{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["InputC","InputS","UDF Inputs","Operations","Revenues"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"InputC","index":0,"n_rows":70,"n_cols":14,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
[null,null,"Scenario",null,1]
[]
[null,null,"Project Start Date",null,"Date",{"$f":"INDEX(H3:N3,$E$1)","v":"2026-01-01"},null,"2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01"]
[null,null,"Construction Period",null,"Months",{"$f":"INDEX(H4:N4,$E$1)","v":100},null,100,100,100,100,150,100,160]
[null,null,"End of Construciton",null,"Date",{"$f":"INDEX(H5:N5,$E$1)","v":"2034-05-31"},null,{"$f":"EOMONTH(H3,H4)","v":"2034-05-31"},{"$f":"EOMONTH(I3,I4)","v":"2034-05-31"},{"$f":"EOMONTH(J3,J4)","v":"2034-05-31"},{"$f":"EOMONTH(K3,K4)","v":"2034-05-31"},{"$f":"EOMONTH(L3,L4)","v":"2038-07-31"},{"$f":"EOMONTH(M3,M4)","v":"2034-05-31"},{"$f":"EOMONTH(N3,N4)","v":"2039-05-31"}]
[null,null,"Begininig of Operation",null,"Date",{"$f":"INDEX(H6:N6,$E$1)","v":"2034-06-01"},null,{"$f":"H5+1","v":"2034-06-01"},{"$f":"I5+1","v":"2034-06-01"},"2034-06-01","2034-06-01","2038-08-01","2034-06-01","2039-06-01"]
[null,null,"Operation Years",null,"Years",{"$f":"INDEX(H7:N7,$E$1)","v":60},null,60,60,60,70,60,60,60]
[null,null,"End of Life",null,"Date",{"$f":"INDEX(H8:N8,$E$1)","v":"2094-05-31"},null,{"$f":"EDATE(H5,H7*12)","v":"2094-05-31"},{"$f":"EDATE(I5,I7*12)","v":"2094-05-31"},"2094-05-31","2104-05-31","2098-07-31","2094-05-31","2099-05-31"]
[null,null,"Months in Period During Construction",null,"Months",{"$f":"INDEX(H9:N9,$E$1)","v":1},null,1,1,1,1,1,1,1]
[null,null,"Months in Period During Operation",null,"Months",{"$f":"INDEX(H10:N10,$E$1)","v":6},null,6,6,6,6,6,6,6]
[null,null,"Maximum Columns",null,"Periods",{"$f":"INDEX(H11:N11,$E$1)","v":220},null,{"$f":"H4*H9+12/H10*H7","v":220},{"$f":"I4*I9+12/I10*I7","v":220},220,240,270,220,280]
[]
[null,"Operations"]
[null,null,"Capacity",null,"MW",{"$f":"INDEX(H14:N14,$E$1)","v":1000},null,1000,1000,1000,1000,1000,1000,1000]
[null,null,"Capacity Factor",null,"%",{"$f":"INDEX(H15:N15,$E$1)","v":0.92},null,0.92,0.92,0.89,0.92,0.92,0.92,0.89]
[]
[null,null,"Heat Rate",null,"MMBTU/MWH",{"$f":"INDEX(H17:N17,$E$1)","v":10},null,10,10,10,10,10,10,10]
[]
[null,"Operating Cash Flow"]
[null,null,"Inflation Rate",null,"% p.a.",{"$f":"INDEX(H20:N20,$E$1)","v":0.02},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,"Construction Cost"]
[null,null,null,"Total EPC Cost","USD/kW",{"$f":"INDEX(H22:N22,$E$1)","v":7000},null,7000,9000,7000,7000,7000,7000,8000]
[null,null,null,"Owners Cost","USD/kW",{"$f":"INDEX(H23:N23,$E$1)","v":200},null,200,200,200,200,200,200,200]
[null,null,null,"Development Cost","USD/kW",{"$f":"INDEX(H24:N24,$E$1)","v":300},null,300,300,300,300,300,300,300]
[]
[null,null,"Operating Expense"]
[null,null,null,"Fuel Expense per MMBTU","USD/MMBTU",{"$f":"INDEX(H27:N27,$E$1)","v":0.85},null,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[]
[null,null,null,"Fixed Operation and Maintenance","USD/kW-year",{"$f":"INDEX(H29:N29,$E$1)","v":150},null,150,150,150,150,150,250,250]
[]
[null,null,"Price"]
[null,null,null,"Capacity Charge","USD/kW-year",{"$f":"INDEX(H32:N32,$E$1)","v":500},null,500,500,500,500,500,500,500]
[null,null,null,"Fixed OM Charge","USD/kW-year",{"$f":"INDEX(H33:N33,$E$1)","v":150},null,{"$f":"H29","v":150},{"$f":"I29","v":150},{"$f":"J29","v":150},{"$f":"K29","v":150},{"$f":"L29","v":150},{"$f":"M29","v":250},{"$f":"N29","v":250}]
[]
[null,null,"Taxes and Depreciation"]
[null,null,null,"Depreciation Life","Years",{"$f":"INDEX(H36:N36,$E$1)","v":50},null,50,50,50,50,50,50,50]
[null,null,null,"Income Tax Rate","%",{"$f":"INDEX(H37:N37,$E$1)","v":0.2},null,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,"Apply NOL","Flag",{"$f":"INDEX(H38:N38,$E$1)","v":1},null,1,1,1,1,1,1,1]
[]
[null,"Financing"]
[null,null,"Debt Size"]
[null,null,null,"Maximum Debt to Capital","%",{"$f":"INDEX(H42:N42,$E$1)","v":0.8},null,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"Minimum DSCR","x",{"$f":"INDEX(H43:N43,$E$1)","v":1.2},null,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[]
[null,null,null,"Interest Rate","%",{"$f":"INDEX(H45:N45,$E$1)","v":0.06},null,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,"Up-Front Fee","%",{"$f":"INDEX(H46:N46,$E$1)","v":0.02},null,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Commitment Fee","%",{"$f":"INDEX(H47:N47,$E$1)","v":0.01},null,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,null,"Debt Tenor","Years",{"$f":"INDEX(H49:N49,$E$1)","v":35},null,35,35,35,35,35,35,35]
[]
[null,null,null,"Pro-Rata","Flag",{"$f":"INDEX(H51:N51,$E$1)","v":1},null,1,1,1,1,1,1,1]
[null,null,null,"Equity First","Flag",{"$f":"INDEX(H52:N52,$E$1)","v":0},null,{"$f":"(NOT(H51))*1","v":0},{"$f":"(NOT(I51))*1","v":0},{"$f":"(NOT(J51))*1","v":0},{"$f":"(NOT(K51))*1","v":0},{"$f":"(NOT(L51))*1","v":0},{"$f":"(NOT(M51))*1","v":0},{"$f":"(NOT(N51))*1","v":0}]
[]
[null,"Model Parameters"]
[]
[null,null,null,"Turn UDF ON","Flag",{"$f":"INDEX(H56:N56,$E$1)","v":1},null,1,1,1,1,1,1,1]
[null,null,null,"Calculation Column Start",null,{"$f":"INDEX(H57:N57,$E$1)","v":11},null,11,11,11,11,11,11,11]
[null,null,null,"Sum Column",null,{"$f":"INDEX(H58:N58,$E$1)","v":9},null,9,9,9,9,9,9,9]
[null,null,null,"Title Column",null,{"$f":"INDEX(H59:N59,$E$1)","v":4},null,4,4,4,4,4,4,4]
[null,null,null,"Constant_Column",null,{"$f":"INDEX(H60:N60,$E$1)","v":6},null,6,6,6,6,6,6,6]
[null,null,null,"Unit Column",null,{"$f":"INDEX(H61:N61,$E$1)","v":5},null,5,5,5,5,5,5,5]
[null,null,null,"Format Code Column",null,{"$f":"INDEX(H62:N62,$E$1)","v":2},null,2,2,2,2,2,2,2]
[null,null,null,"Title Format Code",null,{"$f":"INDEX(H63:N63,$E$1)","v":"T"},null,"T","T","T","T","T","T","T"]
[null,null,null,"Number No Decimal Format Code",null,{"$f":"INDEX(H64:N64,$E$1)","v":"C"},null,"C","C","C","C","C","C","C"]
[null,null,null,"Percentage Format Code",null,{"$f":"INDEX(H65:N65,$E$1)","v":"P"},null,"P","P","P","P","P","P","P"]
[null,null,null,"Circular convergance",null,{"$f":"INDEX(H66:N66,$E$1)","v":1.0000000000000001E-5},null,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5]
[null,null,null,"Maximum iteration for circular",null,{"$f":"INDEX(H67:N67,$E$1)","v":100},null,100,100,100,100,100,100,100]
[null,null,null,"Maximum iteration for goalseek",null,{"$f":"INDEX(H68:N68,$E$1)","v":100},null,100,100,100,100,100,100,100]
[null,null,null,"Debug_Code_1",null,{"$f":"INDEX(H69:N69,$E$1)","v":0},null,0,0,0,0,0,0,0]
[null,null,null,"Hours in Day",null,{"$f":"INDEX(H70:N70,$E$1)","v":24},null,24,24,24,24,24,24,24]

{"sheet":"InputS","index":1,"n_rows":11,"n_cols":510,"rows_kept":11,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Timeline",null,null,"Output Unit","Input Unit","Input 1","Input 2"]
[null,null,"Period",null,"Period","Periods",{"$f":"InputC!F11","v":220},null,null,null,{"$f":"_xlfn.SEQUENCE(,G3)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220]
[null,null,"Construnction Flag",null,"Flag","Months",{"$f":"InputC!F4","v":100},null,null,null,{"$f":"(K3<=$G$4)*1","v":1},{"$f":"(L3<=$G$4)*1","v":1},{"$f":"(M3<=$G$4)*1","v":1},{"$f":"(N3<=$G$4)*1","v":1},{"$f":"(O3<=$G$4)*1","v":1},{"$f":"(P3<=$G$4)*1","v":1},{"$f":"(Q3<=$G$4)*1","v":1},{"$f":"(R3<=$G$4)*1","v":1},{"$f":"(S3<=$G$4)*1","v":1},{"$f":"(T3<=$G$4)*1","v":1},{"$f":"(U3<=$G$4)*1","v":1},{"$f":"(V3<=$G$4)*1","v":1},{"$f":"(W3<=$G$4)*1","v":1},{"$f":"(X3<=$G$4)*1","v":1},{"$f":"(Y3<=$G$4)*1","v":1},{"$f":"(Z3<=$G$4)*1","v":1},{"$f":"(AA3<=$G$4)*1","v":1},{"$f":"(AB3<=$G$4)*1","v":1},{"$f":"(AC3<=$G$4)*1","v":1},{"$f":"(AD3<=$G$4)*1","v":1},{"$f":"(AE3<=$G$4)*1","v":1},{"$f":"(AF3<=$G$4)*1","v":1},{"$f":"(AG3<=$G$4)*1","v":1},{"$f":"(AH3<=$G$4)*1","v":1},{"$f":"(AI3<=$G$4)*1","v":1},{"$f":"(AJ3<=$G$4)*1","v":1},{"$f":"(AK3<=$G$4)*1","v":1},{"$f":"(AL3<=$G$4)*1","v":1},{"$f":"(AM3<=$G$4)*1","v":1},{"$f":"(AN3<=$G$4)*1","v":1},{"$f":"(AO3<=$G$4)*1","v":1},{"$f":"(AP3<=$G$4)*1","v":1},{"$f":"(AQ3<=$G$4)*1","v":1},{"$f":"(AR3<=$G$4)*1","v":1},{"$f":"(AS3<=$G$4)*1","v":1},{"$f":"(AT3<=$G$4)*1","v":1},{"$f":"(AU3<=$G$4)*1","v":1},{"$f":"(AV3<=$G$4)*1","v":1},{"$f":"(AW3<=$G$4)*1","v":1},{"$f":"(AX3<=$G$4)*1","v":1},{"$f":"(AY3<=$G$4)*1","v":1},{"$f":"(AZ3<=$G$4)*1","v":1},{"$f":"(BA3<=$G$4)*1","v":1},{"$f":"(BB3<=$G$4)*1","v":1},{"$f":"(BC3<=$G$4)*1","v":1},{"$f":"(BD3<=$G$4)*1","v":1},{"$f":"(BE3<=$G$4)*1","v":1},{"$f":"(BF3<=$G$4)*1","v":1},{"$f":"(BG3<=$G$4)*1","v":1},{"$f":"(BH3<=$G$4)*1","v":1},{"$f":"(BI3<=$G$4)*1","v":1},{"$f":"(BJ3<=$G$4)*1","v":1},{"$f":"(BK3<=$G$4)*1","v":1},{"$f":"(BL3<=$G$4)*1","v":1},{"$f":"(BM3<=$G$4)*1","v":1},{"$f":"(BN3<=$G$4)*1","v":1},{"$f":"(BO3<=$G$4)*1","v":1},{"$f":"(BP3<=$G$4)*1","v":1},{"$f":"(BQ3<=$G$4)*1","v":1},{"$f":"(BR3<=$G$4)*1","v":1},{"$f":"(BS3<=$G$4)*1","v":1},{"$f":"(BT3<=$G$4)*1","v":1},{"$f":"(BU3<=$G$4)*1","v":1},{"$f":"(BV3<=$G$4)*1","v":1},{"$f":"(BW3<=$G$4)*1","v":1},{"$f":"(BX3<=$G$4)*1","v":1},{"$f":"(BY3<=$G$4)*1","v":1},{"$f":"(BZ3<=$G$4)*1","v":1},{"$f":"(CA3<=$G$4)*1","v":1},{"$f":"(CB3<=$G$4)*1","v":1},{"$f":"(CC3<=$G$4)*1","v":1},{"$f