IF(DR20,DR90+DR84)","v":7559801.7882026965},{"$f":"IF(DS20,DS90+DS84)","v":4797682.0230308333},{"$f":"IF(DT20,DT90+DT84)","v":4902792.4354321398},{"$f":"IF(DU20,DU90+DU84)","v":7184893.4821149567},{"$f":"IF(DV20,DV90+DV84)","v":7276658.8947457075},{"$f":"IF(DW20,DW90+DW84)","v":4526087.5075314697},{"$f":"IF(DX20,DX90+DX84)","v":0},{"$f":"IF(DY20,DY90+DY84)","v":0},{"$f":"IF(DZ20,DZ90+DZ84)","v":0},{"$f":"IF(EA20,EA90+EA84)","v":0},{"$f":"IF(EB20,EB90+EB84)","v":0},{"$f":"IF(EC20,EC90+EC84)","v":0},{"$f":"IF(ED20,ED90+ED84)","v":0},{"$f":"IF(EE20,EE90+EE84)","v":0},{"$f":"IF(EF20,EF90+EF84)","v":0},{"$f":"IF(EG20,EG90+EG84)","v":0},{"$f":"IF(EH20,EH90+EH84)","v":0},{"$f":"IF(EI20,EI90+EI84)","v":0},{"$f":"IF(EJ20,EJ90+EJ84)","v":0},{"$f":"IF(EK20,EK90+EK84)","v":0},{"$f":"IF(EL20,EL90+EL84)","v":0},{"$f":"IF(EM20,EM90+EM84)","v":0},{"$f":"IF(EN20,EN90+EN84)","v":0},{"$f":"IF(EO20,EO90+EO84)","v":0},{"$f":"IF(EP20,EP90+EP84)","v":0},{"$f":"IF(EQ20,EQ90+EQ84)","v":0},{"$f":"IF(ER20,ER90+ER84)","v":0},{"$f":"IF(ES20,ES90+ES84)","v":0},{"$f":"IF(ET20,ET90+ET84)","v":0},{"$f":"IF(EU20,EU90+EU84)","v":0},{"$f":"IF(EV20,EV90+EV84)","v":0},{"$f":"IF(EW20,EW90+EW84)","v":0},{"$f":"IF(EX20,EX90+EX84)","v":0},{"$f":"IF(EY20,EY90+EY84)","v":0},{"$f":"IF(EZ20,EZ90+EZ84)","v":0},{"$f":"IF(FA20,FA90+FA84)","v":0},{"$f":"IF(FB20,FB90+FB84)","v":0},{"$f":"IF(FC20,FC90+FC84)","v":0},{"$f":"IF(FD20,FD90+FD84)","v":0},{"$f":"IF(FE20,FE90+FE84)","v":0},{"$f":"IF(FF20,FF90+FF84)","v":0},{"$f":"IF(FG20,FG90+FG84)","v":0},{"$f":"IF(FH20,FH90+FH84)","v":0},{"$f":"IF(FI20,FI90+FI84)","v":0},{"$f":"IF(FJ20,FJ90+FJ84)","v":0},{"$f":"IF(FK20,FK90+FK84)","v":0},{"$f":"IF(FL20,FL90+FL84)","v":0},{"$f":"IF(FM20,FM90+FM84)","v":0},{"$f":"IF(FN20,FN90+FN84)","v":0},{"$f":"IF(FO20,FO90+FO84)","v":0},{"$f":"IF(FP20,FP90+FP84)","v":0},{"$f":"IF(FQ20,FQ90+FQ84)","v":0},{"$f":"IF(FR20,FR90+FR84)","v":0},{"$f":"IF(FS20,FS90+FS84)","v":0},{"$f":"IF(FT20,FT90+FT84)","v":0},{"$f":"IF(FU20,FU90+FU84)","v":0},{"$f":"IF(FV20,FV90+FV84)","v":0},{"$f":"IF(FW20,FW90+FW84)","v":0},{"$f":"IF(FX20,FX90+FX84)","v":0},{"$f":"IF(FY20,FY90+FY84)","v":0},{"$f":"IF(FZ20,FZ90+FZ84)","v":0},{"$f":"IF(GA20,GA90+GA84)","v":0},{"$f":"IF(GB20,GB90+GB84)","v":0},{"$f":"IF(GC20,GC90+GC84)","v":0},{"$f":"IF(GD20,GD90+GD84)","v":0},{"$f":"IF(GE20,GE90+GE84)","v":0},{"$f":"IF(GF20,GF90+GF84)","v":0},{"$f":"IF(GG20,GG90+GG84)","v":0},{"$f":"IF(GH20,GH90+GH84)","v":0},{"$f":"IF(GI20,GI90+GI84)","v":0},{"$f":"IF(GJ20,GJ90+GJ84)","v":0},{"$f":"IF(GK20,GK90+GK84)","v":0},{"$f":"IF(GL20,GL90+GL84)","v":0},{"$f":"IF(GM20,GM90+GM84)","v":0},{"$f":"IF(GN20,GN90+GN84)","v":0},{"$f":"IF(GO20,GO90+GO84)","v":0},{"$f":"IF(GP20,GP90+GP84)","v":0},{"$f":"IF(GQ20,GQ90+GQ84)","v":0},{"$f":"IF(GR20,GR90+GR84)","v":0},{"$f":"IF(GS20,GS90+GS84)","v":0},{"$f":"IF(GT20,GT90+GT84)","v":0},{"$f":"IF(GU20,GU90+GU84)","v":0},{"$f":"IF(GV20,GV90+GV84)","v":0},{"$f":"IF(GW20,GW90+GW84)","v":0},{"$f":"IF(GX20,GX90+GX84)","v":0},{"$f":"IF(GY20,GY90+GY84)","v":0},{"$f":"IF(GZ20,GZ90+GZ84)","v":0},{"$f":"IF(HA20,HA90+HA84)","v":0},{"$f":"IF(HB20,HB90+HB84)","v":0},{"$f":"IF(HC20,HC90+HC84)","v":0},{"$f":"IF(HD20,HD90+HD84)","v":0},{"$f":"IF(HE20,HE90+HE84)","v":0},{"$f":"IF(HF20,HF90+HF84)","v":0},{"$f":"IF(HG20,HG90+HG84)","v":0},{"$f":"IF(HH20,HH90+HH84)","v":0},{"$f":"IF(HI20,HI90+HI84)","v":0},{"$f":"IF(HJ20,HJ90+HJ84)","v":0},{"$f":"IF(HK20,HK90+HK84)","v":0},{"$f":"IF(HL20,HL90+HL84)","v":0},{"$f":"IF(HM20,HM90+HM84)","v":0},{"$f":"IF(HN20,HN90+HN84)","v":0},{"$f":"IF(HO20,HO90+HO84)","v":0},{"$f":"IF(HP20,HP90+HP84)","v":0},{"$f":"IF(HQ20,HQ90+HQ84)","v":0},{"$f":"IF(HR20,HR90+HR84)","v":0},{"$f":"IF(HS20,HS90+HS84)","v":0},{"$f":"IF(HT20,HT90+HT84)","v":0},{"$f":"IF(HU20,HU90+HU84)","v":0},{"$f":"IF(HV20,HV90+HV84)","v":0},{"$f":"IF(HW20,HW90+HW84)","v":0},{"$f":"IF(HX20,HX90+HX84)","v":0},{"$f":"IF(HY20,HY90+HY84)","v":0},{"$f":"IF(HZ20,HZ90+HZ84)","v":0},{"$f":"IF(IA20,IA90+IA84)","v":0},{"$f":"IF(IB20,IB90+IB84)","v":0},{"$f":"IF(IC20,IC90+IC84)","v":0},{"$f":"IF(ID20,ID90+ID84)","v":0},{"$f":"IF(IE20,IE90+IE84)","v":0},{"$f":"IF(IF20,IF90+IF84)","v":0},{"$f":"IF(IG20,IG90+IG84)","v":0},{"$f":"IF(IH20,IH90+IH84)","v":0},{"$f":"IF(II20,II90+II84)","v":0},{"$f":"IF(IJ20,IJ90+IJ84)","v":0},{"$f":"IF(IK20,IK90+IK84)","v":0},{"$f":"IF(IL20,IL90+IL84)","v":0},{"$f":"IF(IM20,IM90+IM84)","v":0},{"$f":"IF(IN20,IN90+IN84)","v":0},{"$f":"IF(IO20,IO90+IO84)","v":0},{"$f":"IF(IP20,IP90+IP84)","v":0},{"$f":"IF(IQ20,IQ90+IQ84)","v":0},{"$f":"IF(IR20,IR90+IR84)","v":0},{"$f":"IF(IS20,IS90+IS84)","v":0},{"$f":"IF(IT20,IT90+IT84)","v":0},{"$f":"IF(IU20,IU90+IU84)","v":0},{"$f":"IF(IV20,IV90+IV84)","v":0},{"$f":"IF(IW20,IW90+IW84)","v":0},{"$f":"IF(IX20,IX90+IX84)","v":0},{"$f":"IF(IY20,IY90+IY84)","v":0},{"$f":"IF(IZ20,IZ90+IZ84)","v":0},{"$f":"IF(JA20,JA90+JA84)","v":0},{"$f":"IF(JB20,JB90+JB84)","v":0},{"$f":"IF(JC20,JC90+JC84)","v":0},{"$f":"IF(JD20,JD90+JD84)","v":0},{"$f":"IF(JE20,JE90+JE84)","v":0},{"$f":"IF(JF20,JF90+JF84)","v":0},{"$f":"IF(JG20,JG90+JG84)","v":0},{"$f":"IF(JH20,JH90+JH84)","v":0},{"$f":"IF(JI20,JI90+JI84)","v":0},{"$f":"IF(JJ20,JJ90+JJ84)","v":0},{"$f":"IF(JK20,JK90+JK84)","v":0},{"$f":"IF(JL20,JL90+JL84)","v":0},{"$f":"IF(JM20,JM90+JM84)","v":0},{"$f":"IF(JN20,JN90+JN84)","v":0},{"$f":"IF(JO20,JO90+JO84)","v":0},{"$f":"IF(JP20,JP90+JP84)","v":0},{"$f":"IF(JQ20,JQ90+JQ84)","v":0},{"$f":"IF(JR20,JR90+JR84)","v":0},{"$f":"IF(JS20,JS90+JS84)","v":0},{"$f":"IF(JT20,JT90+JT84)","v":0},{"$f":"IF(JU20,JU90+JU84)","v":0},{"$f":"IF(JV20,JV90+JV84)","v":0},{"$f":"IF(JW20,JW90+JW84)","v":0},{"$f":"IF(JX20,JX90+JX84)","v":0},{"$f":"IF(JY20,JY90+JY84)","v":0},{"$f":"IF(JZ20,JZ90+JZ84)","v":0},{"$f":"IF(KA20,KA90+KA84)","v":0},{"$f":"IF(KB20,KB90+KB84)","v":0},{"$f":"IF(KC20,KC90+KC84)","v":0},{"$f":"IF(KD20,KD90+KD84)","v":0},{"$f":"IF(KE20,KE90+KE84)","v":0},{"$f":"IF(KF20,KF90+KF84)","v":0},{"$f":"IF(KG20,KG90+KG84)","v":0},{"$f":"IF(KH20,KH90+KH84)","v":0},{"$f":"IF(KI20,KI90+KI84)","v":0},{"$f":"IF(KJ20,KJ90+KJ84)","v":0},{"$f":"IF(KK20,KK90+KK84)","v":0},{"$f":"IF(KL20,KL90+KL84)","v":0},{"$f":"IF(KM20,KM90+KM84)","v":0},{"$f":"IF(KN20,KN90+KN84)","v":0},{"$f":"IF(KO20,KO90+KO84)","v":0},{"$f":"IF(KP20,KP90+KP84)","v":0},{"$f":"IF(KQ20,KQ90+KQ84)","v":0},{"$f":"IF(KR20,KR90+KR84)","v":0},{"$f":"IF(KS20,KS90+KS84)","v":0},{"$f":"IF(KT20,KT90+KT84)","v":0},{"$f":"IF(KU20,KU90+KU84)","v":0},{"$f":"IF(KV20,KV90+KV84)","v":0},{"$f":"IF(KW20,KW90+KW84)","v":0}]
[null,null,"DSCR",null,null,null,null,null,{"$f":"MIN(J133:KW133)","v":1.2813869859700813},{"$f":"IF(J132,J130/J132)","v":false},{"$f":"IF(K132,K130/K132)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,1.2813869859700813,1.2832380020385317,1.2835457885154731,1.2819971898328093,1.2823299791562177,1.2839879003652619,1.2842958762474603,1.2830086472471676,1.2833362440815086,1.2847838860348193,1.2850919874468878,1.2840895196910926,1.2844112854000114,1.2856294930621992,1.2859376437747261,1.2852460440052238,1.2855612491206478,1.2865286120151853,1.2868367213341196,1.2864852103079094,1.2867930191018682,1.2874855362770041,1.2877934965437698,1.2878148795959952,1.2881143315325216,1.2885050157229627,1.2888126993441278,1.2892439241128044,1.2895339114353375,1.2895923192352976,1.2898995751413496,1.2907823957966178,1.2910616362988858,1.290753307801896,1.291059957210176,1.2924417295889088,1.29270873334306,1.2919945203499994,1.2923003516755402,1.2942349903187709,1.2944880187688486,1.2933232749804957,1.2936280376982903,1.2961771744629844,1.2964141897998636,1.2947477889256658,1.295051186135824,{"$f":"IF(BW132,BW130/BW132)","v":1.2982855815584284},1.2985041836237743,1.2962773213985976,1.2965790007779983,1.3005802747727913,1.3007776218216158,1.2979223445976902,1.2982218873326976,1.3030846566425598,1.3032573650192265,1.2996947495596662,1.294773360817755,1.2944422207246364,1.2948208675170041,1.2936643765767879,1.2940620988995795,1.2969543599615143,1.2973198920786966,1.2955111239166672,1.295911481542295,1.2997198983751235,1.3000695176582366,1.2975155822282232,1.2979185014849854,1.3027759706265667,1.3031062138078402,1.2996965675068619,1.3001019244967498,1.3061673152179676,1.3064738624745127,1.3020759896801182,1.3024835947293754,1.3099483275114512,1.3102257437631661,1.3046795168437764,1.3050890939917701,1.3141858159350599,1.3144271962629861,1.3075374183411814,1.3079485780765852,1.3189627593764006,1.3191592353179351,1.3106856455014573,1.3110978482094826,1.3243835173954452,1.3245235573622429,1.3141672320478266,1.3145797385284941,1.3305811937585517,1.3306495920221559,1.3180341302073886,1.318445933963901,1.3377282683619527,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI132,EI130/EI132)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU132,GU130/GU132)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(JG132,JG130/JG132)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,1.2]
[null,null,"NPV of the EBITDA",null,null,{"$f":"NPV(G87,J130:KW130)","v":409322714.83240837},null,null,{"$f":"I134-I133","v":-8.1386985970081316E-2}]
[null,null,"PLCR",null,null,{"$f":"F135/F132","v":0.98982042957459937}]
[]
[null,"Solver"]
[null,null,"Calculated Data from Model",null,null,"Calculated"]
[null,null,null,"Calculated Taxes",null,null,null,null,null,{"$f":"J45","v":0},{"$f":"K45","v":0},{"$f":"L45","v":0},{"$f":"M45","v":0},{"$f":"N45","v":0},{"$f":"O45","v":0},{"$f":"P45","v":0},{"$f":"Q45","v":0},{"$f":"R45","v":0},{"$f":"S45","v":0},{"$f":"T45","v":0},{"$f":"U45","v":0},{"$f":"V45","v":0},{"$f":"W45","v":0},{"$f":"X45","v":0},{"$f":"Y45","v":0},{"$f":"Z45","v":0},{"$f":"AA45","v":0},{"$f":"AB45","v":-891051.83375852241},{"$f":"AC45","v":279166.60694292025},{"$f":"AD45","v":370866.62836431863},{"$f":"AE45","v":-957808.13951767155},{"$f":"AF45","v":-878365.2892236372},{"$f":"AG45","v":286084.37622917461},{"$f":"AH45","v":377380.13356128818},{"$f":"AI45","v":-944633.64572028408},{"$f":"AJ45","v":-865536.69278155244},{"$f":"AK45","v":293167.66798058967},{"$f":"AL45","v":384055.79279210465},{"$f":"AM45","v":-931335.66952094936},{"$f":"AN45","v":-852588.5809864141},{"$f":"AO45","v":300393.21231016866},{"$f":"AP45","v":390869.72484409064},{"$f":"AQ45","v":-917938.53952769772},{"$f":"AR45","v":-839545.91439892992},{"$f":"AS45","v":307735.2717566514},{"$f":"AT45","v":397795.53598892578},{"$f":"AU45","v":-904469.14339949994},{"$f":"AV45","v":-826436.25903798058},{"$f":"AW45","v":315165.45691236964},{"$f":"AX45","v":404804.13264918188},{"$f":"AY45","v":-890957.11818139709},{"$f":"AZ45","v":-813289.97976707353},{"$f":"BA45","v":322652.52993616485},{"$f":"BB45","v":411863.521767214},{"$f":"BC45","v":-877435.05312269926},{"$f":"BD45","v":-800140.44635194226},{"$f":"BE45","v":330162.19520434702},{"$f":"BF45","v":418938.59811848198},{"$f":"BG45","v":-863938.70574718108},{"$f":"BH45","v":-787024.25296940887},{"$f":"BI45","v":337656.87630825036},{"$f":"BJ45","v":425990.91776636883},{"$f":"BK45","v":-850507.2319898865},{"$f":"BL45","v":-773981.45199395716},{"$f":"BM45","v":345095.47855993849},{"$f":"BN45","v":432978.45680788782},{"$f":"BO45","v":-837183.43126347207},{"$f":"BP45","v":-761055.80293746281},{"$f":"BQ45","v":352433.13611789659},{"$f":"BR45","v":439855.35450923129},{"$f":"BS45","v":-824014.00736822817},{"$f":"BT45","v":-748295.03746944398},{"$f":"BU45","v":359620.94279195083},{"$f":"BV45","v":446571.63987677859},{"$f":"BW45","v":-811049.84621392109},{"$f":"BX45","v":-735751.1415000225},{"$f":"BY45","v":366605.66553098889},{"$f":"BZ45","v":453072.94065273297},{"$f":"CA45","v":-798346.31137896096},{"$f":"CB45","v":-723480.65536587359},{"$f":"CC45","v":373329.43953817606},{"$f":"CD45","v":459300.17366485012},{"$f":"CE45","v":-785963.55859284161},{"$f":"CF45","v":-711544.99322084349},{"$f":"CG45","v":379729.44389611139},{"$f":"CH45","v":686607.55980139412},{"$f":"CI45","v":-439482.17089321633},{"$f":"CJ45","v":-361958.33992031217},{"$f":"CK45","v":727406.13039572793},{"$f":"CL45","v":816004.30023052916},{"$f":"CM45","v":-413378.3791036433},{"$f":"CN45","v":-336136.32759503368},{"$f":"CO45","v":747910.21960808302},{"$f":"CP45","v":836167.22922282678},{"$f":"CQ45","v":-387001.73011301755},{"$f":"CR45","v":-310048.88332049496},{"$f":"CS45","v":768697.1104443348},{"$f":"CT45","v":856605.30406409793},{"$f":"CU45","v":-360390.47282883653},{"$f":"CV45","v":-283735.29096725956},{"$f":"CW45","v":789726.34054344078},{"$f":"CX45","v":877276.98790893878},{"$f":"CY45","v":-333587.07582258154},{"$f":"CZ45","v":-257239.13159343789},{"$f":"DA45","v":810953.0722007954},{"$f":"DB45","v":898136.28852791083},{"$f":"DC45","v":-306638.54518826236},{"$f":"DD45","v":-230608.60642774065},{"$f":"DE45","v":832327.76418007142},{"$f":"DF45","v":919132.4248387001},{"$f":"DG45","v":-279596.76336771791},{"$f":"DH45","v":-203896.88113614536},{"$f":"DI45","v":853795.82191998314},{"$f":"DJ45","v":940209.47150600946},{"$f":"DK45","v":-252518.85023813698},{"$f":"DL45","v":-177162.45268658869},{"$f":"DM45","v":875297.22480235493},{"$f":"DN45","v":961305.98025712545},{"$f":"DO45","v":-225467.54783457611},{"$f":"DP45","v":-150469.54020436367},{"$f":"DQ45","v":896766.12906861724},{"$f":"DR45","v":982354.57647978619},{"$f":"DS45","v":-198511.63016165444},{"$f":"DT45","v":-123888.50129357426},{"$f":"DU45","v":918130.44488790375},{"$f":"DV45","v":1003281.5295837424},{"$f":"DW45","v":-171726.33963510851},{"$f":"DX45","v":1473298.3556268727},{"$f":"DY45","v":2488236.5244017229},{"$f":"DZ45","v":2539960.4737422587},{"$f":"EA45","v":1336791.5530624588},{"$f":"EB45","v":1388987.809998085},{"$f":"EC45","v":2398118.0129834795},{"$f":"ED45","v":2448818.6330517535},{"$f":"EE45","v":1250862.0835373627},{"$f":"EF45","v":1302017.4916976488},{"$f":"EG45","v":2305338.2833592254},{"$f":"EH45","v":2354990.0254980098},{"$f":"EI45","v":1162188.9731996597},{"$f":"EJ45","v":1212277.4643005207},{"$f":"EK45","v":2209786.1926601692},{"$f":"EL45","v":2258362.4097260749},{"$f":"EM45","v":1070659.0259791906},{"$f":"EN45","v":1119653.4115640495},{"$f":"EO45","v":2111346.1756566986},{"$f":"EP45","v":2158819.0784615292},{"$f":"EQ45","v":976154.53512934607},{"$f":"ER45","v":1024026.4621475139},{"$f":"ES45","v":2009898.0677477655},{"$f":"ET45","v":2056238.6797556237},{"$f":"EU45","v":878553.10271460854},{"$f":"EV45","v":925273.00732088019},{"$f":"EW45","v":1905316.9208704107},{"$f":"EX45","v":1950495.0310808076},{"$f":"EY45","v":777727.45187800738},{"$f":"EZ45","v":823264.51138233929},{"$f":"FA45","v":1797472.8120462599},{"$f":"FB45","v":1841456.9259906674},{"$f":"FC45","v":673545.2315997103},{"$f":"FD45","v":717867.31449297979},{"$f":"FE45","v":1686230.6442704301},{"$f":"FF45","v":1728987.9330468378},{"$f":"FG45","v":565868.81364636822},{"$f":"FH45","v":608942.4276252829},{"$f":"FI45","v":1571449.9394365898},{"$f":"FJ45","v":1612946.1867035804},{"$f":"FK45","v":454555.08139885758},{"$f":"FL45","v":5.1500536426902941E-8},{"$f":"FM45","v":5.2401795814373745E-8},{"$f":"FN45","v":5.331882724112529E-8},{"$f":"FO45","v":5.4251906717844982E-8},{"$f":"FP45","v":5.5201315085407262E-8},{"$f":"FQ45","v":5.6167338099401888E-8},{"$f":"FR45","v":5.7150266516141417E-8},{"$f":"FS45","v":5.8150396180173889E-8},{"$f":"FT45","v":5.916802811332694E-8},{"$f":"FU45","v":6.0203468605310169E-8},{"$f":"FV45","v":6.125702930590308E-8},{"$f":"FW45","v":6.2329027318756385E-8},{"$f":"FX45","v":6.3419785296834632E-8},{"$f":"FY45","v":6.4529631539529224E-8},{"$f":"FZ45","v":6.5658900091471009E-8},{"$f":"GA45","v":6.6807930843071741E-8},{"$f":"GB45","v":6.7977069632825501E-8},{"$f":"GC45","v":6.9166668351399943E-8},{"$f":"GD45","v":7.0377085047549438E-8},{"$f":"GE45","v":7.1608684035881554E-8},{"$f":"GF45","v":7.2861836006509483E-8},{"$f":"GG45","v":7.4136918136623401E-8},{"$f":"GH45","v":7.5434314204014304E-8},{"$f":"GI45","v":7.6754414702584561E-8},{"$f":"GJ45","v":7.8097616959879797E-8},{"$f":"GK45","v":7.9464325256677695E-8},{"$f":"GL45","v":8.0854950948669551E-8},{"$f":"GM45","v":8.2269912590271274E-8},{"$f":"GN45","v":8.3709636060601015E-8},{"$f":"GO45","v":8.5174554691661538E-8},{"$f":"GP45","v":8.6665109398765616E-8},{"$f":"GQ45","v":8.8181748813244023E-8},{"$f":"GR45","v":8.9724929417475777E-8},{"$f":"GS45","v":9.1295115682281603E-8},{"$f":"GT45","v":9.2892780206721533E-8},{"$f":"GU45","v":9.4518403860339166E-8},{"$f":"GV45","v":9.6172475927895105E-8},{"$f":"GW45","v":9.7855494256633278E-8},{"$f":"GX45","v":9.9567965406124347E-8},{"$f":"GY45","v":1.0131040480073153E-7},{"$f":"GZ45","v":1.0308333688474432E-7},{"$f":"HA45","v":1.0488729528022737E-7},{"$f":"HB45","v":1.0672282294763133E-7},{"$f":"HC45","v":1.0859047234921489E-7},{"$f":"HD45","v":1.1049080561532615E-7},{"$f":"HE45","v":1.1242439471359434E-7},{"$f":"HF45","v":1.1439182162108226E-7},{"$f":"HG45","v":1.1639367849945119E-7},{"$f":"HH45","v":1.1843056787319159E-7},{"$f":"HI45","v":1.2050310281097243E-7},{"$f":"HJ45","v":1.2261190711016446E-7},{"$f":"HK45","v":1.2475761548459233E-7},{"$f":"HL45","v":1.269408737555727E-7},{"$f":"HM45","v":1.2916233904629521E-7},{"$f":"HN45","v":1.3142267997960538E-7},{"$f":"HO45","v":1.3372257687924848E-7},{"$f":"HP45","v":1.3606272197463532E-7},{"$f":"HQ45","v":1.3844381960919144E-7},{"$f":"HR45","v":1.4086658645235227E-7},{"$f":"HS45","v":1.4333175171526845E-7},{"$f":"HT45","v":1.4584005737028568E-7},{"$f":"HU45","v":1.4839225837426567E-7},{"$f":"HV45","v":1.5098912289581532E-7},{"$f":"HW45","v":1.5363143254649212E-7},{"$f":"HX45","v":1.5631998261605572E-7},{"$f":"HY45","v":1.5905558231183667E-7},{"$f":"HZ45","v":1.6183905500229383E-7},{"$f":"IA45","v":1.6467123846483397E-7},{"$f":"IB45","v":1.6755298513796855E-7},{"$f":"IC45","v":1.7048516237788301E-7},{"$f":"ID45","v":1.7346865271949598E-7},{"$f":"IE45","v":1.7650435414208717E-7},{"$f":"IF45","v":1.7959318033957369E-7},{"$f":"IG45","v":1.8273606099551622E-7},{"$f":"IH45","v":1.8593394206293775E-7},{"$f":"II45","v":1.8918778604903916E-7},{"$f":"IJ45","v":1.9249857230489734E-7},{"$f":"IK45","v":1.9586729732023304E-7},{"$f":"IL45","v":1.9929497502333713E-7},{"$f":"IM45","v":2.0278263708624553E-7},{"$f":"IN45","v":2.0633133323525484E-7},{"$f":"IO45","v":2.0994213156687181E-7},{"$f":"IP45","v":2.1361611886929208E-7},{"$f":"IQ45","v":2.1735440094950466E-7},{"$f":"IR45","v":2.2115810296612099E-7},{"$f":"IS45","v":2.2502836976802813E-7},{"$f":"IT45","v":2.2896636623896861E-7},{"$f":"IU45","v":2.3297327764815057E-7},{"$f":"IV45","v":2.3705031000699322E-7},{"$f":"IW45","v":2.4119869043211558E-7},{"$f":"IX45","v":2.4541966751467765E-7},{"$f":"IY45","v":2.4971451169618446E-7},{"$f":"IZ45","v":2.5408451565086772E-7},{"$f":"JA45","v":2.5853099467475791E-7},{"$f":"JB45","v":2.6305528708156618E-7},{"$f":"JC45","v":2.676587546054936E-7},{"$f":"JD45","v":2.7234278281108973E-7},{"$f":"JE45","v":2.7710878151028383E-7},{"$f":"JF45","v":2.8195818518671375E-7},{"$f":"JG45","v":2.8689245342748128E-7},{"$f":"JH45","v":2.9191307136246217E-7},{"$f":"JI45","v":2.9702155011130527E-7},{"$f":"JJ45","v":3.0221942723825316E-7},{"$f":"JK45","v":3.0750826721492253E-7},{"$f":"JL45","v":3.1288966189118367E-7},{"$f":"JM45","v":3.1836523097427939E-7},{"$f":"JN45","v":3.2393662251632926E-7},{"$f":"JO45","v":3.2960551341036504E-7},{"$f":"JP45","v":3.3537360989504641E-7},{"$f":"JQ45","v":3.4124264806820974E-7},{"$f":"JR45","v":3.4721439440940342E-7},{"$f":"JS45","v":3.5329064631156802E-7},{"$f":"JT45","v":3.5947323262202044E-7},{"$f":"JU45","v":3.6576401419290579E-7},{"$f":"JV45","v":3.7216488444128167E-7},{"$f":"JW45","v":3.7867776991900413E-7},{"$f":"JX45","v":3.8530463089258665E-7},{"$f":"JY45","v":3.9204746193320692E-7},{"$f":"JZ45","v":3.9890829251703808E-7},{"$f":"KA45","v":4.0588918763608617E-7},{"$f":"KB45","v":4.1299224841971774E-7},{"$f":"KC45","v":4.2021961276706278E-7},{"$f":"KD45","v":4.2757345599048639E-7},{"$f":"KE45","v":4.3505599147031991E-7},{"$f":"KF45","v":4.4266947132105049E-7},{"$f":"KG45","v":4.5041618706916889E-7},{"$f":"KH45","v":4.5829847034287934E-7},{"$f":"KI45","v":4.6631869357387973E-7},{"$f":"KJ45","v":4.7447927071142265E-7},{"$f":"KK45","v":4.8278265794887261E-7},{"$f":"KL45","v":4.9123135446297781E-7},{"$f":"KM45","v":4.9982790316607993E-7},{"$f":"KN45","v":5.0857489147148635E-7},{"$f":"KO45","v":5.1747495207223741E-7},{"$f":"KP45","v":5.2653076373350147E-7},{"$f":"KQ45","v":5.357450520988378E-7},{"$f":"KR45","v":5.4512059051056745E-7},{"$f":"KS45","v":5.5466020084450223E-7},{"$f":"KT45","v":5.6436675435928104E-7},{"$f":"KU45","v":5.7424317256056847E-7},{"$f":"KV45","v":5.8429242808037858E-7},{"$f":"KW45","v":5.9451754557178514E-7}]
[null,null,null,"Calculated IDC",null,null,null,null,null,{"$f":"J89","v":0},{"$f":"K89","v":189757.61121537467},363113.54088571051,537190.10967904155,711990.31328606361,887517.15985053347,1063773.6700210357,1240762.877002965,1418487.8266107256,1596951.5773201461,1776157.2003211128,1783540.6706735552,1790954.8340493606,1798399.8180391651,1805875.7507639991,1813382.76087749,1820920.9775680786,2058580.0090903956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Calculated Up-Front Fee",null,null,null,null,null,{"$f":"J93","v":4135322.9596233456},{"$f":"K93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Calculated Commitment Fee",null,null,null,null,null,{"$f":"J100","v":172305.12331763943},{"$f":"K100","v":158751.00823082693},146368.44182580296,133934.40119770789,121448.67236863487,108911.04047117273,96321.289744708294,83679.203531713341,70984.564274016157,58237.153509057542,45436.751866131352,44909.361126671189,44379.778028399378,43847.993457699049,43313.998263068053,42777.783254961549,42239.339205633805,25263.694096896874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Calculated",null,null,null,null,null,{"$f":"SUM(J140:J143)","v":4307628.0829409854},{"$f":"SUM(K140:K143)","v":348508.6194462016},509481.98271151347,671124.51087674941,833438.98565469845,996428.20032170624,1160094.9597657439,1324442.0805346784,1489472.3908847417,1655188.7308292037,1821593.9521872441,1828450.0318002263,1835334.61207776,1842247.8114968641,1849189.7490270671,1856160.5441324515,1863160.3167737124,2083843.7031872924,-891051.83375852241,279166.60694292025,370866.62836431863,-957808.13951767155,-878365.2892236372,286084.37622917461,377380.13356128818,-944633.64572028408,-865536.69278155244,293167.66798058967,384055.79279210465,-931335.66952094936,-852588.5809864141,300393.21231016866,390869.72484409064,-917938.53952769772,-839545.91439892992,307735.2717566514,397795.53598892578,-904469.14339949994,-826436.25903798058,315165.45691236964,404804.13264918188,-890957.11818139709,-813289.97976707353,322652.52993616485,411863.521767214,-877435.05312269926,-800140.44635194226,330162.19520434702,418938.59811848198,-863938.70574718108,-787024.25296940887,337656.87630825036,425990.91776636883,-850507.2319898865,-773981.45199395716,345095.47855993849,432978.45680788782,-837183.43126347207,-761055.80293746281,352433.13611789659,439855.35450923129,-824014.00736822817,-748295.03746944398,359620.94279195083,446571.63987677859,{"$f":"SUM(BW140:BW143)","v":-811049.84621392109},-735751.1415000225,366605.66553098889,453072.94065273297,-798346.31137896096,-723480.65536587359,373329.43953817606,459300.17366485012,-785963.55859284161,-711544.99322084349,379729.44389611139,686607.55980139412,-439482.17089321633,-361958.33992031217,727406.13039572793,816004.30023052916,-413378.3791036433,-336136.32759503368,747910.21960808302,836167.22922282678,-387001.73011301755,-310048.88332049496,768697.1104443348,856605.30406409793,-360390.47282883653,-283735.29096725956,789726.34054344078,877276.98790893878,-333587.07582258154,-257239.13159343789,810953.0722007954,898136.28852791083,-306638.54518826236,-230608.60642774065,832327.76418007142,919132.4248387001,-279596.76336771791,-203896.88113614536,853795.82191998314,940209.47150600946,-252518.85023813698,-177162.45268658869,875297.22480235493,961305.98025712545,-225467.54783457611,-150469.54020436367,896766.12906861724,982354.57647978619,-198511.63016165444,-123888.50129357426,918130.44488790375,1003281.5295837424,-171726.33963510851,1473298.3556268727,2488236.5244017229,2539960.4737422587,1336791.5530624588,1388987.809998085,2398118.0129834795,2448818.6330517535,1250862.0835373627,1302017.4916976488,2305338.2833592254,2354990.0254980098,{"$f":"SUM(EI140:EI143)","v":1162188.9731996597},1212277.4643005207,2209786.1926601692,2258362.4097260749,1070659.0259791906,1119653.4115640495,2111346.1756566986,2158819.0784615292,976154.53512934607,1024026.4621475139,2009898.0677477655,2056238.6797556237,878553.10271460854,925273.00732088019,1905316.9208704107,1950495.0310808076,777727.45187800738,823264.51138233929,1797472.8120462599,1841456.9259906674,673545.2315997103,717867.31449297979,1686230.6442704301,1728987.9330468378,565868.81364636822,608942.4276252829,1571449.9394365898,1612946.1867035804,454555.08139885758,5.1500536426902941E-8,5.2401795814373745E-8,5.331882724112529E-8,5.4251906717844982E-8,5.5201315085407262E-8,5.6167338099401888E-8,5.7150266516141417E-8,5.8150396180173889E-8,5.916802811332694E-8,6.0203468605310169E-8,6.125702930590308E-8,6.2329027318756385E-8,6.3419785296834632E-8,6.4529631539529224E-8,6.5658900091471009E-8,6.6807930843071741E-8,6.7977069632825501E-8,6.9166668351399943E-8,7.0377085047549438E-8,7.1608684035881554E-8,7.2861836006509483E-8,7.4136918136623401E-8,7.5434314204014304E-8,7.6754414702584561E-8,7.8097616959879797E-8,7.9464325256677695E-8,8.0854950948669551E-8,8.2269912590271274E-8,8.3709636060601015E-8,8.5174554691661538E-8,8.6665109398765616E-8,8.8181748813244023E-8,8.9724929417475777E-8,9.1295115682281603E-8,9.2892780206721533E-8,{"$f":"SUM(GU140:GU143)","v":9.4518403860339166E-8},9.6172475927895105E-8,9.7855494256633278E-8,9.9567965406124347E-8,1.0131040480073153E-7,1.0308333688474432E-7,1.0488729528022737E-7,1.0672282294763133E-7,1.0859047234921489E-7,1.1049080561532615E-7,1.1242439471359434E-7,1.1439182162108226E-7,1.1639367849945119E-7,1.1843056787319159E-7,1.2050310281097243E-7,1.2261190711016446E-7,1.2475761548459233E-7,1.269408737555727E-7,1.2916233904629521E-7,1.3142267997960538E-7,1.3372257687924848E-7,1.3606272197463532E-7,1.3844381960919144E-7,1.4086658645235227E-7,1.4333175171526845E-7,1.4584005737028568E-7,1.4839225837426567E-7,1.5098912289581532E-7,1.5363143254649212E-7,1.5631998261605572E-7,1.5905558231183667E-7,1.6183905500229383E-7,1.6467123846483397E-7,1.6755298513796855E-7,1.7048516237788301E-7,1.7346865271949598E-7,1.7650435414208717E-7,1.7959318033957369E-7,1.8273606099551622E-7,1.8593394206293775E-7,1.8918778604903916E-7,1.9249857230489734E-7,1.9586729732023304E-7,1.9929497502333713E-7,2.0278263708624553E-7,2.0633133323525484E-7,2.0994213156687181E-7,2.1361611886929208E-7,2.1735440094950466E-7,2.2115810296612099E-7,2.2502836976802813E-7,2.2896636623896861E-7,2.3297327764815057E-7,2.3705031000699322E-7,2.4119869043211558E-7,2.4541966751467765E-7,2.4971451169618446E-7,2.5408451565086772E-7,2.5853099467475791E-7,2.6305528708156618E-7,2.676587546054936E-7,2.7234278281108973E-7,2.7710878151028383E-7,2.8195818518671375E-7,{"$f":"SUM(JG140:JG143)","v":2.8689245342748128E-7},2.9191307136246217E-7,2.9702155011130527E-7,3.0221942723825316E-7,3.0750826721492253E-7,3.1288966189118367E-7,3.1836523097427939E-7,3.2393662251632926E-7,3.2960551341036504E-7,3.3537360989504641E-7,3.4124264806820974E-7,3.4721439440940342E-7,3.5329064631156802E-7,3.5947323262202044E-7,3.6576401419290579E-7,3.7216488444128167E-7,3.7867776991900413E-7,3.8530463089258665E-7,3.9204746193320692E-7,3.9890829251703808E-7,4.0588918763608617E-7,4.1299224841971774E-7,4.2021961276706278E-7,4.2757345599048639E-7,4.3505599147031991E-7,4.4266947132105049E-7,4.5041618706916889E-7,4.5829847034287934E-7,4.6631869357387973E-7,4.7447927071142265E-7,4.8278265794887261E-7,4.9123135446297781E-7,4.9982790316607993E-7,5.0857489147148635E-7,5.1747495207223741E-7,5.2653076373350147E-7,5.357450520988378E-7,5.4512059051056745E-7,5.5466020084450223E-7,5.6436675435928104E-7,5.7424317256056847E-7,5.8429242808037858E-7,5.9451754557178514E-7]
[]
[null,null,"Fixed Data to Circular Reference"]
[null,null,null,"Fixed Taxes",null,"Fixed",null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-891051.83375852241,279166.60694292025,370866.62836431863,-957808.13951767155,-878365.2892236372,286084.37622917461,377380.13356128818,-944633.64572028408,-865536.69278155244,293167.66798058967,384055.79279210465,-931335.66952094936,-852588.5809864141,300393.21231016866,390869.72484409064,-917938.53952769772,-839545.91439892992,307735.2717566514,397795.53598892578,-904469.14339949994,-826436.25903798058,315165.45691236964,404804.13264918188,-890957.11818139709,-813289.97976707353,322652.52993616485,411863.521767214,-877435.05312269926,-800140.44635194226,330162.19520434702,418938.59811848198,-863938.70574718108,-787024.25296940887,337656.87630825036,425990.91776636883,-850507.2319898865,-773981.45199395716,345095.47855993849,432978.45680788782,-837183.43126347207,-761055.80293746281,352433.13611789659,439855.35450923129,-824014.00736822817,-748295.03746944398,359620.94279195083,446571.63987677859,-811049.84621392109,-735751.1415000225,366605.66553098889,453072.94065273297,-798346.31137896096,-723480.65536587359,373329.43953817606,459300.17366485012,-785963.55859284161,-711544.99322084349,379729.44389611139,686607.55980139412,-439482.17089321633,-361958.33992031217,727406.13039572793,816004.30023052916,-413378.3791036433,-336136.32759503368,747910.21960808302,836167.22922282678,-387001.73011301755,-310048.88332049496,768697.1104443348,856605.30406409793,-360390.47282883653,-283735.29096725956,789726.34054344078,877276.98790893878,-333587.07582258154,-257239.13159343789,810953.0722007954,898136.28852791083,-306638.54518826236,-230608.60642774065,832327.76418007142,919132.4248387001,-279596.76336771791,-203896.88113614536,853795.82191998314,940209.47150600946,-252518.85023813698,-177162.45268658869,875297.22480235493,961305.98025712545,-225467.54783457611,-150469.54020436367,896766.12906861724,982354.57647978619,-198511.63016165444,-123888.50129357426,918130.44488790375,1003281.5295837424,-171726.33963510851,1473298.3556268727,2488236.5244017229,2539960.4737422587,1336791.5530624588,1388987.809998085,2398118.0129834795,2448818.6330517535,1250862.0835373627,1302017.4916976488,2305338.2833592254,2354990.0254980098,1162188.9731996597,1212277.4643005207,2209786.1926601692,2258362.4097260749,1070659.0259791906,1119653.4115640495,2111346.1756566986,2158819.0784615292,976154.53512934607,1024026.4621475139,2009898.0677477655,2056238.6797556237,878553.10271460854,925273.00732088019,1905316.9208704107,1950495.0310808076,777727.45187800738,823264.51138233929,1797472.8120462599,1841456.9259906674,673545.2315997103,717867.31449297979,1686230.6442704301,1728987.9330468378,565868.81364636822,608942.4276252829,1571449.9394365898,1612946.1867035804,454555.08139885758,5.1500536426902941E-8,5.2401795814373745E-8,5.331882724112529E-8,5.4251906717844982E-8,5.5201315085407262E-8,5.6167338099401888E-8,5.7150266516141417E-8,5.8150396180173889E-8,5.916802811332694E-8,6.0203468605310169E-8,6.125702930590308E-8,6.2329027318756385E-8,6.3419785296834632E-8,6.4529631539529224E-8,6.5658900091471009E-8,6.6807930843071741E-8,6.7977069632825501E-8,6.9166668351399943E-8,7.0377085047549438E-8,7.1608684035881554E-8,7.2861836006509483E-8,