":"(CD3<=$G$4)*1","v":1},{"$f":"(CE3<=$G$4)*1","v":1},{"$f":"(CF3<=$G$4)*1","v":1},{"$f":"(CG3<=$G$4)*1","v":1},{"$f":"(CH3<=$G$4)*1","v":1},{"$f":"(CI3<=$G$4)*1","v":1},{"$f":"(CJ3<=$G$4)*1","v":1},{"$f":"(CK3<=$G$4)*1","v":1},{"$f":"(CL3<=$G$4)*1","v":1},{"$f":"(CM3<=$G$4)*1","v":1},{"$f":"(CN3<=$G$4)*1","v":1},{"$f":"(CO3<=$G$4)*1","v":1},{"$f":"(CP3<=$G$4)*1","v":1},{"$f":"(CQ3<=$G$4)*1","v":1},{"$f":"(CR3<=$G$4)*1","v":1},{"$f":"(CS3<=$G$4)*1","v":1},{"$f":"(CT3<=$G$4)*1","v":1},{"$f":"(CU3<=$G$4)*1","v":1},{"$f":"(CV3<=$G$4)*1","v":1},{"$f":"(CW3<=$G$4)*1","v":1},{"$f":"(CX3<=$G$4)*1","v":1},{"$f":"(CY3<=$G$4)*1","v":1},{"$f":"(CZ3<=$G$4)*1","v":1},{"$f":"(DA3<=$G$4)*1","v":1},{"$f":"(DB3<=$G$4)*1","v":1},{"$f":"(DC3<=$G$4)*1","v":1},{"$f":"(DD3<=$G$4)*1","v":1},{"$f":"(DE3<=$G$4)*1","v":1},{"$f":"(DF3<=$G$4)*1","v":1},{"$f":"(DG3<=$G$4)*1","v":0},{"$f":"(DH3<=$G$4)*1","v":0},{"$f":"(DI3<=$G$4)*1","v":0},{"$f":"(DJ3<=$G$4)*1","v":0},{"$f":"(DK3<=$G$4)*1","v":0},{"$f":"(DL3<=$G$4)*1","v":0},{"$f":"(DM3<=$G$4)*1","v":0},{"$f":"(DN3<=$G$4)*1","v":0},{"$f":"(DO3<=$G$4)*1","v":0},{"$f":"(DP3<=$G$4)*1","v":0},{"$f":"(DQ3<=$G$4)*1","v":0},{"$f":"(DR3<=$G$4)*1","v":0},{"$f":"(DS3<=$G$4)*1","v":0},{"$f":"(DT3<=$G$4)*1","v":0},{"$f":"(DU3<=$G$4)*1","v":0},{"$f":"(DV3<=$G$4)*1","v":0},{"$f":"(DW3<=$G$4)*1","v":0},{"$f":"(DX3<=$G$4)*1","v":0},{"$f":"(DY3<=$G$4)*1","v":0},{"$f":"(DZ3<=$G$4)*1","v":0},{"$f":"(EA3<=$G$4)*1","v":0},{"$f":"(EB3<=$G$4)*1","v":0},{"$f":"(EC3<=$G$4)*1","v":0},{"$f":"(ED3<=$G$4)*1","v":0},{"$f":"(EE3<=$G$4)*1","v":0},{"$f":"(EF3<=$G$4)*1","v":0},{"$f":"(EG3<=$G$4)*1","v":0},{"$f":"(EH3<=$G$4)*1","v":0},{"$f":"(EI3<=$G$4)*1","v":0},{"$f":"(EJ3<=$G$4)*1","v":0},{"$f":"(EK3<=$G$4)*1","v":0},{"$f":"(EL3<=$G$4)*1","v":0},{"$f":"(EM3<=$G$4)*1","v":0},{"$f":"(EN3<=$G$4)*1","v":0},{"$f":"(EO3<=$G$4)*1","v":0},{"$f":"(EP3<=$G$4)*1","v":0},{"$f":"(EQ3<=$G$4)*1","v":0},{"$f":"(ER3<=$G$4)*1","v":0},{"$f":"(ES3<=$G$4)*1","v":0},{"$f":"(ET3<=$G$4)*1","v":0},{"$f":"(EU3<=$G$4)*1","v":0},{"$f":"(EV3<=$G$4)*1","v":0},{"$f":"(EW3<=$G$4)*1","v":0},{"$f":"(EX3<=$G$4)*1","v":0},{"$f":"(EY3<=$G$4)*1","v":0},{"$f":"(EZ3<=$G$4)*1","v":0},{"$f":"(FA3<=$G$4)*1","v":0},{"$f":"(FB3<=$G$4)*1","v":0},{"$f":"(FC3<=$G$4)*1","v":0},{"$f":"(FD3<=$G$4)*1","v":0},{"$f":"(FE3<=$G$4)*1","v":0},{"$f":"(FF3<=$G$4)*1","v":0},{"$f":"(FG3<=$G$4)*1","v":0},{"$f":"(FH3<=$G$4)*1","v":0},{"$f":"(FI3<=$G$4)*1","v":0},{"$f":"(FJ3<=$G$4)*1","v":0},{"$f":"(FK3<=$G$4)*1","v":0},{"$f":"(FL3<=$G$4)*1","v":0},{"$f":"(FM3<=$G$4)*1","v":0},{"$f":"(FN3<=$G$4)*1","v":0},{"$f":"(FO3<=$G$4)*1","v":0},{"$f":"(FP3<=$G$4)*1","v":0},{"$f":"(FQ3<=$G$4)*1","v":0},{"$f":"(FR3<=$G$4)*1","v":0},{"$f":"(FS3<=$G$4)*1","v":0},{"$f":"(FT3<=$G$4)*1","v":0},{"$f":"(FU3<=$G$4)*1","v":0},{"$f":"(FV3<=$G$4)*1","v":0},{"$f":"(FW3<=$G$4)*1","v":0},{"$f":"(FX3<=$G$4)*1","v":0},{"$f":"(FY3<=$G$4)*1","v":0},{"$f":"(FZ3<=$G$4)*1","v":0},{"$f":"(GA3<=$G$4)*1","v":0},{"$f":"(GB3<=$G$4)*1","v":0},{"$f":"(GC3<=$G$4)*1","v":0},{"$f":"(GD3<=$G$4)*1","v":0},{"$f":"(GE3<=$G$4)*1","v":0},{"$f":"(GF3<=$G$4)*1","v":0},{"$f":"(GG3<=$G$4)*1","v":0},{"$f":"(GH3<=$G$4)*1","v":0},{"$f":"(GI3<=$G$4)*1","v":0},{"$f":"(GJ3<=$G$4)*1","v":0},{"$f":"(GK3<=$G$4)*1","v":0},{"$f":"(GL3<=$G$4)*1","v":0},{"$f":"(GM3<=$G$4)*1","v":0},{"$f":"(GN3<=$G$4)*1","v":0},{"$f":"(GO3<=$G$4)*1","v":0},{"$f":"(GP3<=$G$4)*1","v":0},{"$f":"(GQ3<=$G$4)*1","v":0},{"$f":"(GR3<=$G$4)*1","v":0},{"$f":"(GS3<=$G$4)*1","v":0},{"$f":"(GT3<=$G$4)*1","v":0},{"$f":"(GU3<=$G$4)*1","v":0},{"$f":"(GV3<=$G$4)*1","v":0},{"$f":"(GW3<=$G$4)*1","v":0},{"$f":"(GX3<=$G$4)*1","v":0},{"$f":"(GY3<=$G$4)*1","v":0},{"$f":"(GZ3<=$G$4)*1","v":0},{"$f":"(HA3<=$G$4)*1","v":0},{"$f":"(HB3<=$G$4)*1","v":0},{"$f":"(HC3<=$G$4)*1","v":0},{"$f":"(HD3<=$G$4)*1","v":0},{"$f":"(HE3<=$G$4)*1","v":0},{"$f":"(HF3<=$G$4)*1","v":0},{"$f":"(HG3<=$G$4)*1","v":0},{"$f":"(HH3<=$G$4)*1","v":0},{"$f":"(HI3<=$G$4)*1","v":0},{"$f":"(HJ3<=$G$4)*1","v":0},{"$f":"(HK3<=$G$4)*1","v":0},{"$f":"(HL3<=$G$4)*1","v":0},{"$f":"(HM3<=$G$4)*1","v":0},{"$f":"(HN3<=$G$4)*1","v":0},{"$f":"(HO3<=$G$4)*1","v":0},{"$f":"(HP3<=$G$4)*1","v":0},{"$f":"(HQ3<=$G$4)*1","v":0},{"$f":"(HR3<=$G$4)*1","v":0},{"$f":"(HS3<=$G$4)*1","v":0},{"$f":"(HT3<=$G$4)*1","v":0},{"$f":"(HU3<=$G$4)*1","v":0},{"$f":"(HV3<=$G$4)*1","v":0},{"$f":"(HW3<=$G$4)*1","v":1},{"$f":"(HX3<=$G$4)*1","v":1},{"$f":"(HY3<=$G$4)*1","v":1},{"$f":"(HZ3<=$G$4)*1","v":1},{"$f":"(IA3<=$G$4)*1","v":1},{"$f":"(IB3<=$G$4)*1","v":1},{"$f":"(IC3<=$G$4)*1","v":1},{"$f":"(ID3<=$G$4)*1","v":1},{"$f":"(IE3<=$G$4)*1","v":1},{"$f":"(IF3<=$G$4)*1","v":1},{"$f":"(IG3<=$G$4)*1","v":1},{"$f":"(IH3<=$G$4)*1","v":1},{"$f":"(II3<=$G$4)*1","v":1},{"$f":"(IJ3<=$G$4)*1","v":1},{"$f":"(IK3<=$G$4)*1","v":1},{"$f":"(IL3<=$G$4)*1","v":1},{"$f":"(IM3<=$G$4)*1","v":1},{"$f":"(IN3<=$G$4)*1","v":1},{"$f":"(IO3<=$G$4)*1","v":1},{"$f":"(IP3<=$G$4)*1","v":1},{"$f":"(IQ3<=$G$4)*1","v":1},{"$f":"(IR3<=$G$4)*1","v":1},{"$f":"(IS3<=$G$4)*1","v":1},{"$f":"(IT3<=$G$4)*1","v":1},{"$f":"(IU3<=$G$4)*1","v":1},{"$f":"(IV3<=$G$4)*1","v":1},{"$f":"(IW3<=$G$4)*1","v":1},{"$f":"(IX3<=$G$4)*1","v":1},{"$f":"(IY3<=$G$4)*1","v":1},{"$f":"(IZ3<=$G$4)*1","v":1},{"$f":"(JA3<=$G$4)*1","v":1},{"$f":"(JB3<=$G$4)*1","v":1},{"$f":"(JC3<=$G$4)*1","v":1},{"$f":"(JD3<=$G$4)*1","v":1},{"$f":"(JE3<=$G$4)*1","v":1},{"$f":"(JF3<=$G$4)*1","v":1},{"$f":"(JG3<=$G$4)*1","v":1},{"$f":"(JH3<=$G$4)*1","v":1},{"$f":"(JI3<=$G$4)*1","v":1},{"$f":"(JJ3<=$G$4)*1","v":1},{"$f":"(JK3<=$G$4)*1","v":1},{"$f":"(JL3<=$G$4)*1","v":1},{"$f":"(JM3<=$G$4)*1","v":1},{"$f":"(JN3<=$G$4)*1","v":1},{"$f":"(JO3<=$G$4)*1","v":1},{"$f":"(JP3<=$G$4)*1","v":1},{"$f":"(JQ3<=$G$4)*1","v":1},{"$f":"(JR3<=$G$4)*1","v":1},{"$f":"(JS3<=$G$4)*1","v":1},{"$f":"(JT3<=$G$4)*1","v":1},{"$f":"(JU3<=$G$4)*1","v":1},{"$f":"(JV3<=$G$4)*1","v":1},{"$f":"(JW3<=$G$4)*1","v":1},{"$f":"(JX3<=$G$4)*1","v":1},{"$f":"(JY3<=$G$4)*1","v":1},{"$f":"(JZ3<=$G$4)*1","v":1},{"$f":"(KA3<=$G$4)*1","v":1},{"$f":"(KB3<=$G$4)*1","v":1},{"$f":"(KC3<=$G$4)*1","v":1},{"$f":"(KD3<=$G$4)*1","v":1},{"$f":"(KE3<=$G$4)*1","v":1},{"$f":"(KF3<=$G$4)*1","v":1},{"$f":"(KG3<=$G$4)*1","v":1},{"$f":"(KH3<=$G$4)*1","v":1},{"$f":"(KI3<=$G$4)*1","v":1},{"$f":"(KJ3<=$G$4)*1","v":1},{"$f":"(KK3<=$G$4)*1","v":1},{"$f":"(KL3<=$G$4)*1","v":1},{"$f":"(KM3<=$G$4)*1","v":1},{"$f":"(KN3<=$G$4)*1","v":1},{"$f":"(KO3<=$G$4)*1","v":1},{"$f":"(KP3<=$G$4)*1","v":1},{"$f":"(KQ3<=$G$4)*1","v":1},{"$f":"(KR3<=$G$4)*1","v":1},{"$f":"(KS3<=$G$4)*1","v":1},{"$f":"(KT3<=$G$4)*1","v":1},{"$f":"(KU3<=$G$4)*1","v":1},{"$f":"(KV3<=$G$4)*1","v":1},{"$f":"(KW3<=$G$4)*1","v":1},{"$f":"(KX3<=$G$4)*1","v":1},{"$f":"(KY3<=$G$4)*1","v":1},{"$f":"(KZ3<=$G$4)*1","v":1},{"$f":"(LA3<=$G$4)*1","v":1},{"$f":"(LB3<=$G$4)*1","v":1},{"$f":"(LC3<=$G$4)*1","v":1},{"$f":"(LD3<=$G$4)*1","v":1},{"$f":"(LE3<=$G$4)*1","v":1},{"$f":"(LF3<=$G$4)*1","v":1},{"$f":"(LG3<=$G$4)*1","v":1},{"$f":"(LH3<=$G$4)*1","v":1},{"$f":"(LI3<=$G$4)*1","v":1},{"$f":"(LJ3<=$G$4)*1","v":1},{"$f":"(LK3<=$G$4)*1","v":1},{"$f":"(LL3<=$G$4)*1","v":1},{"$f":"(LM3<=$G$4)*1","v":1},{"$f":"(LN3<=$G$4)*1","v":1},{"$f":"(LO3<=$G$4)*1","v":1},{"$f":"(LP3<=$G$4)*1","v":1},{"$f":"(LQ3<=$G$4)*1","v":1},{"$f":"(LR3<=$G$4)*1","v":1},{"$f":"(LS3<=$G$4)*1","v":1},{"$f":"(LT3<=$G$4)*1","v":1},{"$f":"(LU3<=$G$4)*1","v":1},{"$f":"(LV3<=$G$4)*1","v":1},{"$f":"(LW3<=$G$4)*1","v":1},{"$f":"(LX3<=$G$4)*1","v":1},{"$f":"(LY3<=$G$4)*1","v":1},{"$f":"(LZ3<=$G$4)*1","v":1},{"$f":"(MA3<=$G$4)*1","v":1},{"$f":"(MB3<=$G$4)*1","v":1},{"$f":"(MC3<=$G$4)*1","v":1},{"$f":"(MD3<=$G$4)*1","v":1},{"$f":"(ME3<=$G$4)*1","v":1},{"$f":"(MF3<=$G$4)*1","v":1},{"$f":"(MG3<=$G$4)*1","v":1},{"$f":"(MH3<=$G$4)*1","v":1},{"$f":"(MI3<=$G$4)*1","v":1},{"$f":"(MJ3<=$G$4)*1","v":1},{"$f":"(MK3<=$G$4)*1","v":1},{"$f":"(ML3<=$G$4)*1","v":1},{"$f":"(MM3<=$G$4)*1","v":1},{"$f":"(MN3<=$G$4)*1","v":1},{"$f":"(MO3<=$G$4)*1","v":1},{"$f":"(MP3<=$G$4)*1","v":1},{"$f":"(MQ3<=$G$4)*1","v":1},{"$f":"(MR3<=$G$4)*1","v":1},{"$f":"(MS3<=$G$4)*1","v":1},{"$f":"(MT3<=$G$4)*1","v":1},{"$f":"(MU3<=$G$4)*1","v":1},{"$f":"(MV3<=$G$4)*1","v":1},{"$f":"(MW3<=$G$4)*1","v":1},{"$f":"(MX3<=$G$4)*1","v":1},{"$f":"(MY3<=$G$4)*1","v":1},{"$f":"(MZ3<=$G$4)*1","v":1},{"$f":"(NA3<=$G$4)*1","v":1},{"$f":"(NB3<=$G$4)*1","v":1},{"$f":"(NC3<=$G$4)*1","v":1},{"$f":"(ND3<=$G$4)*1","v":1},{"$f":"(NE3<=$G$4)*1","v":1},{"$f":"(NF3<=$G$4)*1","v":1},{"$f":"(NG3<=$G$4)*1","v":1},{"$f":"(NH3<=$G$4)*1","v":1},{"$f":"(NI3<=$G$4)*1","v":1},{"$f":"(NJ3<=$G$4)*1","v":1},{"$f":"(NK3<=$G$4)*1","v":1},{"$f":"(NL3<=$G$4)*1","v":1},{"$f":"(NM3<=$G$4)*1","v":1},{"$f":"(NN3<=$G$4)*1","v":1},{"$f":"(NO3<=$G$4)*1","v":1},{"$f":"(NP3<=$G$4)*1","v":1},{"$f":"(NQ3<=$G$4)*1","v":1},{"$f":"(NR3<=$G$4)*1","v":1},{"$f":"(NS3<=$G$4)*1","v":1},{"$f":"(NT3<=$G$4)*1","v":1},{"$f":"(NU3<=$G$4)*1","v":1},{"$f":"(NV3<=$G$4)*1","v":1},{"$f":"(NW3<=$G$4)*1","v":1},{"$f":"(NX3<=$G$4)*1","v":1},{"$f":"(NY3<=$G$4)*1","v":1},{"$f":"(NZ3<=$G$4)*1","v":1},{"$f":"(OA3<=$G$4)*1","v":1},{"$f":"(OB3<=$G$4)*1","v":1},{"$f":"(OC3<=$G$4)*1","v":1},{"$f":"(OD3<=$G$4)*1","v":1},{"$f":"(OE3<=$G$4)*1","v":1},{"$f":"(OF3<=$G$4)*1","v":1},{"$f":