7.4136918136623401E-8,7.5434314204014304E-8,7.6754414702584561E-8,7.8097616959879797E-8,7.9464325256677695E-8,8.0854950948669551E-8,8.2269912590271274E-8,8.3709636060601015E-8,8.5174554691661538E-8,8.6665109398765616E-8,8.8181748813244023E-8,8.9724929417475777E-8,9.1295115682281603E-8,9.2892780206721533E-8,9.4518403860339166E-8,9.6172475927895105E-8,9.7855494256633278E-8,9.9567965406124347E-8,1.0131040480073153E-7,1.0308333688474432E-7,1.0488729528022737E-7,1.0672282294763133E-7,1.0859047234921489E-7,1.1049080561532615E-7,1.1242439471359434E-7,1.1439182162108226E-7,1.1639367849945119E-7,1.1843056787319159E-7,1.2050310281097243E-7,1.2261190711016446E-7,1.2475761548459233E-7,1.269408737555727E-7,1.2916233904629521E-7,1.3142267997960538E-7,1.3372257687924848E-7,1.3606272197463532E-7,1.3844381960919144E-7,1.4086658645235227E-7,1.4333175171526845E-7,1.4584005737028568E-7,1.4839225837426567E-7,1.5098912289581532E-7,1.5363143254649212E-7,1.5631998261605572E-7,1.5905558231183667E-7,1.6183905500229383E-7,1.6467123846483397E-7,1.6755298513796855E-7,1.7048516237788301E-7,1.7346865271949598E-7,1.7650435414208717E-7,1.7959318033957369E-7,1.8273606099551622E-7,1.8593394206293775E-7,1.8918778604903916E-7,1.9249857230489734E-7,1.9586729732023304E-7,1.9929497502333713E-7,2.0278263708624553E-7,2.0633133323525484E-7,2.0994213156687181E-7,2.1361611886929208E-7,2.1735440094950466E-7,2.2115810296612099E-7,2.2502836976802813E-7,2.2896636623896861E-7,2.3297327764815057E-7,2.3705031000699322E-7,2.4119869043211558E-7,2.4541966751467765E-7,2.4971451169618446E-7,2.5408451565086772E-7,2.5853099467475791E-7,2.6305528708156618E-7,2.676587546054936E-7,2.7234278281108973E-7,2.7710878151028383E-7,2.8195818518671375E-7,2.8689245342748128E-7,2.9191307136246217E-7,2.9702155011130527E-7,3.0221942723825316E-7,3.0750826721492253E-7,3.1288966189118367E-7,3.1836523097427939E-7,3.2393662251632926E-7,3.2960551341036504E-7,3.3537360989504641E-7,3.4124264806820974E-7,3.4721439440940342E-7,3.5329064631156802E-7,3.5947323262202044E-7,3.6576401419290579E-7,3.7216488444128167E-7,3.7867776991900413E-7,3.8530463089258665E-7,3.9204746193320692E-7,3.9890829251703808E-7,4.0588918763608617E-7,4.1299224841971774E-7,4.2021961276706278E-7,4.2757345599048639E-7,4.3505599147031991E-7,4.4266947132105049E-7,4.5041618706916889E-7,4.5829847034287934E-7,4.6631869357387973E-7,4.7447927071142265E-7,4.8278265794887261E-7,4.9123135446297781E-7,4.9982790316607993E-7,5.0857489147148635E-7,5.1747495207223741E-7,5.2653076373350147E-7,5.357450520988378E-7,5.4512059051056745E-7,5.5466020084450223E-7,5.6436675435928104E-7,5.7424317256056847E-7,5.8429242808037858E-7,5.9451754557178514E-7]
[null,null,null,"Fixed IDC",null,null,null,null,null,0,189757.61121537467,363113.54088571051,537190.10967904155,711990.31328606361,887517.15985053347,1063773.6700210357,1240762.877002965,1418487.8266107256,1596951.5773201461,1776157.2003211128,1783540.6706735552,1790954.8340493606,1798399.8180391651,1805875.7507639991,1813382.76087749,1820920.9775680786,2058580.0090903956,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed Up-Front Fee",null,null,null,null,null,4135322.9596233456,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Fixed Commitment Fee",null,null,null,null,null,172305.12331763943,158751.00823082693,146368.44182580296,133934.40119770789,121448.67236863487,108911.04047117273,96321.289744708294,83679.203531713341,70984.564274016157,58237.153509057542,45436.751866131352,44909.361126671189,44379.778028399378,43847.993457699049,43313.998263068053,42777.783254961549,42239.339205633805,25263.694096896874,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Fixed",null,null,null,null,null,{"$f":"SUM(J147:J150)","v":4307628.0829409854},{"$f":"SUM(K147:K150)","v":348508.6194462016},509481.98271151347,671124.51087674941,833438.98565469845,996428.20032170624,1160094.9597657439,1324442.0805346784,1489472.3908847417,1655188.7308292037,1821593.9521872441,1828450.0318002263,1835334.61207776,1842247.8114968641,1849189.7490270671,1856160.5441324515,1863160.3167737124,2083843.7031872924,-891051.83375852241,279166.60694292025,370866.62836431863,-957808.13951767155,-878365.2892236372,286084.37622917461,377380.13356128818,-944633.64572028408,-865536.69278155244,293167.66798058967,384055.79279210465,-931335.66952094936,-852588.5809864141,300393.21231016866,390869.72484409064,-917938.53952769772,-839545.91439892992,307735.2717566514,397795.53598892578,-904469.14339949994,-826436.25903798058,315165.45691236964,404804.13264918188,-890957.11818139709,-813289.97976707353,322652.52993616485,411863.521767214,-877435.05312269926,-800140.44635194226,330162.19520434702,418938.59811848198,-863938.70574718108,-787024.25296940887,337656.87630825036,425990.91776636883,-850507.2319898865,-773981.45199395716,345095.47855993849,432978.45680788782,-837183.43126347207,-761055.80293746281,352433.13611789659,439855.35450923129,-824014.00736822817,-748295.03746944398,359620.94279195083,446571.63987677859,{"$f":"SUM(BW147:BW150)","v":-811049.84621392109},-735751.1415000225,366605.66553098889,453072.94065273297,-798346.31137896096,-723480.65536587359,373329.43953817606,459300.17366485012,-785963.55859284161,-711544.99322084349,379729.44389611139,686607.55980139412,-439482.17089321633,-361958.33992031217,727406.13039572793,816004.30023052916,-413378.3791036433,-336136.32759503368,747910.21960808302,836167.22922282678,-387001.73011301755,-310048.88332049496,768697.1104443348,856605.30406409793,-360390.47282883653,-283735.29096725956,789726.34054344078,877276.98790893878,-333587.07582258154,-257239.13159343789,810953.0722007954,898136.28852791083,-306638.54518826236,-230608.60642774065,832327.76418007142,919132.4248387001,-279596.76336771791,-203896.88113614536,853795.82191998314,940209.47150600946,-252518.85023813698,-177162.45268658869,875297.22480235493,961305.98025712545,-225467.54783457611,-150469.54020436367,896766.12906861724,982354.57647978619,-198511.63016165444,-123888.50129357426,918130.44488790375,1003281.5295837424,-171726.33963510851,1473298.3556268727,2488236.5244017229,2539960.4737422587,1336791.5530624588,1388987.809998085,2398118.0129834795,2448818.6330517535,1250862.0835373627,1302017.4916976488,2305338.2833592254,2354990.0254980098,{"$f":"SUM(EI147:EI150)","v":1162188.9731996597},1212277.4643005207,2209786.1926601692,2258362.4097260749,1070659.0259791906,1119653.4115640495,2111346.1756566986,2158819.0784615292,976154.53512934607,1024026.4621475139,2009898.0677477655,2056238.6797556237,878553.10271460854,925273.00732088019,1905316.9208704107,1950495.0310808076,777727.45187800738,823264.51138233929,1797472.8120462599,1841456.9259906674,673545.2315997103,717867.31449297979,1686230.6442704301,1728987.9330468378,565868.81364636822,608942.4276252829,1571449.9394365898,1612946.1867035804,454555.08139885758,5.1500536426902941E-8,5.2401795814373745E-8,5.331882724112529E-8,5.4251906717844982E-8,5.5201315085407262E-8,5.6167338099401888E-8,5.7150266516141417E-8,5.8150396180173889E-8,5.916802811332694E-8,6.0203468605310169E-8,6.125702930590308E-8,6.2329027318756385E-8,6.3419785296834632E-8,6.4529631539529224E-8,6.5658900091471009E-8,6.6807930843071741E-8,6.7977069632825501E-8,6.9166668351399943E-8,7.0377085047549438E-8,7.1608684035881554E-8,7.2861836006509483E-8,7.4136918136623401E-8,7.5434314204014304E-8,7.6754414702584561E-8,7.8097616959879797E-8,7.9464325256677695E-8,8.0854950948669551E-8,8.2269912590271274E-8,8.3709636060601015E-8,8.5174554691661538E-8,8.6665109398765616E-8,8.8181748813244023E-8,8.9724929417475777E-8,9.1295115682281603E-8,9.2892780206721533E-8,{"$f":"SUM(GU147:GU150)","v":9.4518403860339166E-8},9.6172475927895105E-8,9.7855494256633278E-8,9.9567965406124347E-8,1.0131040480073153E-7,1.0308333688474432E-7,1.0488729528022737E-7,1.0672282294763133E-7,1.0859047234921489E-7,1.1049080561532615E-7,1.1242439471359434E-7,1.1439182162108226E-7,1.1639367849945119E-7,1.1843056787319159E-7,1.2050310281097243E-7,1.2261190711016446E-7,1.2475761548459233E-7,1.269408737555727E-7,1.2916233904629521E-7,1.3142267997960538E-7,1.3372257687924848E-7,1.3606272197463532E-7,1.3844381960919144E-7,1.4086658645235227E-7,1.4333175171526845E-7,1.4584005737028568E-7,1.4839225837426567E-7,1.5098912289581532E-7,1.5363143254649212E-7,1.5631998261605572E-7,1.5905558231183667E-7,1.6183905500229383E-7,1.6467123846483397E-7,1.6755298513796855E-7,1.7048516237788301E-7,1.7346865271949598E-7,1.7650435414208717E-7,1.7959318033957369E-7,1.8273606099551622E-7,1.8593394206293775E-7,1.8918778604903916E-7,1.9249857230489734E-7,1.9586729732023304E-7,1.9929497502333713E-7,2.0278263708624553E-7,2.0633133323525484E-7,2.0994213156687181E-7,2.1361611886929208E-7,2.1735440094950466E-7,2.2115810296612099E-7,2.2502836976802813E-7,2.2896636623896861E-7,2.3297327764815057E-7,2.3705031000699322E-7,2.4119869043211558E-7,2.4541966751467765E-7,2.4971451169618446E-7,2.5408451565086772E-7,2.5853099467475791E-7,2.6305528708156618E-7,2.676587546054936E-7,2.7234278281108973E-7,2.7710878151028383E-7,2.8195818518671375E-7,{"$f":"SUM(JG147:JG150)","v":2.8689245342748128E-7},2.9191307136246217E-7,2.9702155011130527E-7,3.0221942723825316E-7,3.0750826721492253E-7,3.1288966189118367E-7,3.1836523097427939E-7,3.2393662251632926E-7,3.2960551341036504E-7,3.3537360989504641E-7,3.4124264806820974E-7,3.4721439440940342E-7,3.5329064631156802E-7,3.5947323262202044E-7,3.6576401419290579E-7,3.7216488444128167E-7,3.7867776991900413E-7,3.8530463089258665E-7,3.9204746193320692E-7,3.9890829251703808E-7,4.0588918763608617E-7,4.1299224841971774E-7,4.2021961276706278E-7,4.2757345599048639E-7,4.3505599147031991E-7,4.4266947132105049E-7,4.5041618706916889E-7,4.5829847034287934E-7,4.6631869357387973E-7,4.7447927071142265E-7,4.8278265794887261E-7,4.9123135446297781E-7,4.9982790316607993E-7,5.0857489147148635E-7,5.1747495207223741E-7,5.2653076373350147E-7,5.357450520988378E-7,5.4512059051056745E-7,5.5466020084450223E-7,5.6436675435928104E-7,5.7424317256056847E-7,5.8429242808037858E-7,5.9451754557178514E-7]
[]
[null,null,null,"Difference",null,null,"Difference",{"$f":"SUM(J153:XFD153)","v":0},null,{"$f":"J144-J151","v":0},{"$f":"K144-K151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW144-BW151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI144-EI151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU144-GU151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG144-JG151","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,"Equity IRR",{"$f":"F127","v":5.7032820582389829E-2},"Debt to Capital",{"$f":"F74","v":0.71262711120141342},"DSCR Applied",{"$f":"F75","v":1.2}]

{"sheet":"Annual","index":7,"n_rows":23,"n_cols":255,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,"Timing"]
[null,null,"Period",null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246]
[null,null,"Periods in Year",null,"Periods",12,{"$f":"InputC!F21","v":0},null,null,{"$f":"$F$5","v":12},{"$f":"$F$5","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"$F$5","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"$F$5","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"$F$5","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"Start Date",null,"Date",null,null,null,null,{"$f":"I7+1","v":"2026-01-01"},{"$f":"J7+1","v":"2027-01-01"},"2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01","2080-01-01","2081-01-01","2082-01-01","2083-01-01","2084-01-01","2085-01-01","2086-01-01","2087-01-01","2088-01-01","2089-01-01","2090-01-01",{"$f":"BV7+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",{"$f":"EH7+1","v":"2155-01-01"},"2156-01-01","2157-01-01","2158-01-01","2159-01-01","2160-01-01","2161-01-01","2162-01-01","2163-01-01","2164-01-01","2165-01-01","2166-01-01","2167-01-01","2168-01-01","2169-01-01","2170-01-01","2171-01-01","2172-01-01","2173-01-01","2174-01-01","2175-01-01","2176-01-01","2177-01-01","2178-01-01","2179-01-01","2180-01-01","2181-01-01","2182-01-01","2183-01-01","2184-01-01","2185-01-01","2186-01-01","2187-01-01","2188-01-01","2189-01-01","2190-01-01","2191-01-01","2192-01-01","2193-01-01","2194-01-01","2195-01-01","2196-01-01","2197-01-01","2198-01-01","2199-01-01","2200-01-01","2201-01-01","2202-01-01","2203-01-01","2204-01-01","2205-01-01","2206-01-01","2207-01-01","2208-01-01","2209-01-01","2210-01-01","2211-01-01","2212-01-01","2213-01-01","2214-01-01","2215-01-01","2216-01-01","2217-01-01","2218-01-01",{"$f":"GT7+1","v":"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","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"]
[null,null,"End Date",null,"Date",null,null,null,{"$f":"'Operating Model'!I7","v":"2025-12-31"},{"$f":"EDATE(J6,J5)-1","v":"2026-12-31"},{"$f":"EDATE(K6,K5)-1","v":"2027-12-31"},"2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31","2080-12-31","2081-12-31","2082-12-31","2083-12-31","2084-12-31","2085-12-31","2086-12-31","2087-12-31","2088-12-31","2089-12-31","2090-12-31",{"$f":"EDATE(BW6,BW5)-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",{"$f":"EDATE(EI6,EI5)-1","v":"2155-12-31"},"2156-12-31","2157-12-31","2158-12-31","2159-12-31","2160-12-31","2161-12-31","2162-12-31","2163-12-31","2164-12-31","2165-12-31","2166-12-31","2167-12-31","2168-12-31","2169-12-31","2170-12-31","2171-12-31","2172-12-31","2173-12-31","2174-12-31","2175-12-31","2176-12-31","2177-12-31","2178-12-31","2179-12-31","2180-12-31","2181-12-31","2182-12-31","2183-12-31","2184-12-31","2185-12-31","2186-12-31","2187-12-31","2188-12-31","2189-12-31","2190-12-31","2191-12-31","2192-12-31","2193-12-31","2194-12-31","2195-12-31","2196-12-31","2197-12-31","2198-12-31","2199-12-31","2200-12-31","2201-12-31","2202-12-31","2203-12-31","2204-12-31","2205-12-31","2206-12-31","2207-12-31","2208-12-31","2209-12-31","2210-12-31","2211-12-31","2212-12-31","2213-12-31","2214-12-31","2215-12-31","2216-12-31","2217-12-31","2218-12-31",{"$f":"EDATE(GU6,GU5)-1","v":"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","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"]
[null,null,"Year",null,"Year",null,null,null,null,{"$f":"YEAR(J6)","v":2026},{"$f":"YEAR(K6)","v":2027},2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,2088,2089,2090,{"$f":"YEAR(BW6)","v":2091},2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,2112,2113,2114,2115,2116,2117,2118,2119,2120,2121,2122,2123,2124,2125,2126,2127,2128,2129,2130,2131,2132,2133,2134,2135,2136,2137,2138,2139,2140,2141,2142,2143,2144,2145,2146,2147,2148,2149,2150,2151,2152,2153,2154,{"$f":"YEAR(EI6)","v":2155},2156,2157,2158,2159,2160,2161,2162,2163,2164,2165,2166,2167,2168,2169,2170,2171,2172,2173,2174,2175,2176,2177,2178,2179,2180,2181,2182,2183,2184,2185,2186,2187,2188,2189,2190,2191,2192,2193,2194,2195,2196,2197,2198,2199,2200,2201,2202,2203,2204,2205,2206,2207,2208,2209,2210,2211,2212,2213,2214,2215,2216,2217,2218,{"$f":"YEAR(GU6)","v":2219},2220,2221,2222,2223,2224,2225,2226,2227,2228,2229,2230,2231,2232,2233,2234,2235,2236,2237,2238,2239,2240,2241,2242,2243,2244,2245,2246,2247,2248,2249,2250,2251,2252,2253,2254,2255,2256,2257,2258,2259,2260,2261,2262,2263,2264,2265,2266,2267,2268,2269,2270,2271]
[]
[null,"Production"]
[null,null,"P50 Production",null,null,null,null,null,null,{"$f":"SUMIF('Operating Model'!$11:$11,Annual!J$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!K$8,'Operating Model'!32:32)","v":13092737.782847222},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!L$8,'Operating Model'!32:32)","v":26090876.647510078},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!M$8,'Operating Model'!32:32)","v":25961071.291054796},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!N$8,'Operating Model'!32:32)","v":25831911.732392829},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!O$8,'Operating Model'!32:32)","v":25703394.758599825},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!P$8,'Operating Model'!32:32)","v":25575517.172736134},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Q$8,'Operating Model'!32:32)","v":25448275.793767292},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!R$8,'Operating Model'!32:32)","v":25321667.456484869},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!S$8,'Operating Model'!32:32)","v":25195689.011427723},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!T$8,'Operating Model'!32:32)","v":25070337.324803695},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!U$8,'Operating Model'!32:32)","v":24945609.278411623},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!V$8,'Operating Model'!32:32)","v":24821501.769563802},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!W$8,'Operating Model'!32:32)","v":24698011.711008757},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!X$8,'Operating Model'!32:32)","v":24575136.030854475},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Y$8,'Operating Model'!32:32)","v":24452871.672492016},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Z$8,'Operating Model'!32:32)","v":24331215.59451941},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AA$8,'Operating Model'!32:32)","v":24210164.770666074},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AB$8,'Operating Model'!32:32)","v":24089716.189717487},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AC$8,'Operating Model'!32:32)","v":23969866.855440281},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AD$8,'Operating Model'!32:32)","v":23850613.786507733},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AE$8,'Operating Model'!32:32)","v":23731954.016425598},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AF$8,'Operating Model'!32:32)","v":23613884.593458295},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AG$8,'Operating Model'!32:32)","v":23496402.58055551},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AH$8,'Operating Model'!32:32)","v":23379505.055279102},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AI$8,'Operating Model'!32:32)","v":23263189.109730456},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AJ$8,'Operating Model'!32:32)","v":23147451.850478072},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AK$8,'Operating Model'!32:32)","v":23032290.398485634},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AL$8,'Operating Model'!32:32)","v":22917701.889040422},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AM$8,'Operating Model'!32:32)","v":22803683.471682016},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AN$8,'Operating Model'!32:32)","v":22690232.310131349},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AO$8,'Operating Model'!32:32)","v":22577345.582220238},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AP$8,'Operating Model'!32:32)","v":22465020.479821123},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AQ$8,'Operating Model'!32:32)","v":22353254.208777238},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AR$8,'Operating Model'!32:32)","v":22242043.988833066},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AS$8,'Operating Model'!32:32)","v":22131387.053565234},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AT$8,'Operating Model'!32:32)","v":11025696.449841307},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AU$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AV$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AW$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AX$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AY$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AZ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BA$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BB$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BC$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BD$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BE$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BF$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BG$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BH$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BI$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BJ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BK$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BL$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BM$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BN$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BO$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BP$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BQ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BR$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BS$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BT$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BU$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BV$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BW$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BX$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BY$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BZ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CA$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CB$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CC$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CD$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CE$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CF$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CG$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CH$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CI$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CJ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CK$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CL$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CM$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CN$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CO$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CP$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CQ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CR$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CS$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CT$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CU$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CV$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CW$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CX$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CY$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CZ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DA$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DB$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DC$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DD$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DE$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DF$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DG$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DH$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DI$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DJ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DK$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DL$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DM$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DN$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DO$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DP$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DQ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DR$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DS$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DT$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DU$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DV$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DW$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DX$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DY$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DZ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EA$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EB$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EC$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ED$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EE$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EF$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EG$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EH$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EI$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EJ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EK$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EL$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EM$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EN$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EO$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EP$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EQ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ER$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ES$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ET$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EU$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EV$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EW$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EX$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EY$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EZ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FA$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FB$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FC$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FD$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FE$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FF$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FG$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FH$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FI$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FJ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FK$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FL$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FM$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FN$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FO$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FP$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FQ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FR$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FS$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FT$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FU$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FV$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FW$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FX$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FY$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FZ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GA$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GB$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GC$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GD$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GE$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GF$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GG$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GH$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GI$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GJ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GK$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GL$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GM$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GN$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GO$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GP$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GQ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GR$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GS$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GT$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GU$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GV$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GW$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GX$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GY$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GZ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HA$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HB$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HC$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HD$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HE$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HF$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HG$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HH$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HI$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HJ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HK$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HL$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HM$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HN$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HO$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HP$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HQ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HR$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HS$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HT$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HU$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HV$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HW$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HX$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HY$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HZ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IA$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IB$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IC$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ID$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IE$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IF$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IG$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IH$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!II$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IJ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IK$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IL$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IM$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IN$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IO$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IP$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IQ$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IR$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IS$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IT$8,'Operating Model'!32:32)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IU$8,'Operating Model'!32:32)","v":0}]