"(OG3<=$G$4)*1","v":1},{"$f":"(OH3<=$G$4)*1","v":1},{"$f":"(OI3<=$G$4)*1","v":1},{"$f":"(OJ3<=$G$4)*1","v":1},{"$f":"(OK3<=$G$4)*1","v":1},{"$f":"(OL3<=$G$4)*1","v":1},{"$f":"(OM3<=$G$4)*1","v":1},{"$f":"(ON3<=$G$4)*1","v":1},{"$f":"(OO3<=$G$4)*1","v":1},{"$f":"(OP3<=$G$4)*1","v":1},{"$f":"(OQ3<=$G$4)*1","v":1},{"$f":"(OR3<=$G$4)*1","v":1},{"$f":"(OS3<=$G$4)*1","v":1},{"$f":"(OT3<=$G$4)*1","v":1},{"$f":"(OU3<=$G$4)*1","v":1},{"$f":"(OV3<=$G$4)*1","v":1},{"$f":"(OW3<=$G$4)*1","v":1},{"$f":"(OX3<=$G$4)*1","v":1},{"$f":"(OY3<=$G$4)*1","v":1},{"$f":"(OZ3<=$G$4)*1","v":1},{"$f":"(PA3<=$G$4)*1","v":1},{"$f":"(PB3<=$G$4)*1","v":1},{"$f":"(PC3<=$G$4)*1","v":1},{"$f":"(PD3<=$G$4)*1","v":1},{"$f":"(PE3<=$G$4)*1","v":1},{"$f":"(PF3<=$G$4)*1","v":1},{"$f":"(PG3<=$G$4)*1","v":1},{"$f":"(PH3<=$G$4)*1","v":1},{"$f":"(PI3<=$G$4)*1","v":1},{"$f":"(PJ3<=$G$4)*1","v":1},{"$f":"(PK3<=$G$4)*1","v":1},{"$f":"(PL3<=$G$4)*1","v":1},{"$f":"(PM3<=$G$4)*1","v":1},{"$f":"(PN3<=$G$4)*1","v":1},{"$f":"(PO3<=$G$4)*1","v":1},{"$f":"(PP3<=$G$4)*1","v":1},{"$f":"(PQ3<=$G$4)*1","v":1},{"$f":"(PR3<=$G$4)*1","v":1},{"$f":"(PS3<=$G$4)*1","v":1},{"$f":"(PT3<=$G$4)*1","v":1},{"$f":"(PU3<=$G$4)*1","v":1},{"$f":"(PV3<=$G$4)*1","v":1},{"$f":"(PW3<=$G$4)*1","v":1},{"$f":"(PX3<=$G$4)*1","v":1},{"$f":"(PY3<=$G$4)*1","v":1},{"$f":"(PZ3<=$G$4)*1","v":1},{"$f":"(QA3<=$G$4)*1","v":1},{"$f":"(QB3<=$G$4)*1","v":1},{"$f":"(QC3<=$G$4)*1","v":1},{"$f":"(QD3<=$G$4)*1","v":1},{"$f":"(QE3<=$G$4)*1","v":1},{"$f":"(QF3<=$G$4)*1","v":1},{"$f":"(QG3<=$G$4)*1","v":1},{"$f":"(QH3<=$G$4)*1","v":1},{"$f":"(QI3<=$G$4)*1","v":1},{"$f":"(QJ3<=$G$4)*1","v":1},{"$f":"(QK3<=$G$4)*1","v":1},{"$f":"(QL3<=$G$4)*1","v":1},{"$f":"(QM3<=$G$4)*1","v":1},{"$f":"(QN3<=$G$4)*1","v":1},{"$f":"(QO3<=$G$4)*1","v":1},{"$f":"(QP3<=$G$4)*1","v":1},{"$f":"(QQ3<=$G$4)*1","v":1},{"$f":"(QR3<=$G$4)*1","v":1},{"$f":"(QS3<=$G$4)*1","v":1},{"$f":"(QT3<=$G$4)*1","v":1},{"$f":"(QU3<=$G$4)*1","v":1},{"$f":"(QV3<=$G$4)*1","v":1},{"$f":"(QW3<=$G$4)*1","v":1},{"$f":"(QX3<=$G$4)*1","v":1},{"$f":"(QY3<=$G$4)*1","v":1},{"$f":"(QZ3<=$G$4)*1","v":1},{"$f":"(RA3<=$G$4)*1","v":1},{"$f":"(RB3<=$G$4)*1","v":1},{"$f":"(RC3<=$G$4)*1","v":1},{"$f":"(RD3<=$G$4)*1","v":1},{"$f":"(RE3<=$G$4)*1","v":1},{"$f":"(RF3<=$G$4)*1","v":1},{"$f":"(RG3<=$G$4)*1","v":1},{"$f":"(RH3<=$G$4)*1","v":1},{"$f":"(RI3<=$G$4)*1","v":1},{"$f":"(RJ3<=$G$4)*1","v":1},{"$f":"(RK3<=$G$4)*1","v":1},{"$f":"(RL3<=$G$4)*1","v":1},{"$f":"(RM3<=$G$4)*1","v":1},{"$f":"(RN3<=$G$4)*1","v":1},{"$f":"(RO3<=$G$4)*1","v":1},{"$f":"(RP3<=$G$4)*1","v":1},{"$f":"(RQ3<=$G$4)*1","v":1},{"$f":"(RR3<=$G$4)*1","v":1},{"$f":"(RS3<=$G$4)*1","v":1},{"$f":"(RT3<=$G$4)*1","v":1},{"$f":"(RU3<=$G$4)*1","v":1},{"$f":"(RV3<=$G$4)*1","v":1},{"$f":"(RW3<=$G$4)*1","v":1},{"$f":"(RX3<=$G$4)*1","v":1},{"$f":"(RY3<=$G$4)*1","v":1},{"$f":"(RZ3<=$G$4)*1","v":1},{"$f":"(SA3<=$G$4)*1","v":1},{"$f":"(SB3<=$G$4)*1","v":1},{"$f":"(SC3<=$G$4)*1","v":1},{"$f":"(SD3<=$G$4)*1","v":1},{"$f":"(SE3<=$G$4)*1","v":1},{"$f":"(SF3<=$G$4)*1","v":1},{"$f":"(SG3<=$G$4)*1","v":1},{"$f":"(SH3<=$G$4)*1","v":1},{"$f":"(SI3<=$G$4)*1","v":1},{"$f":"(SJ3<=$G$4)*1","v":1},{"$f":"(SK3<=$G$4)*1","v":1},{"$f":"(SL3<=$G$4)*1","v":1},{"$f":"(SM3<=$G$4)*1","v":1},{"$f":"(SN3<=$G$4)*1","v":1},{"$f":"(SO3<=$G$4)*1","v":1},{"$f":"(SP3<=$G$4)*1","v":1}]
[null,null,"Start of Peiod",null,"Date",null,null,null,null,null,{"$f":"J6+1","v":"2026-01-01"},{"$f":"K6+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"BW6+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","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01",{"$f":"EI6+1","v":"2034-05-01"},"2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01",{"$f":"GU6+1","v":"2034-05-01"},"2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01",{"$f":"JG6+1","v":"2037-06-01"},"2037-07-01","2037-08-01","2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01","2039-05-01","2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01",{"$f":"LS6+1","v":"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","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01",{"$f":"OE6+1","v":"2048-02-01"},"2048-03-01","2048-04-01","2048-05-01","2048-06-01","2048-07-01","2048-08-01","2048-09-01","2048-10-01","2048-11-01","2048-12-01","2049-01-01","2049-02-01","2049-03-01","2049-04-01","2049-05-01","2049-06-01","2049-07-01","2049-08-01","2049-09-01","2049-10-01","2049-11-01","2049-12-01","2050-01-01","2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01",{"$f":"QQ6+1","v":"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"]
[null,null,"End of Period",null,"Date",null,null,null,null,{"$f":"InputC!F3-1","v":"2025-12-31"},{"$f":"EOMONTH(K5,K4-1)","v":"2026-01-31"},{"$f":"EOMONTH(L5,L4-1)","v":"2026-02-28"},"2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31",{"$f":"EOMONTH(BX5,BX4-1)","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","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30",{"$f":"EOMONTH(EJ5,EJ4-1)","v":"2034-04-30"},"2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30",{"$f":"EOMONTH(GV5,GV4-1)","v":"2034-04-30"},"2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31",{"$f":"EOMONTH(JH5,JH4-1)","v":"2037-06-30"},"2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30",{"$f":"EOMONTH(LT5,LT4-1)","v":"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","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31",{"$f":"EOMONTH(OF5,OF4-1)","v":"2048-02-29"},"2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31","2053-02-28","2053-03-31","2053-04-30","2053-05-31",{"$f":"EOMONTH(QR5,QR4-1)","v":"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"]
[null,null,"Operting Period",null,"Flag","Date",{"$f":"InputC!F6","v":"2034-06-01"},{"$f":"InputC!F8","v":"2094-05-31"},null,null,{"$f":"(AND(NOT(K4),K5>=$G$7,K6<=$H$73))*1","v":0},{"$f":"(AND(NOT(L4),L5>=$G$7,L6<=$H$73))*1","v":0},{"$f":"(AND(NOT(M4),M5>=$G$7,M6<=$H$73))*1","v":0},{"$f":"(AND(NOT(N4),N5>=$G$7,N6<=$H$73))*1","v":0},{"$f":"(AND(NOT(O4),O5>=$G$7,O6<=$H$73))*1","v":0},{"$f":"(AND(NOT(P4),P5>=$G$7,P6<=$H$73))*1","v":0},{"$f":"(AND(NOT(Q4),Q5>=$G$7,Q6<=$H$73))*1","v":0},{"$f":"(AND(NOT(R4),R5>=$G$7,R6<=$H$73))*1","v":0},{"$f":"(AND(NOT(S4),S5>=$G$7,S6<=$H$73))*1","v":0},{"$f":"(AND(NOT(T4),T5>=$G$7,T6<=$H$73))*1","v":0},{"$f":"(AND(NOT(U4),U5>=$G$7,U6<=$H$73))*1","v":0},{"$f":"(AND(NOT(V4),V5>=$G$7,V6<=$H$73))*1","v":0},{"$f":"(AND(NOT(W4),W5>=$G$7,W6<=$H$73))*1","v":0},{"$f":"(AND(NOT(X4),X5>=$G$7,X6<=$H$73))*1","v":0},{"$f":"(AND(NOT(Y4),Y5>=$G$7,Y6<=$H$73))*1","v":0},{"$f":"(AND(NOT(Z4),Z5>=$G$7,Z6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AA4),AA5>=$G$7,AA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AB4),AB5>=$G$7,AB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AC4),AC5>=$G$7,AC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AD4),AD5>=$G$7,AD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AE4),AE5>=$G$7,AE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AF4),AF5>=$G$7,AF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AG4),AG5>=$G$7,AG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AH4),AH5>=$G$7,AH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AI4),AI5>=$G$7,AI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AJ4),AJ5>=$G$7,AJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AK4),AK5>=$G$7,AK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AL4),AL5>=$G$7,AL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AM4),AM5>=$G$7,AM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AN4),AN5>=$G$7,AN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AO4),AO5>=$G$7,AO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AP4),AP5>=$G$7,AP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AQ4),AQ5>=$G$7,AQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AR4),AR5>=$G$7,AR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AS4),AS5>=$G$7,AS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AT4),AT5>=$G$7,AT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AU4),AU5>=$G$7,AU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AV4),AV5>=$G$7,AV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AW4),AW5>=$G$7,AW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AX4),AX5>=$G$7,AX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AY4),AY5>=$G$7,AY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(AZ4),AZ5>=$G$7,AZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BA4),BA5>=$G$7,BA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BB4),BB5>=$G$7,BB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BC4),BC5>=$G$7,BC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BD4),BD5>=$G$7,BD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BE4),BE5>=$G$7,BE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BF4),BF5>=$G$7,BF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BG4),BG5>=$G$7,BG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BH4),BH5>=$G$7,BH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BI4),BI5>=$G$7,BI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BJ4),BJ5>=$G$7,BJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BK4),BK5>=$G$7,BK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BL4),BL5>=$G$7,BL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BM4),BM5>=$G$7,BM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BN4),BN5>=$G$7,BN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BO4),BO5>=$G$7,BO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BP4),BP5>=$G$7,BP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BQ4),BQ5>=$G$7,BQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BR4),BR5>=$G$7,BR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BS4),BS5>=$G$7,BS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BT4),BT5>=$G$7,BT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BU4),BU5>=$G$7,BU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BV4),BV5>=$G$7,BV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BW4),BW5>=$G$7,BW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BX4),BX5>=$G$7,BX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BY4),BY5>=$G$7,BY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(BZ4),BZ5>=$G$7,BZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CA4),CA5>=$G$7,CA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CB4),CB5>=$G$7,CB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CC4),CC5>=$G$7,CC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CD4),CD5>=$G$7,CD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CE4),CE5>=$G$7,CE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CF4),CF5>=$G$7,CF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CG4),CG5>=$G$7,CG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CH4),CH5>=$G$7,CH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CI4),CI5>=$G$7,CI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CJ4),CJ5>=$G$7,CJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CK4),CK5>=$G$7,CK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CL4),CL5>=$G$7,CL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CM4),CM5>=$G$7,CM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CN4),CN5>=$G$7,CN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CO4),CO5>=$G$7,CO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CP4),CP5>=$G$7,CP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CQ4),CQ5>=$G$7,CQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CR4),CR5>=$G$7,CR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CS4),CS5>=$G$7,CS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CT4),CT5>=$G$7,CT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CU4),CU5>=$G$7,CU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CV4),CV5>=$G$7,CV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CW4),CW5>=$G$7,CW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CX4),CX5>=$G$7,CX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CY4),CY5>=$G$7,CY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(CZ4),CZ5>=$G$7,CZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DA4),DA5>=$G$7,DA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DB4),DB5>=$G$7,DB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DC4),DC5>=$G$7,DC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DD4),DD5>=$G$7,DD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DE4),DE5>=$G$7,DE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DF4),DF5>=$G$7,DF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DG4),DG5>=$G$7,DG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DH4),DH5>=$G$7,DH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DI4),DI5>=$G$7,DI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DJ4),DJ5>=$G$7,DJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DK4),DK5>=$G$7,DK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DL4),DL5>=$G$7,DL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DM4),DM5>=$G$7,DM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DN4),DN5>=$G$7,DN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DO4),DO5>=$G$7,DO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DP4),DP5>=$G$7,DP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DQ4),DQ5>=$G$7,DQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DR4),DR5>=$G$7,DR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DS4),DS5>=$G$7,DS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DT4),DT5>=$G$7,DT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DU4),DU5>=$G$7,DU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DV4),DV5>=$G$7,DV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DW4),DW5>=$G$7,DW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DX4),DX5>=$G$7,DX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DY4),DY5>=$G$7,DY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(DZ4),DZ5>=$G$7,DZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EA4),EA5>=$G$7,EA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EB4),EB5>=$G$7,EB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EC4),EC5>=$G$7,EC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(ED4),ED5>=$G$7,ED6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EE4),EE5>=$G$7,EE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EF4),EF5>=$G$7,EF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EG4),EG5>=$G$7,EG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EH4),EH5>=$G$7,EH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EI4),EI5>=$G$7,EI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EJ4),EJ5>=$G$7,EJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EK4),EK5>=$G$7,EK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EL4),EL5>=$G$7,EL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EM4),EM5>=$G$7,EM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EN4),EN5>=$G$7,EN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EO4),EO5>=$G$7,EO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EP4),EP5>=$G$7,EP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EQ4),EQ5>=$G$7,EQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(ER4),ER5>=$G$7,ER6<=$H$73))*1","v":0},{"$f":"(AND(NOT(ES4),ES5>=$G$7,ES6<=$H$73))*1","v":0},{"$f":"(AND(NOT(ET4),ET5>=$G$7,ET6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EU4),EU5>=$G$7,EU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EV4),EV5>=$G$7,EV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EW4),EW5>=$G$7,EW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EX4),EX5>=$G$7,EX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EY4),EY5>=$G$7,EY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(EZ4),EZ5>=$G$7,EZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FA4),FA5>=$G$7,FA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FB4),FB5>=$G$7,FB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FC4),FC5>=$G$7,FC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FD4),FD5>=$G$7,FD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FE4),FE5>=$G$7,FE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FF4),FF5>=$G$7,FF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FG4),FG5>=$G$7,FG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FH4),FH5>=$G$7,FH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FI4),FI5>=$G$7,FI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FJ4),FJ5>=$G$7,FJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FK4),FK5>=$G$7,FK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FL4),FL5>=$G$7,FL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FM4),FM5>=$G$7,FM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FN4),FN5>=$G$7,FN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FO4),FO5>=$G$7,FO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FP4),FP5>=$G$7,FP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FQ4),FQ5>=$G$7,FQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FR4),FR5>=$G$7,FR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FS4),FS5>=$G$7,FS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FT4),FT5>=$G$7,FT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FU4),FU5>=$G$7,FU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FV4),FV5>=$G$7,FV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FW4),FW5>=$G$7,FW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FX4),FX5>=$G$7,FX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FY4),FY5>=$G$7,FY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(FZ4),FZ5>=$G$7,FZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GA4),GA5>=$G$7,GA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GB4),GB5>=$G$7,GB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GC4),GC5>=$G$7,GC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GD4),GD5>=$G$7,GD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GE4),GE5>=$G$7,GE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GF4),GF5>=$G$7,GF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GG4),GG5>=$G$7,GG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GH4),GH5>=$G$7,GH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GI4),GI5>=$G$7,GI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GJ4),GJ5>=$G$7,GJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GK4),GK5>=$G$7,GK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GL4),GL5>=$G$7,GL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GM4),GM5>=$G$7,GM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GN4),GN5>=$G$7,GN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GO4),GO5>=$G$7,GO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GP4),GP5>=$G$7,GP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GQ4),GQ5>=$G$7,GQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GR4),GR5>=$G$7,GR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GS4),GS5>=$G$7,GS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GT4),GT5>=$G$7,GT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GU4),GU5>=$G$7,GU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GV4),GV5>=$G$7,GV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GW4),GW5>=$G$7,GW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GX4),GX5>=$G$7,GX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GY4),GY5>=$G$7,GY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(GZ4),GZ5>=$G$7,GZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HA4),HA5>=$G$7,HA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HB4),HB5>=$G$7,HB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HC4),HC5>=$G$7,HC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HD4),HD5>=$G$7,HD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HE4),HE5>=$G$7,HE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HF4),HF5>=$G$7,HF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HG4),HG5>=$G$7,HG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HH4),HH5>=$G$7,HH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HI4),HI5>=$G$7,HI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HJ4),HJ5>=$G$7,HJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HK4),HK5>=$G$7,HK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HL4),HL5>=$G$7,HL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HM4),HM5>=$G$7,HM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HN4),HN5>=$G$7,HN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HO4),HO5>=$G$7,HO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HP4),HP5>=$G$7,HP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HQ4),HQ5>=$G$7,HQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HR4),HR5>=$G$7,HR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HS4),HS5>=$G$7,HS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HT4),HT5>=$G$7,HT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HU4),HU5>=$G$7,HU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HV4),HV5>=$G$7,HV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HW4),HW5>=$G$7,HW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HX4),HX5>=$G$7,HX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HY4),HY5>=$G$7,HY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(HZ4),HZ5>=$G$7,HZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IA4),IA5>=$G$7,IA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IB4),IB5>=$G$7,IB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IC4),IC5>=$G$7,IC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(ID4),ID5>=$G$7,ID6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IE4),IE5>=$G$7,IE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IF4),IF5>=$G$7,IF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IG4),IG5>=$G$7,IG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IH4),IH5>=$G$7,IH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(II4),II5>=$G$7,II6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IJ4),IJ5>=$G$7,IJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IK4),IK5>=$G$7,IK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IL4),IL5>=$G$7,IL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IM4),IM5>=$G$7,IM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IN4),IN5>=$G$7,IN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IO4),IO5>=$G$7,IO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IP4),IP5>=$G$7,IP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IQ4),IQ5>=$G$7,IQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IR4),IR5>=$G$7,IR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IS4),IS5>=$G$7,IS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IT4),IT5>=$G$7,IT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IU4),IU5>=$G$7,IU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IV4),IV5>=$G$7,IV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IW4),IW5>=$G$7,IW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IX4),IX5>=$G$7,IX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IY4),IY5>=$G$7,IY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(IZ4),IZ5>=$G$7,IZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JA4),JA5>=$G$7,JA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JB4),JB5>=$G$7,JB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JC4),JC5>=$G$7,JC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JD4),JD5>=$G$7,JD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JE4),JE5>=$G$7,JE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JF4),JF5>=$G$7,JF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JG4),JG5>=$G$7,JG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JH4),JH5>=$G$7,JH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JI4),JI5>=$G$7,JI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JJ4),JJ5>=$G$7,JJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JK4),JK5>=$G$7,JK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JL4),JL5>=$G$7,JL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JM4),JM5>=$G$7,JM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JN4),JN5>=$G$7,JN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JO4),JO5>=$G$7,JO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JP4),JP5>=$G$7,JP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JQ4),JQ5>=$G$7,JQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JR4),JR5>=$G$7,JR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JS4),JS5>=$G$7,JS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JT4),JT5>=$G$7,JT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JU4),JU5>=$G$7,JU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JV4),JV5>=$G$7,JV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JW4),JW5>=$G$7,JW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JX4),JX5>=$G$7,JX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JY4),JY5>=$G$7,JY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(JZ4),JZ5>=$G$7,JZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KA4),KA5>=$G$7,KA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KB4),KB5>=$G$7,KB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KC4),KC5>=$G$7,KC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KD4),KD5>=$G$7,KD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KE4),KE5>=$G$7,KE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KF4),KF5>=$G$7,KF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KG4),KG5>=$G$7,KG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KH4),KH5>=$G$7,KH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KI4),KI5>=$G$7,KI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KJ4),KJ5>=$G$7,KJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KK4),KK5>=$G$7,KK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KL4),KL5>=$G$7,KL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KM4),KM5>=$G$7,KM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KN4),KN5>=$G$7,KN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KO4),KO5>=$G$7,KO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KP4),KP5>=$G$7,KP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KQ4),KQ5>=$G$7,KQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KR4),KR5>=$G$7,KR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KS4),KS5>=$G$7,KS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KT4),KT5>=$G$7,KT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KU4),KU5>=$G$7,KU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KV4),KV5>=$G$7,KV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KW4),KW5>=$G$7,KW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KX4),KX5>=$G$7,KX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KY4),KY5>=$G$7,KY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(KZ4),KZ5>=$G$7,KZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LA4),LA5>=$G$7,LA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LB4),LB5>=$G$7,LB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LC4),LC5>=$G$7,LC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LD4),LD5>=$G$7,LD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LE4),LE5>=$G$7,LE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LF4),LF5>=$G$7,LF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LG4),LG5>=$G$7,LG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LH4),LH5>=$G$7,LH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LI4),LI5>=$G$7,LI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LJ4),LJ5>=$G$7,LJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LK4),LK5>=$G$7,LK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LL4),LL5>=$G$7,LL