[null,null,"P90 Production",null,null,null,null,null,null,{"$f":"SUMIF('Operating Model'!$11:$11,Annual!J$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!K$8,'Operating Model'!36:36)","v":12421577.038732309},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!L$8,'Operating Model'!36:36)","v":24753404.494948171},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!M$8,'Operating Model'!36:36)","v":24630253.228804149},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!N$8,'Operating Model'!36:36)","v":24507714.655526511},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!O$8,'Operating Model'!36:36)","v":24385785.72689205},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!P$8,'Operating Model'!36:36)","v":24264463.40984283},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Q$8,'Operating Model'!36:36)","v":24143744.686410762},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!R$8,'Operating Model'!36:36)","v":24023626.553642556},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!S$8,'Operating Model'!36:36)","v":23904106.023524925},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!T$8,'Operating Model'!36:36)","v":23785180.122910358},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!U$8,'Operating Model'!36:36)","v":23666845.89344313},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!V$8,'Operating Model'!36:36)","v":23549100.391485695},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!W$8,'Operating Model'!36:36)","v":23431940.688045472},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!X$8,'Operating Model'!36:36)","v":23315363.868701957},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Y$8,'Operating Model'!36:36)","v":23199367.033534281},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Z$8,'Operating Model'!36:36)","v":23083947.297049031},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AA$8,'Operating Model'!36:36)","v":22969101.788108479},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AB$8,'Operating Model'!36:36)","v":22854827.649859183},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AC$8,'Operating Model'!36:36)","v":22741122.039660875},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AD$8,'Operating Model'!36:36)","v":22627982.129015788},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AE$8,'Operating Model'!36:36)","v":22515405.103498299},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AF$8,'Operating Model'!36:36)","v":22403388.162684854},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AG$8,'Operating Model'!36:36)","v":22291928.520084426},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AH$8,'Operating Model'!36:36)","v":22181023.403069071},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AI$8,'Operating Model'!36:36)","v":22070670.052805047},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AJ$8,'Operating Model'!36:36)","v":21960865.724184133},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AK$8,'Operating Model'!36:36)","v":21851607.68575535},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AL$8,'Operating Model'!36:36)","v":21742893.219657056},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AM$8,'Operating Model'!36:36)","v":21634719.621549308},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AN$8,'Operating Model'!36:36)","v":21527084.20054657},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AO$8,'Operating Model'!36:36)","v":21419984.279150806},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AP$8,'Operating Model'!36:36)","v":21313417.193184875},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AQ$8,'Operating Model'!36:36)","v":21207380.291726243},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AR$8,'Operating Model'!36:36)","v":21101870.937041033},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AS$8,'Operating Model'!36:36)","v":20996886.504518434},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AT$8,'Operating Model'!36:36)","v":10460496.507980762},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AU$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AV$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AW$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AX$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AY$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AZ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BA$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BB$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BC$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BD$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BE$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BF$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BG$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BH$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BI$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BJ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BK$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BL$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BM$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BN$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BO$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BP$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BQ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BR$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BS$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BT$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BU$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BV$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BW$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BX$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BY$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BZ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CA$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CB$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CC$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CD$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CE$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CF$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CG$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CH$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CI$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CJ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CK$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CL$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CM$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CN$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CO$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CP$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CQ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CR$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CS$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CT$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CU$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CV$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CW$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CX$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CY$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CZ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DA$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DB$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DC$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DD$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DE$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DF$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DG$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DH$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DI$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DJ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DK$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DL$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DM$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DN$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DO$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DP$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DQ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DR$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DS$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DT$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DU$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DV$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DW$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DX$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DY$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DZ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EA$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EB$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EC$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ED$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EE$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EF$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EG$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EH$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EI$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EJ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EK$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EL$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EM$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EN$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EO$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EP$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EQ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ER$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ES$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ET$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EU$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EV$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EW$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EX$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EY$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EZ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FA$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FB$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FC$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FD$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FE$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FF$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FG$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FH$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FI$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FJ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FK$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FL$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FM$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FN$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FO$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FP$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FQ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FR$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FS$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FT$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FU$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FV$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FW$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FX$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FY$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FZ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GA$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GB$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GC$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GD$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GE$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GF$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GG$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GH$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GI$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GJ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GK$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GL$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GM$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GN$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GO$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GP$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GQ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GR$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GS$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GT$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GU$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GV$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GW$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GX$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GY$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GZ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HA$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HB$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HC$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HD$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HE$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HF$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HG$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HH$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HI$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HJ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HK$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HL$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HM$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HN$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HO$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HP$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HQ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HR$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HS$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HT$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HU$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HV$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HW$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HX$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HY$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HZ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IA$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IB$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IC$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ID$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IE$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IF$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IG$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IH$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!II$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IJ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IK$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IL$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IM$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IN$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IO$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IP$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IQ$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IR$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IS$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IT$8,'Operating Model'!36:36)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IU$8,'Operating Model'!36:36)","v":0}]
[null,null,"Battery Capacity",null,null,null,null,null,null,{"$f":"SUMIF('Operating Model'!$11:$11,Annual!J$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!K$8,'Operating Model'!42:42)","v":60000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!L$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!M$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!N$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!O$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!P$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Q$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!R$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!S$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!T$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!U$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!V$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!W$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!X$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Y$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Z$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AA$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AB$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AC$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AD$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AE$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AF$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AG$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AH$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AI$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AJ$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AK$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AL$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AM$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AN$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AO$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AP$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AQ$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AR$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AS$8,'Operating Model'!42:42)","v":120000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AT$8,'Operating Model'!42:42)","v":60000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AU$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AV$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AW$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AX$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AY$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AZ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BA$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BB$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BC$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BD$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BE$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BF$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BG$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BH$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BI$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BJ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BK$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BL$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BM$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BN$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BO$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BP$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BQ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BR$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BS$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BT$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BU$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BV$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BW$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BX$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BY$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BZ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CA$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CB$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CC$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CD$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CE$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CF$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CG$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CH$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CI$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CJ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CK$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CL$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CM$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CN$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CO$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CP$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CQ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CR$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CS$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CT$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CU$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CV$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CW$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CX$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CY$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CZ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DA$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DB$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DC$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DD$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DE$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DF$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DG$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DH$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DI$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DJ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DK$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DL$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DM$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DN$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DO$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DP$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DQ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DR$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DS$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DT$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DU$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DV$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DW$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DX$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DY$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DZ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EA$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EB$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EC$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ED$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EE$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EF$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EG$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EH$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EI$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EJ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EK$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EL$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EM$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EN$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EO$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EP$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EQ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ER$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ES$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ET$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EU$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EV$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EW$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EX$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EY$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EZ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FA$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FB$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FC$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FD$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FE$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FF$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FG$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FH$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FI$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FJ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FK$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FL$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FM$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FN$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FO$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FP$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FQ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FR$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FS$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FT$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FU$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FV$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FW$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FX$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FY$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FZ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GA$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GB$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GC$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GD$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GE$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GF$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GG$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GH$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GI$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GJ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GK$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GL$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GM$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GN$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GO$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GP$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GQ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GR$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GS$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GT$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GU$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GV$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GW$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GX$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GY$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GZ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HA$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HB$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HC$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HD$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HE$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HF$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HG$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HH$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HI$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HJ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HK$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HL$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HM$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HN$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HO$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HP$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HQ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HR$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HS$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HT$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HU$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HV$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HW$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HX$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HY$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HZ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IA$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IB$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IC$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ID$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IE$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IF$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IG$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IH$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!II$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IJ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IK$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IL$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IM$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IN$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IO$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IP$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IQ$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IR$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IS$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IT$8,'Operating Model'!42:42)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IU$8,'Operating Model'!42:42)","v":0}]
[]
[null,"Capex"]