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LM4),LM5>=$G$7,LM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LN4),LN5>=$G$7,LN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LO4),LO5>=$G$7,LO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LP4),LP5>=$G$7,LP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LQ4),LQ5>=$G$7,LQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LR4),LR5>=$G$7,LR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LS4),LS5>=$G$7,LS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LT4),LT5>=$G$7,LT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LU4),LU5>=$G$7,LU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LV4),LV5>=$G$7,LV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LW4),LW5>=$G$7,LW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LX4),LX5>=$G$7,LX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LY4),LY5>=$G$7,LY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(LZ4),LZ5>=$G$7,LZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MA4),MA5>=$G$7,MA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MB4),MB5>=$G$7,MB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MC4),MC5>=$G$7,MC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MD4),MD5>=$G$7,MD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(ME4),ME5>=$G$7,ME6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MF4),MF5>=$G$7,MF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MG4),MG5>=$G$7,MG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MH4),MH5>=$G$7,MH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MI4),MI5>=$G$7,MI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MJ4),MJ5>=$G$7,MJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MK4),MK5>=$G$7,MK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(ML4),ML5>=$G$7,ML6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MM4),MM5>=$G$7,MM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MN4),MN5>=$G$7,MN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MO4),MO5>=$G$7,MO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MP4),MP5>=$G$7,MP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MQ4),MQ5>=$G$7,MQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MR4),MR5>=$G$7,MR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MS4),MS5>=$G$7,MS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MT4),MT5>=$G$7,MT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MU4),MU5>=$G$7,MU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MV4),MV5>=$G$7,MV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MW4),MW5>=$G$7,MW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MX4),MX5>=$G$7,MX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MY4),MY5>=$G$7,MY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(MZ4),MZ5>=$G$7,MZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NA4),NA5>=$G$7,NA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NB4),NB5>=$G$7,NB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NC4),NC5>=$G$7,NC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(ND4),ND5>=$G$7,ND6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NE4),NE5>=$G$7,NE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NF4),NF5>=$G$7,NF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NG4),NG5>=$G$7,NG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NH4),NH5>=$G$7,NH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NI4),NI5>=$G$7,NI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NJ4),NJ5>=$G$7,NJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NK4),NK5>=$G$7,NK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NL4),NL5>=$G$7,NL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NM4),NM5>=$G$7,NM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NN4),NN5>=$G$7,NN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NO4),NO5>=$G$7,NO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NP4),NP5>=$G$7,NP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NQ4),NQ5>=$G$7,NQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NR4),NR5>=$G$7,NR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NS4),NS5>=$G$7,NS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NT4),NT5>=$G$7,NT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NU4),NU5>=$G$7,NU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NV4),NV5>=$G$7,NV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NW4),NW5>=$G$7,NW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NX4),NX5>=$G$7,NX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NY4),NY5>=$G$7,NY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(NZ4),NZ5>=$G$7,NZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OA4),OA5>=$G$7,OA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OB4),OB5>=$G$7,OB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OC4),OC5>=$G$7,OC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OD4),OD5>=$G$7,OD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OE4),OE5>=$G$7,OE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OF4),OF5>=$G$7,OF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OG4),OG5>=$G$7,OG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OH4),OH5>=$G$7,OH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OI4),OI5>=$G$7,OI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OJ4),OJ5>=$G$7,OJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OK4),OK5>=$G$7,OK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OL4),OL5>=$G$7,OL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OM4),OM5>=$G$7,OM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(ON4),ON5>=$G$7,ON6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OO4),OO5>=$G$7,OO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OP4),OP5>=$G$7,OP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OQ4),OQ5>=$G$7,OQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OR4),OR5>=$G$7,OR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OS4),OS5>=$G$7,OS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OT4),OT5>=$G$7,OT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OU4),OU5>=$G$7,OU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OV4),OV5>=$G$7,OV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OW4),OW5>=$G$7,OW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OX4),OX5>=$G$7,OX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OY4),OY5>=$G$7,OY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(OZ4),OZ5>=$G$7,OZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PA4),PA5>=$G$7,PA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PB4),PB5>=$G$7,PB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PC4),PC5>=$G$7,PC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PD4),PD5>=$G$7,PD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PE4),PE5>=$G$7,PE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PF4),PF5>=$G$7,PF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PG4),PG5>=$G$7,PG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PH4),PH5>=$G$7,PH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PI4),PI5>=$G$7,PI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PJ4),PJ5>=$G$7,PJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PK4),PK5>=$G$7,PK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PL4),PL5>=$G$7,PL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PM4),PM5>=$G$7,PM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PN4),PN5>=$G$7,PN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PO4),PO5>=$G$7,PO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PP4),PP5>=$G$7,PP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PQ4),PQ5>=$G$7,PQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PR4),PR5>=$G$7,PR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PS4),PS5>=$G$7,PS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PT4),PT5>=$G$7,PT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PU4),PU5>=$G$7,PU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PV4),PV5>=$G$7,PV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PW4),PW5>=$G$7,PW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PX4),PX5>=$G$7,PX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PY4),PY5>=$G$7,PY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(PZ4),PZ5>=$G$7,PZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QA4),QA5>=$G$7,QA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QB4),QB5>=$G$7,QB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QC4),QC5>=$G$7,QC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QD4),QD5>=$G$7,QD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QE4),QE5>=$G$7,QE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QF4),QF5>=$G$7,QF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QG4),QG5>=$G$7,QG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QH4),QH5>=$G$7,QH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QI4),QI5>=$G$7,QI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QJ4),QJ5>=$G$7,QJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QK4),QK5>=$G$7,QK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QL4),QL5>=$G$7,QL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