[null,null,"Solar/Hydro Capex",null,null,null,null,null,null,{"$f":"SUMIF('Operating Model'!$11:$11,Annual!J$8,'Operating Model'!67:67)","v":415125000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!K$8,'Operating Model'!67:67)","v":138375000},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!L$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!M$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!N$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!O$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!P$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Q$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!R$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!S$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!T$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!U$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!V$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!W$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!X$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Y$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!Z$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AA$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AB$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AC$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AD$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AE$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AF$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AG$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AH$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AI$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AJ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AK$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AL$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AM$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AN$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AO$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AP$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AQ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AR$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AS$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AT$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AU$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AV$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AW$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AX$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AY$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!AZ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BA$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BB$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BC$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BD$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BE$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BF$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BG$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BH$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BI$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BJ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BK$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BL$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BM$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BN$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BO$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BP$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BQ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BR$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BS$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BT$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BU$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BV$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BW$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BX$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BY$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!BZ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CA$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CB$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CC$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CD$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CE$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CF$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CG$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CH$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CI$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CJ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CK$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CL$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CM$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CN$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CO$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CP$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CQ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CR$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CS$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CT$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CU$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CV$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CW$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CX$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CY$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!CZ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DA$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DB$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DC$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DD$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DE$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DF$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DG$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DH$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DI$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DJ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DK$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DL$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DM$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DN$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DO$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DP$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DQ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DR$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DS$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DT$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DU$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DV$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DW$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DX$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DY$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!DZ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EA$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EB$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EC$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ED$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EE$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EF$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EG$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EH$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EI$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EJ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EK$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EL$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EM$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EN$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EO$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EP$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EQ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ER$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ES$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ET$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EU$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EV$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EW$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EX$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EY$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!EZ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FA$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FB$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FC$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FD$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FE$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FF$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FG$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FH$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FI$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FJ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FK$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FL$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FM$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FN$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FO$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FP$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FQ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FR$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FS$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FT$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FU$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FV$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FW$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FX$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FY$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!FZ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GA$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GB$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GC$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GD$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GE$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GF$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GG$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GH$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GI$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GJ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GK$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GL$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GM$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GN$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GO$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GP$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GQ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GR$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GS$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GT$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GU$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GV$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GW$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GX$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GY$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!GZ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HA$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HB$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HC$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HD$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HE$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HF$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HG$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HH$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HI$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HJ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HK$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HL$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HM$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HN$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HO$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HP$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HQ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HR$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HS$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HT$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HU$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HV$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HW$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HX$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HY$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!HZ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IA$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IB$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IC$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!ID$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IE$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IF$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IG$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IH$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!II$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IJ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IK$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IL$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IM$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IN$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IO$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IP$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IQ$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IR$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IS$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IT$8,'Operating Model'!67:67)","v":0},{"$f":"SUMIF('Operating Model'!$11:$11,Annual!IU$8,'Operating Model'!67:67)","v":0}]
[null,null,"Battery Capex"]
[null,null,"Total Capex"]
[]
[null,"Opex"]
[null,null,"Solar/hydro Opex"]
[null,null,"Battery Opex"]
[null,null,"Total Opex"]

{"sheet":"Standard Deviation Example","index":9,"n_rows":18,"n_cols":6,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,null,null,null,"Std Dev","Square"]
[null,null,null,null,7.9000000000000001E-2,{"$f":"E3^2","v":6.241E-3}]
[null,null,null,null,1.4999999999999999E-2,{"$f":"E4^2","v":2.2499999999999999E-4}]
[null,null,null,null,0.02,4.0000000000000002E-4]
[null,null,null,null,5.0000000000000001E-3,2.5000000000000001E-5]
[null,null,null,null,2.5000000000000001E-3,6.2500000000000003E-6]
[null,null,null,null,0.1,1.0000000000000002E-2]
[]
[null,null,"Sum of Squares",null,null,{"$f":"SUM(F3:F8)","v":1.6897250000000003E-2}]
[null,null,"Square Root",null,null,{"$f":"F10^(0.5)","v":0.12998942264661384}]
[]
[]
[null,null,null,null,"P50",100]
[null,null,null,null,"Std Dev",{"$f":"F14*F11","v":12.998942264661384}]
[null,null,null,null,"P90",{"$f":"NORMINV(0.1,F14,F15)","v":83.341185190299328}]
[]
[null,null,null,null,"P90/P50",{"$f":"F16/F14","v":0.83341185190299327}]

{"sheet":"LCOE","index":10,"n_rows":21,"n_cols":8,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,"Drivers"]
[null,null,"Cap Exp/kWp",null,"INR Cr./kWp",{"$f":"InputC!F67","v":36900},"USD/kWp",482]
[null,null,"Op Exp/kWy",null,"INR Cr./kWy",{"$f":"InputC!F81","v":630},"USD/kwy",{"$f":"H4*1.7%","v":8.1940000000000008}]
[null,null,"Lifetime",null,"Years",35,"Year",25]
[]
[null,null,"Target PIRR",null,"%",7.0000000000000007E-2,null,0.10929999999999999]
[]
[null,null,"Level Payment",null,"INR Cr./kWy",{"$f":"PMT(F8,F6,-F4)","v":2849.9331110482199},null,{"$f":"PMT(H8,H6,-H4)","v":56.940505236798948}]
[null,null,"Plus O&M",null,"INR Cr./kWy",{"$f":"F5","v":630},null,{"$f":"H5","v":8.1940000000000008}]
[null,null,"Total Fixed",null,"INR Cr./kWy",{"$f":"SUM(F10:F11)","v":3479.9331110482199},null,{"$f":"SUM(H10:H11)","v":65.134505236798944}]
[]
[null,null,"Yield",null,"kWh/kWp",{"$f":"InputC!F30","v":1748.45},null,{"$f":"0.22*8760","v":1927.2}]
[null,null,"1/Yield",null,"kWp/kWh",{"$f":"1/F14","v":5.7193514255483423E-4},null,{"$f":"1/H14","v":5.1888750518887499E-4}]
[]
[null,null,"LCOE",null,"INR Cr./kWh",{"$f":"F15*F12","v":1.9902960399486513},null,{"$f":"H15*H12","v":3.3797480924034319E-2}]
[null,null,"Reverse Auction",null,null,2.5,null,2.5]
[]
[null,null,null,null,null,null,null,{"$f":"H17*1000","v":33.797480924034318}]
[null,null,null,null,null,null,null,37]

{"sheet":"Simple Model -->","index":11,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["          "]

{"sheet":"InputC Simple","index":12,"n_rows":18,"n_cols":7,"rows_kept":18,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"Timing"]
[null,null,"Construction Period",null,"Years",1]
[null,null,"Operation Period",null,"Years",30]
[null,null,"Financial Close Date",null,"Date","2026-01-01"]
[null,null,"Oepration Date",null,"Date",{"$f":"EDATE(F5,F3*12)","v":"2027-01-01"}]
[]
[null,"Operating  Cash Flow"]
[null,null,"Capex",null,"INR Cr.",1000]
[null,null,"Revenue",null,"INR Cr.",108.30651718560266,{"$f":"67.52%*F10","v":73.128560403718907}]
[null,null,"Operating Expense",null,"INR Cr.",20]
[null,null,"Target IRR",null,"%",0.15]
[]
[null,"Debt Financing"]
[null,null,"Debt Size - Debt to Capital",null,"%",0.85]
[null,null,"Debt Tenure",null,"years",25]
[null,null,"Interest Rate",null,"%",0.06]
[null,null,"Equal Debt Service",null,"Flag",true]

{"sheet":"Financial Model Simple","index":13,"n_rows":43,"n_cols":108,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"Timing "]
[null,null,"Period",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,"Construction Period",null,"Flag",{"$f":"'InputC Simple'!F3","v":1},null,{"$f":"(H3=0)*1","v":1},{"$f":"(I3=0)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BU3=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]
[null,null,"Operation Period",null,"Flag",{"$f":"'InputC Simple'!F4","v":30},{"$f":"SUM(H5:XFD5)","v":30},{"$f":"(AND(NOT(H4), H3<=$F$5))*1","v":0},{"$f":"(AND(NOT(I4), I3<=$F$5))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NOT(BU4), BU3<=$F$5))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Date",null,null,null,{"$f":"'InputC Simple'!F5","v":"2026-01-01"},{"$f":"EDATE(G6,12)","v":"2027-01-01"},{"$f":"EDATE(H6,12)","v":"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","2091-01-01",{"$f":"EDATE(BT6,12)","v":"2092-01-01"},"2093-01-01","2094-01-01","2095-01-01","2096-01-01","2097-01-01","2098-01-01","2099-01-01","2100-01-01","2101-01-01","2102-01-01","2103-01-01","2104-01-01","2105-01-01","2106-01-01","2107-01-01","2108-01-01","2109-01-01","2110-01-01","2111-01-01","2112-01-01","2113-01-01","2114-01-01","2115-01-01","2116-01-01","2117-01-01","2118-01-01","2119-01-01","2120-01-01","2121-01-01","2122-01-01","2123-01-01","2124-01-01","2125-01-01","2126-01-01","2127-01-01"]
[]
[null,null,"Capex",null,"INR Cr.",{"$f":"'InputC Simple'!F9","v":1000},null,{"$f":"H4*$F$8","v":1000},{"$f":"I4*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU4*$F$8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Revenue",null,"INR Cr.",{"$f":"'InputC Simple'!F10","v":108.30651718560266},null,{"$f":"$F9*H5","v":0},{"$f":"$F9*I5","v":108.30651718560266},108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,108.30651718560266,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F9*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating Expese",null,"INR Cr.",{"$f":"'InputC Simple'!F11","v":20},null,{"$f":"$F10*H5","v":0},{"$f":"$F10*I5","v":20},20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F10*BU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",null,"INR Cr.",null,null,{"$f":"H9-H10","v":0},{"$f":"I9-I10","v":88.306517185602658},88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU9-BU10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Free Cash Flow",null,"INR Cr.",null,null,{"$f":"H11-H8","v":-1000},{"$f":"I11-I8","v":88.306517185602658},88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU11-BU8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project Pre-tax IRR",null,"INR Cr.",{"$f":"IRR(H12:DD12)","v":7.9377820671546528E-2}]
[]
[null,"Debt Financing "]
[null,null,"Debt Tenure ",null,"Flag",{"$f":"'InputC Simple'!F16","v":25},null,{"$f":"(AND(NOT(H4), H3<=$F$16))*1","v":0},{"$f":"(AND(NOT(I4), I3<=$F$16))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(NOT(BU4), BU3<=$F$16))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Size",null,"INR Cr.",{"$f":"'InputC Simple'!F15","v":0.85},{"$f":"SUM(H17:XFD17)","v":850},{"$f":"H8*$F$17","v":850},{"$f":"I8*$F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU8*$F$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Repayment Flat",null,"INR Cr.",{"$f":"G17/F16","v":34},null,{"$f":"$F$18*H16","v":0},{"$f":"$F$18*I16","v":34},34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,34,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$18*BU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Flat Debt Service",null,"INR Cr.",{"$f":"PMT(F27,F16,-G17)","v":66.492710480432876},null,{"$f":"$F$20*H16","v":0},{"$f":"$F$20*I16","v":66.492710480432876},66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$20*BU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Opening Balance",null,"INR Cr.",null,null,{"$f":"G26","v":0},{"$f":"H26","v":850},834.50728951956717,818.0850164103083,800.67740691449387,782.22534084893061,762.6661508194336,741.93340938816675,719.95670347102384,696.66139519885235,671.96836843035067,645.79376005573886,618.04867517865034,588.63888520893647,557.46450784103979,524.41966783106932,489.3921374205006,452.26295518529776,412.90602201598273,371.18767285650881,326.96622274746647,280.0914856318816,230.40426428936161,177.73580966629044,121.90724776583498,62.728972151352203,4.6185277824406512E-13,4.8956394493870907E-13,5.1893778163503161E-13,5.5007404853313353E-13,5.8307849144512152E-13,6.1806320093182878E-13,6.551469929877385E-13,6.944558125670028E-13,7.3612316132102297E-13,7.8029055100028433E-13,8.2710798406030134E-13,8.7673446310391939E-13,9.2933853089015454E-13,9.8509884274356379E-13,1.0442047733081776E-12,1.1068570597066683E-12,1.1732684832890685E-12,1.2436645922864126E-12,1.3182844678235974E-12,1.3973815358930132E-12,1.481224428046594E-12,1.5700978937293897E-12,1.6643037673531531E-12,1.7641619933943424E-12,1.8700117129980029E-12,1.982212415777883E-12,2.101145160724556E-12,2.2272138703680293E-12,2.360846702590111E-12,2.5024975047455175E-12,2.6526473550302486E-12,2.8118061963320636E-12,2.9805145681119875E-12,3.1593454421987066E-12,3.3489061687306288E-12,3.5498405388544667E-12,3.7628309711857347E-12,3.9886008294568789E-12,4.2279168792242917E-12,{"$f":"BT26","v":4.4815918919777487E-12},4.750487405496414E-12,5.0355166498261988E-12,5.3376476488157708E-12,5.6579065077447173E-12,5.9973808982094001E-12,6.3572237521019641E-12,6.7386571772280815E-12,7.1429766078617661E-12,7.5715552043334722E-12,8.0258485165934803E-12,8.5073994275890886E-12,9.0178433932444343E-12,9.5589139968391009E-12,1.0132448836649447E-11,1.0740395766848414E-11,1.138481951285932E-11,1.2067908683630879E-11,1.2791983204648732E-11,1.3559502196927656E-11,1.4373072328743315E-11,1.5235456668467915E-11,1.614958406857599E-11,1.711855911269055E-11,1.8145672659451984E-11,1.9234413019019104E-11,2.038847780016025E-11,2.1611786468169865E-11,2.2908493656260057E-11,2.4283003275635661E-11,2.5739983472173799E-11,2.7284382480504227E-11,2.892144542933448E-11,3.065673215509455E-11,3.249613608440022E-11,3.4445904249464233E-11]
[null,null,"Add Borrowing",null,"INR Cr.",null,null,{"$f":"H17","v":850},{"$f":"I17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Less Repayment",null,"INR Cr.",{"$f":"'InputC Simple'!F18","v":true},null,{"$f":"IF($F$25,H20-H27,H18)","v":0},{"$f":"IF($F$25,I20-I27,I18)","v":15.492710480432876},16.422273109258846,17.407609495814377,18.452066065563244,19.559190029497039,20.732741431266859,21.976705917142873,23.295308272171447,24.693026768501738,26.174608374611836,27.745084877088544,29.409789969713856,31.174377367896689,33.044840009970493,35.027530410568716,37.12918223520284,39.356933169315013,41.718349159473917,44.221450109042351,46.874737115584892,49.687221342519976,52.668454623071185,55.828561900455455,59.178275614482779,62.728972151351741,-2.7711166694643907E-14,-2.9373836696322544E-14,-3.1136266898101894E-14,-3.3004442911988013E-14,-3.498470948670729E-14,-3.7083792055909725E-14,-3.9308819579264308E-14,-4.1667348754020168E-14,-4.4167389679261379E-14,-4.6817433060017059E-14,-4.9626479043618078E-14,-5.2604067786235164E-14,-5.5760311853409273E-14,-5.9105930564613827E-14,-6.2652286398490658E-14,-6.6411423582400097E-14,-7.0396108997344109E-14,-7.4619875537184747E-14,-7.9097068069415843E-14,-8.3842892153580789E-14,-8.8873465682795633E-14,-9.4205873623763376E-14,-9.9858226041189186E-14,-1.0584971960366054E-13,-1.1220070277988018E-13,-1.1893274494667299E-13,-1.2606870964347335E-13,-1.3363283222208174E-13,-1.4165080215540666E-13,-1.5014985028473104E-13,-1.591588413018149E-13,-1.6870837177992382E-13,-1.7883087408671925E-13,-1.8956072653192238E-13,-2.0093437012383772E-13,-2.12990432331268E-13,-2.2576985827114408E-13,-2.3931604976741273E-13,-2.5367501275345748E-13,{"$f":"IF($F$25,BU20-BU27,BU18)","v":-2.6889551351866493E-13},-2.8502924432978481E-13,-3.0213099898957194E-13,-3.2025885892894623E-13,-3.3947439046468304E-13,-3.5984285389256397E-13,-3.8143342512611781E-13,-4.0431943063368487E-13,-4.2857859647170596E-13,-4.5429331226000834E-13,-4.8155091099560881E-13,-5.1044396565534533E-13,-5.41070603594666E-13,-5.7353483981034599E-13,-6.0794693019896676E-13,-6.4442374601090487E-13,-6.8308917077155913E-13,-7.2407452101785272E-13,-7.6751899227892387E-13,-8.1357013181565927E-13,-8.6238433972459885E-13,-9.1412740010807488E-13,-9.689750441145594E-13,-1.0271135467614329E-12,-1.0887403595671189E-12,-1.1540647811411461E-12,-1.223308668009615E-12,-1.2967071880901918E-12,-1.3745096193756034E-12,-1.4569801965381395E-12,-1.5443990083304279E-12,-1.6370629488302535E-12,-1.7352867257600688E-12,-1.8394039293056729E-12,-1.9497681650640129E-12,-2.066754254967854E-12]
[null,null,"Closing Balance",null,"INR Cr.",null,null,{"$f":"H23+H24-H25","v":850},{"$f":"I23+I24-I25","v":834.50728951956717},818.0850164103083,800.67740691449387,782.22534084893061,762.6661508194336,741.93340938816675,719.95670347102384,696.66139519885235,671.96836843035067,645.79376005573886,618.04867517865034,588.63888520893647,557.46450784103979,524.41966783106932,489.3921374205006,452.26295518529776,412.90602201598273,371.18767285650881,326.96622274746647,280.0914856318816,230.40426428936161,177.73580966629044,121.90724776583498,62.728972151352203,4.6185277824406512E-13,4.8956394493870907E-13,5.1893778163503161E-13,5.5007404853313353E-13,5.8307849144512152E-13,6.1806320093182878E-13,6.551469929877385E-13,6.944558125670028E-13,7.3612316132102297E-13,7.8029055100028433E-13,8.2710798406030134E-13,8.7673446310391939E-13,9.2933853089015454E-13,9.8509884274356379E-13,1.0442047733081776E-12,1.1068570597066683E-12,1.1732684832890685E-12,1.2436645922864126E-12,1.3182844678235974E-12,1.3973815358930132E-12,1.481224428046594E-12,1.5700978937293897E-12,1.6643037673531531E-12,1.7641619933943424E-12,1.8700117129980029E-12,1.982212415777883E-12,2.101145160724556E-12,2.2272138703680293E-12,2.360846702590111E-12,2.5024975047455175E-12,2.6526473550302486E-12,2.8118061963320636E-12,2.9805145681119875E-12,3.1593454421987066E-12,3.3489061687306288E-12,3.5498405388544667E-12,3.7628309711857347E-12,3.9886008294568789E-12,4.2279168792242917E-12,4.4815918919777487E-12,{"$f":"BU23+BU24-BU25","v":4.750487405496414E-12},5.0355166498261988E-12,5.3376476488157708E-12,5.6579065077447173E-12,5.9973808982094001E-12,6.3572237521019641E-12,6.7386571772280815E-12,7.1429766078617661E-12,7.5715552043334722E-12,8.0258485165934803E-12,8.5073994275890886E-12,9.0178433932444343E-12,9.5589139968391009E-12,1.0132448836649447E-11,1.0740395766848414E-11,1.138481951285932E-11,1.2067908683630879E-11,1.2791983204648732E-11,1.3559502196927656E-11,1.4373072328743315E-11,1.5235456668467915E-11,1.614958406857599E-11,1.711855911269055E-11,1.8145672659451984E-11,1.9234413019019104E-11,2.038847780016025E-11,2.1611786468169865E-11,2.2908493656260057E-11,2.4283003275635661E-11,2.5739983472173799E-11,2.7284382480504227E-11,2.892144542933448E-11,3.065673215509455E-11,3.249613608440022E-11,3.4445904249464233E-11,3.651265850443209E-11]
[null,null,"Interest",null,"INR Cr.",{"$f":"'InputC Simple'!F17","v":0.06},null,{"$f":"H23*$F$27","v":0},{"$f":"I23*$F$27","v":51},50.07043737117403,49.085100984618499,48.040644414869632,46.933520450935838,45.759969049166017,44.516004563290004,43.19740220826143,41.799683711931138,40.31810210582104,38.747625603344332,37.082920510719021,35.318333112536187,33.447870470462384,31.465180069864157,29.363528245230036,27.135777311117863,24.774361320958963,22.271260371390529,19.617973364847987,16.805489137912897,13.824255857361695,10.664148579977425,7.3144348659500986,3.7637383290811322,2.7711166694643907E-14,2.9373836696322544E-14,3.1136266898101894E-14,3.3004442911988013E-14,3.498470948670729E-14,3.7083792055909725E-14,3.9308819579264308E-14,4.1667348754020168E-14,4.4167389679261379E-14,4.6817433060017059E-14,4.9626479043618078E-14,5.2604067786235164E-14,5.5760311853409273E-14,5.9105930564613827E-14,6.2652286398490658E-14,6.6411423582400097E-14,7.0396108997344109E-14,7.4619875537184747E-14,7.9097068069415843E-14,8.3842892153580789E-14,8.8873465682795633E-14,9.4205873623763376E-14,9.9858226041189186E-14,1.0584971960366054E-13,1.1220070277988018E-13,1.1893274494667299E-13,1.2606870964347335E-13,1.3363283222208174E-13,1.4165080215540666E-13,1.5014985028473104E-13,1.591588413018149E-13,1.6870837177992382E-13,1.7883087408671925E-13,1.8956072653192238E-13,2.0093437012383772E-13,2.12990432331268E-13,2.2576985827114408E-13,2.3931604976741273E-13,2.5367501275345748E-13,{"$f":"BU23*$F$27","v":2.6889551351866493E-13},2.8502924432978481E-13,3.0213099898957194E-13,3.2025885892894623E-13,3.3947439046468304E-13,3.5984285389256397E-13,3.8143342512611781E-13,4.0431943063368487E-13,4.2857859647170596E-13,4.5429331226000834E-13,4.8155091099560881E-13,5.1044396565534533E-13,5.41070603594666E-13,5.7353483981034599E-13,6.0794693019896676E-13,6.4442374601090487E-13,6.8308917077155913E-13,7.2407452101785272E-13,7.6751899227892387E-13,8.1357013181565927E-13,8.6238433972459885E-13,9.1412740010807488E-13,9.689750441145594E-13,1.0271135467614329E-12,1.0887403595671189E-12,1.1540647811411461E-12,1.223308668009615E-12,1.2967071880901918E-12,1.3745096193756034E-12,1.4569801965381395E-12,1.5443990083304279E-12,1.6370629488302535E-12,1.7352867257600688E-12,1.8394039293056729E-12,1.9497681650640129E-12,2.066754254967854E-12]
[]
[null,null,"Equity Cash Flow",null,"INR Cr.",null,null,{"$f":"H12+H17-H25-H27","v":-150},{"$f":"I12+I17-I25-I27","v":21.813806705169782},21.813806705169775,21.813806705169775,21.813806705169782,21.813806705169789,21.813806705169782,21.813806705169789,21.813806705169775,21.813806705169782,21.813806705169782,21.813806705169782,21.813806705169782,21.813806705169782,21.813806705169782,21.813806705169785,21.813806705169782,21.813806705169782,21.813806705169778,21.813806705169778,21.813806705169778,21.813806705169785,21.813806705169778,21.813806705169778,21.813806705169782,21.813806705169785,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU12+BU17-BU25-BU27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Equity IRR",null,"%",{"$f":"IRR(H29:DD29)","v":0.14999999999820535}]
[]
[null,null,"NPV at Target IRR",null,"INR Cr.",{"$f":"'InputC Simple'!$F$12","v":0.15},{"$f":"NPV(F32,H29:DD29)","v":-8.5728525727577317E-14},"NPV"]
[]
[]
[null,null,"Debt Service",null,"INR Cr.",null,null,{"$f":"H25+H27","v":0},{"$f":"I25+I27","v":66.492710480432876},66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU25+BU27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"DSCR",null,"x",{"$f":"MIN(H36:DD36)","v":1.3280631297409515},null,{"$f":"IF(H35>0.1, H11/H35)","v":false},{"$f":"IF(I35>0.1, I11/I35)","v":1.3280631297409515},1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,1.3280631297409515,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU35>0.1, BU11/BU35)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Graphs"]
[null,null,null,null,null,null,null,{"$f":"IF(H5,H6,NA())","v":{"$error":"#N/A"}},{"$f":"IF(I5,I6,NA())","v":"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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BU5,BU6,NA())","v":{"$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"},{"$error":"#N/A"}]
[null,null,"Cashflow",null,null,null,null,{"$f":"H11","v":0},{"$f":"I11","v":88.306517185602658},88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,88.306517185602658,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Service",null,null,null,null,{"$f":"H35","v":0},{"$f":"I35","v":66.492710480432876},66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,66.492710480432876,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Equity IRR",null,null,{"$f":"F30","v":0.14999999999820535},null,"DSCR",{"$f":"F36","v":1.3280631297409515},"PPA Price",{"$f":"'InputC Simple'!F10","v":108.30651718560266}]