QM4),QM5>=$G$7,QM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QN4),QN5>=$G$7,QN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QO4),QO5>=$G$7,QO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QP4),QP5>=$G$7,QP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QQ4),QQ5>=$G$7,QQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QR4),QR5>=$G$7,QR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QS4),QS5>=$G$7,QS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QT4),QT5>=$G$7,QT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QU4),QU5>=$G$7,QU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QV4),QV5>=$G$7,QV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QW4),QW5>=$G$7,QW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QX4),QX5>=$G$7,QX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QY4),QY5>=$G$7,QY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(QZ4),QZ5>=$G$7,QZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RA4),RA5>=$G$7,RA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RB4),RB5>=$G$7,RB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RC4),RC5>=$G$7,RC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RD4),RD5>=$G$7,RD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RE4),RE5>=$G$7,RE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RF4),RF5>=$G$7,RF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RG4),RG5>=$G$7,RG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RH4),RH5>=$G$7,RH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RI4),RI5>=$G$7,RI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RJ4),RJ5>=$G$7,RJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RK4),RK5>=$G$7,RK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RL4),RL5>=$G$7,RL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RM4),RM5>=$G$7,RM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RN4),RN5>=$G$7,RN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RO4),RO5>=$G$7,RO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RP4),RP5>=$G$7,RP6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RQ4),RQ5>=$G$7,RQ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RR4),RR5>=$G$7,RR6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RS4),RS5>=$G$7,RS6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RT4),RT5>=$G$7,RT6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RU4),RU5>=$G$7,RU6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RV4),RV5>=$G$7,RV6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RW4),RW5>=$G$7,RW6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RX4),RX5>=$G$7,RX6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RY4),RY5>=$G$7,RY6<=$H$73))*1","v":0},{"$f":"(AND(NOT(RZ4),RZ5>=$G$7,RZ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SA4),SA5>=$G$7,SA6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SB4),SB5>=$G$7,SB6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SC4),SC5>=$G$7,SC6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SD4),SD5>=$G$7,SD6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SE4),SE5>=$G$7,SE6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SF4),SF5>=$G$7,SF6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SG4),SG5>=$G$7,SG6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SH4),SH5>=$G$7,SH6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SI4),SI5>=$G$7,SI6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SJ4),SJ5>=$G$7,SJ6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SK4),SK5>=$G$7,SK6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SL4),SL5>=$G$7,SL6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SM4),SM5>=$G$7,SM6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SN4),SN5>=$G$7,SN6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SO4),SO5>=$G$7,SO6<=$H$73))*1","v":0},{"$f":"(AND(NOT(SP4),SP5>=$G$7,SP6<=$H$73))*1","v":0}]
[]
[null,null,"S-Curve - EPC",null,"Percent","Months",{"$f":"InputC!F4","v":100},null,null,null,{"$f":"1/$G$9*K4","v":0.01},{"$f":"1/$G$9*L4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"1/$G$9*BX4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$9*EJ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$9*GV4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"1/$G$9*JH4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"1/$G$9*LT4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"1/$G$9*OF4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"1/$G$9*QR4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"S-Curve - Owners Cost",null,"Percent","Months",{"$f":"InputC!F4","v":100},null,null,null,{"$f":"1/$G$10*K4","v":0.01},{"$f":"1/$G$10*L4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"1/$G$10*BX4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$10*EJ4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"1/$G$10*GV4","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"1/$G$10*JH4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"1/$G$10*LT4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"1/$G$10*OF4","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"1/$G$10*QR4","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]
[null,null,"S-Curve - Development",null,"Percent","Months",1,null,null,null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"UDF Inputs","index":2,"n_rows":52,"n_cols":227,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Period",null,null,null,{"$f":"_xlfn.SEQUENCE(,InputC!F11)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220]
[null,null,null,"Start_of_Peiod",null,null,null,{"$f":"InputS!K5","v":"2026-01-01"},{"$f":"InputS!L5","v":"2026-02-01"},{"$f":"InputS!M5","v":"2026-03-01"},{"$f":"InputS!N5","v":"2026-04-01"},{"$f":"InputS!O5","v":"2026-05-01"},{"$f":"InputS!P5","v":"2026-06-01"},{"$f":"InputS!Q5","v":"2026-07-01"},{"$f":"InputS!R5","v":"2026-08-01"},{"$f":"InputS!S5","v":"2026-09-01"},{"$f":"InputS!T5","v":"2026-10-01"},{"$f":"InputS!U5","v":"2026-11-01"},{"$f":"InputS!V5","v":"2026-12-01"},{"$f":"InputS!W5","v":"2027-01-01"},{"$f":"InputS!X5","v":"2027-02-01"},{"$f":"InputS!Y5","v":"2027-03-01"},{"$f":"InputS!Z5","v":"2027-04-01"},{"$f":"InputS!AA5","v":"2027-05-01"},{"$f":"InputS!AB5","v":"2027-06-01"},{"$f":"InputS!AC5","v":"2027-07-01"},{"$f":"InputS!AD5","v":"2027-08-01"},{"$f":"InputS!AE5","v":"2027-09-01"},{"$f":"InputS!AF5","v":"2027-10-01"},{"$f":"InputS!AG5","v":"2027-11-01"},{"$f":"InputS!AH5","v":"2027-12-01"},{"$f":"InputS!AI5","v":"2028-01-01"},{"$f":"InputS!AJ5","v":"2028-02-01"},{"$f":"InputS!AK5","v":"2028-03-01"},{"$f":"InputS!AL5","v":"2028-04-01"},{"$f":"InputS!AM5","v":"2028-05-01"},{"$f":"InputS!AN5","v":"2028-06-01"},{"$f":"InputS!AO5","v":"2028-07-01"},{"$f":"InputS!AP5","v":"2028-08-01"},{"$f":"InputS!AQ5","v":"2028-09-01"},{"$f":"InputS!AR5","v":"2028-10-01"},{"$f":"InputS!AS5","v":"2028-11-01"},{"$f":"InputS!AT5","v":"2028-12-01"},{"$f":"InputS!AU5","v":"2029-01-01"},{"$f":"InputS!AV5","v":"2029-02-01"},{"$f":"InputS!AW5","v":"2029-03-01"},{"$f":"InputS!AX5","v":"2029-04-01"},{"$f":"InputS!AY5","v":"2029-05-01"},{"$f":"InputS!AZ5","v":"2029-06-01"},{"$f":"InputS!BA5","v":"2029-07-01"},{"$f":"InputS!BB5","v":"2029-08-01"},{"$f":"InputS!BC5","v":"2029-09-01"},{"$f":"InputS!BD5","v":"2029-10-01"},{"$f":"InputS!BE5","v":"2029-11-01"},{"$f":"InputS!BF5","v":"2029-12-01"},{"$f":"InputS!BG5","v":"2030-01-01"},{"$f":"InputS!BH5","v":"2030-02-01"},{"$f":"InputS!BI5","v":"2030-03-01"},{"$f":"InputS!BJ5","v":"2030-04-01"},{"$f":"InputS!BK5","v":"2030-05-01"},{"$f":"InputS!BL5","v":"2030-06-01"},{"$f":"InputS!BM5","v":"2030-07-01"},{"$f":"InputS!BN5","v":"2030-08-01"},{"$f":"InputS!BO5","v":"2030-09-01"},{"$f":"InputS!BP5","v":"2030-10-01"},{"$f":"InputS!BQ5","v":"2030-11-01"},{"$f":"InputS!BR5","v":"2030-12-01"},{"$f":"InputS!BS5","v":"2031-01-01"},{"$f":"InputS!BT5","v":"2031-02-01"},{"$f":"InputS!BU5","v":"2031-03-01"},{"$f":"InputS!BV5","v":"2031-04-01"},{"$f":"InputS!BW5","v":"2031-05-01"},{"$f":"InputS!BX5","v":"2031-06-01"},{"$f":"InputS!BY5","v":"2031-07-01"},{"$f":"InputS!BZ5","v":"2031-08-01"},{"$f":"InputS!CA5","v":"2031-09-01"},{"$f":"InputS!CB5","v":"2031-10-01"},{"$f":"InputS!CC5","v":"2031-11-01"},{"$f":"InputS!CD5","v":"2031-12-01"},{"$f":"InputS!CE5","v":"2032-01-01"},{"$f":"InputS!CF5","v":"2032-02-01"},{"$f":"InputS!CG5","v":"2032-03-01"},{"$f":"InputS!CH5","v":"2032-04-01"},{"$f":"InputS!CI5","v":"2032-05-01"},{"$f":"InputS!CJ5","v":"2032-06-01"},{"$f":"InputS!CK5","v":"2032-07-01"},{"$f":"InputS!CL5","v":"2032-08-01"},{"$f":"InputS!CM5","v":"2032-09-01"},{"$f":"InputS!CN5","v":"2032-10-01"},{"$f":"InputS!CO5","v":"2032-11-01"},{"$f":"InputS!CP5","v":"2032-12-01"},{"$f":"InputS!CQ5","v":"2033-01-01"},{"$f":"InputS!CR5","v":"2033-02-01"},{"$f":"InputS!CS5","v":"2033-03-01"},{"$f":"InputS!CT5","v":"2033-04-01"},{"$f":"InputS!CU5","v":"2033-05-01"},{"$f":"InputS!CV5","v":"2033-06-01"},{"$f":"InputS!CW5","v":"2033-07-01"},{"$f":"InputS!CX5","v":"2033-08-01"},{"$f":"InputS!CY5","v":"2033-09-01"},{"$f":"InputS!CZ5","v":"2033-10-01"},{"$f":"InputS!DA5","v":"2033-11-01"},{"$f":"InputS!DB5","v":"2033-12-01"},{"$f":"InputS!DC5","v":"2034-01-01"},{"$f":"InputS!DD5","v":"2034-02-01"},{"$f":"InputS!DE5","v":"2034-03-01"},{"$f":"InputS!DF5","v":"2034-04-01"},{"$f":"InputS!DG5","v":"2034-05-01"},{"$f":"InputS!DH5","v":"2034-05-01"},{"$f":"InputS!DI5","v":"2034-05-01"},{"$f":"InputS!DJ5","v":"2034-05-01"},{"$f":"InputS!DK5","v":"2034-05-01"},{"$f":"InputS!DL5","v":"2034-05-01"},{"$f":"InputS!DM5","v":"2034-05-01"},{"$f":"InputS!DN5","v":"2034-05-01"},{"$f":"InputS!DO5","v":"2034-05-01"},{"$f":"InputS!DP5","v":"2034-05-01"},{"$f":"InputS!DQ5","v":"2034-05-01"},{"$f":"InputS!DR5","v":"2034-05-01"},{"$f":"InputS!DS5","v":"2034-05-01"},{"$f":"InputS!DT5","v":"2034-05-01"},{"$f":"InputS!DU5","v":"2034-05-01"},{"$f":"InputS!DV5","v":"2034-05-01"},{"$f":"InputS!DW5","v":"2034-05-01"},{"$f":"InputS!DX5","v":"2034-05-01"},{"$f":"InputS!DY5","v":"2034-05-01"},{"$f":"InputS!DZ5","v":"2034-05-01"},{"$f":"InputS!EA5","v":"2034-05-01"},{"$f":"InputS!EB5","v":"2034-05-01"},{"$f":"InputS!EC5","v":"2034-05-01"},{"$f":"InputS!ED5","v":"2034-05-01"},{"$f":"InputS!EE5","v":"2034-05-01"},{"$f":"InputS!EF5","v":"2034-05-01"},{"$f":"InputS!EG5","v":"2034-05-01"},{"$f":"InputS!EH5","v":"2034-05-01"},{"$f":"InputS!EI5","v":"2034-05-01"},{"$f":"InputS!EJ5","v":"2034-05-01"},{"$f":"InputS!EK5","v":"2034-05-01"},{"$f":"InputS!EL5","v":"2034-05-01"},{"$f":"InputS!EM5","v":"2034-05-01"},{"$f":"InputS!EN5","v":"2034-05-01"},{"$f":"InputS!EO5","v":"2034-05-01"},{"$f":"InputS!EP5","v":"2034-05-01"},{"$f":"InputS!EQ5","v":"2034-05-01"},{"$f":"InputS!ER5","v":"2034-05-01"},{"$f":"InputS!ES5","v":"2034-05-01"},{"$f":"InputS!ET5","v":"2034-05-01"},{"$f":"InputS!EU5","v":"2034-05-01"},{"$f":"InputS!EV5","v":"2034-05-01"},{"$f":"InputS!EW5","v":"2034-05-01"},{"$f":"InputS!EX5","v":"2034-05-01"},{"$f":"InputS!EY5","v":"2034-05-01"},{"$f":"InputS!EZ5","v":"2034-05-01"},{"$f":"InputS!FA5","v":"2034-05-01"},{"$f":"InputS!FB5","v":"2034-05-01"},{"$f":"InputS!FC5","v":"2034-05-01"},{"$f":"InputS!FD5","v":"2034-05-01"},{"$f":"InputS!FE5","v":"2034-05-01"},{"$f":"InputS!FF5","v":"2034-05-01"},{"$f":"InputS!FG5","v":"2034-05-01"},{"$f":"InputS!FH5","v":"2034-05-01"},{"$f":"InputS!FI5","v":"2034-05-01"},{"$f":"InputS!FJ5","v":"2034-05-01"},{"$f":"InputS!FK5","v":"2034-05-01"},{"$f":"InputS!FL5","v":"2034-05-01"},{"$f":"InputS!FM5","v":"2034-05-01"},{"$f":"InputS!FN5","v":"2034-05-01"},{"$f":"InputS!FO5","v":"2034-05-01"},{"$f":"InputS!FP5","v":"2034-05-01"},{"$f":"InputS!FQ5","v":"2034-05-01"},{"$f":"InputS!FR5","v":"2034-05-01"},{"$f":"InputS!FS5","v":"2034-05-01"},{"$f":"InputS!FT5","v":"2034-05-01"},{"$f":"InputS!FU5","v":"2034-05-01"},{"$f":"InputS!FV5","v":"2034-05-01"},{"$f":"InputS!FW5","v":"2034-05-01"},{"$f":"InputS!FX5","v":"2034-05-01"},{"$f":"InputS!FY5","v":"2034-05-01"},{"$f":"InputS!FZ5","v":"2034-05-01"},{"$f":"InputS!GA5","v":"2034-05-01"},{"$f":"InputS!GB5","v":"2034-05-01"},{"$f":"InputS!GC5","v":"2034-05-01"},{"$f":"InputS!GD5","v":"2034-05-01"},{"$f":"InputS!GE5","v":"2034-05-01"},{"$f":"InputS!GF5","v":"2034-05-01"},{"$f":"InputS!GG5","v":"2034-05-01"},{"$f":"InputS!GH5","v":"2034-05-01"},{"$f":"InputS!GI5","v":"2034-05-01"},{"$f":"InputS!GJ5","v":"2034-05-01"},{"$f":"InputS!GK5","v":"2034-05-01"},{"$f":"InputS!GL5","v":"2034-05-01"},{"$f":"InputS!GM5","v":"2034-05-01"},{"$f":"InputS!GN5","v":"2034-05-01"},{"$f":"InputS!GO5","v":"2034-05-01"},{"$f":"InputS!GP5","v":"2034-05-01"},{"$f":"InputS!GQ5","v":"2034-05-01"},{"$f":"InputS!GR5","v":"2034-05-01"},{"$f":"InputS!GS5","v":"2034-05-01"},{"$f":"InputS!GT5","v":"2034-05-01"},{"$f":"InputS!GU5","v":"2034-05-01"},{"$f":"InputS!GV5","v":"2034-05-01"},{"$f":"InputS!GW5","v":"2034-05-01"},{"$f":"InputS!GX5","v":"2034-05-01"},{"$f":"InputS!GY5","v":"2034-05-01"},{"$f":"InputS!GZ5","v":"2034-05-01"},{"$f":"InputS!HA5","v":"2034-05-01"},{"$f":"InputS!HB5","v":"2034-05-01"},{"$f":"InputS!HC5","v":"2034-05-01"},{"$f":"InputS!HD5","v":"2034-05-01"},{"$f":"InputS!HE5","v":"2034-05-01"},{"$f":"InputS!HF5","v":"2034-05-01"},{"$f":"InputS!HG5","v":"2034-05-01"},{"$f":"InputS!HH5","v":"2034-05-01"},{"$f":"InputS!HI5","v":"2034-05-01"},{"$f":"InputS!HJ5","v":"2034-05-01"},{"$f":"InputS!HK5","v":"2034-05-01"},{"$f":"InputS!HL5","v":"2034-05-01"},{"$f":"InputS!HM5","v":"2034-05-01"},{"$f":"InputS!HN5","v":"2034-05-01"},{"$f":"InputS!HO5","v":"2034-05-01"},{"$f":"InputS!HP5","v":"2034-05-01"},{"$f":"InputS!HQ5","v":"2034-05-01"},{"$f":"InputS!HR5","v":"2034-05-01"},{"$f":"InputS!HS5","v":"2034-05-01"},{"$f":"InputS!HT5","v":"2034-05-01"},{"$f":"InputS!HU5","v":"2034-05-01"},{"$f":"InputS!HV5","v":"2034-05-01"}]
[null,null,null,"End_of_Period",null,null,null,{"$f":"InputS!K6","v":"2026-01-31"},{"$f":"InputS!L6","v":"2026-02-28"},{"$f":"InputS!M6","v":"2026-03-31"},{"$f":"InputS!N6","v":"2026-04-30"},{"$f":"InputS!O6","v":"2026-05-31"},{"$f":"InputS!P6","v":"2026-06-30"},{"$f":"InputS!Q6","v":"2026-07-31"},{"$f":"InputS!R6","v":"2026-08-31"},{"$f":"InputS!S6","v":"2026-09-30"},{"$f":"InputS!T6","v":"2026-10-31"},{"$f":"InputS!U6","v":"2026-11-30"},{"$f":"InputS!V6","v":"2026-12-31"},{"$f":"InputS!W6","v":"2027-01-31"},{"$f":"InputS!X6","v":"2027-02-28"},{"$f":"InputS!Y6","v":"2027-03-31"},{"$f":"InputS!Z6","v":"2027-04-30"},{"$f":"InputS!AA6","v":"2027-05-31"},{"$f":"InputS!AB6","v":"2027-06-30"},{"$f":"InputS!AC6","v":"2027-07-31"},{"$f":"InputS!AD6","v":"2027-08-31"},{"$f":"InputS!AE6","v":"2027-09-30"},{"$f":"InputS!AF6","v":"2027-10-31"},{"$f":"InputS!AG6","v":"2027-11-30"},{"$f":"InputS!AH6","v":"2027-12-31"},{"$f":"InputS!AI6","v":"2028-01-31"},{"$f":"InputS!AJ6","v":"2028-02-29"},{"$f":"InputS!AK6","v":"2028-03-31"},{"$f":"InputS!AL6","v":"2028-04-30"},{"$f":"InputS!AM6","v":"2028-05-31"},{"$f":"InputS!AN6","v":"2028-06-30"},{"$f":"InputS!AO6","v":"2028-07-31"},{"$f":"InputS!AP6","v":"2028-08-31"},{"$f":"InputS!AQ6","v":"2028-09-30"},{"$f":"InputS!AR6","v":"2028-10-31"},{"$f":"InputS!AS6","v":"2028-11-30"},{"$f":"InputS!AT6","v":"2028-12-31"},{"$f":"InputS!AU6","v":"2029-01-31"},{"$f":"InputS!AV6","v":"2029-02-28"},{"$f":"InputS!AW6","v":"2029-03-31"},{"$f":"InputS!AX6","v":"2029-04-30"},{"$f":"InputS!AY6","v":"2029-05-31"},{"$f":"InputS!AZ6","v":"2029-06-30"},{"$f":"InputS!BA6","v":"2029-07-31"},{"$f":"InputS!BB6","v":"2029-08-31"},{"$f":"InputS!BC6","v":"2029-09-30"},{"$f":"InputS!BD6","v":"2029-10-31"},{"$f":"InputS!BE6","v":"2029-11-30"},{"$f":"InputS!BF6","v":"2029-12-31"},{"$f":"InputS!BG6","v":"2030-01-31"},{"$f":"InputS!BH6","v":"2030-02-28"},{"$f":"InputS!BI6","v":"2030-03-31"},{"$f":"InputS!BJ6","v":"2030-04-30"},{"$f":"InputS!BK6","v":"2030-05-31"},{"$f":"InputS!BL6","v":"2030-06-30"},{"$f":"InputS!BM6","v":"2030-07-31"},{"$f":"InputS!BN6","v":"2030-08-31"},{"$f":"InputS!BO6","v":"2030-09-30"},{"$f":"InputS!BP6","v":"2030-10-31"},{"$f":"InputS!BQ6","v":"2030-11-30"},{"$f":"InputS!BR6","v":"2030-12-31"},{"$f":"InputS!BS6","v":"2031-01-31"},{"$f":"InputS!BT6","v":"2031-02-28"},{"$f":"InputS!BU6","v":"2031-03-31"},{"$f":"InputS!BV6","v":"2031-04-30"},{"$f":"InputS!BW6","v":"2031-05-31"},{"$f":"InputS!BX6","v":"2031-06-30"},{"$f":"InputS!BY6","v":"2031-07-31"},{"$f":"InputS!BZ6","v":"2031-08-31"},{"$f":"InputS!CA6","v":"2031-09-30"},{"$f":"InputS!CB6","v":"2031-10-31"},{"$f":"InputS!CC6","v":"2031-11-30"},{"$f":"InputS!CD6","v":"2031-12-31"},{"$f":"InputS!CE6","v":"2032-01-31"},{"$f":"InputS!CF6","v":"2032-02-29"},{"$f":"InputS!CG6","v":"2032-03-31"},{"$f":"InputS!CH6","v":"2032-04-30"},{"$f":"InputS!CI6","v":"2032-05-31"},{"$f":"InputS!CJ6","v":"2032-06-30"},{"$f":"InputS!CK6","v":"2032-07-31"},{"$f":"InputS!CL6","v":"2032-08-31"},{"$f":"InputS!CM6","v":"2032-09-30"},{"$f":"InputS!CN6","v":"2032-10-31"},{"$f":"InputS!CO6","v":"2032-11-30"},{"$f":"InputS!CP6","v":"2032-12-31"},{"$f":"InputS!CQ6","v":"2033-01-31"},{"$f":"InputS!CR6","v":"2033-02-28"},{"$f":"InputS!CS6","v":"2033-03-31"},{"$f":"InputS!CT6","v":"2033-04-30"},{"$f":"InputS!CU6","v":"2033-05-31"},{"$f":"InputS!CV6","v":"2033-06-30"},{"$f":"InputS!CW6","v":"2033-07-31"},{"$f":"InputS!CX6","v":"2033-08-31"},{"$f":"InputS!CY6","v":"2033-09-30"},{"$f":"InputS!CZ6","v":"2033-10-31"},{"$f":"InputS!DA6","v":"2033-11-30"},{"$f":"InputS!DB6","v":"2033-12-31"},{"$f":"InputS!DC6","v":"2034-01-31"},{"$f":"InputS!DD6","v":"2034-02-28"},{"$f":"InputS!DE6","v":"2034-03-31"},{"$f":"InputS!DF6","v":"2034-04-30"},{"$f":"InputS!DG6","v":"2034-04-30"},{"$f":"InputS!DH6","v":"2034-04-30"},{"$f":"InputS!DI6","v":"2034-04-30"},{"$f":"InputS!DJ6","v":"2034-04-30"},{"$f":"InputS!DK6","v":"2034-04-30"},{"$f":"InputS!DL6","v":"2034-04-30"},{"$f":"InputS!DM6","v":"2034-04-30"},{"$f":"InputS!DN6","v":"2034-04-30"},{"$f":"InputS!DO6","v":"2034-04-30"},{"$f":"InputS!DP6","v":"2034-04-30"},{"$f":"InputS!DQ6","v":"2034-04-30"},{"$f":"InputS!DR6","v":"2034-04-30"},{"$f":"InputS!DS6","v":"2034-04-30"},{"$f":"InputS!DT6","v":"2034-04-30"},{"$f":"InputS!DU6","v":"2034-04-30"},{"$f":"InputS!DV6","v":"2034-04-30"},{"$f":"InputS!DW6","v":"2034-04-30"},{"$f":"InputS!DX6","v":"2034-04-30"},{"$f":"InputS!DY6","v":"2034-04-30"},{"$f":"InputS!DZ6","v":"2034-04-30"},{"$f":"InputS!EA6","v":"2034-04-30"},{"$f":"InputS!EB6","v":"2034-04-30"},{"$f":"InputS!EC6","v":"2034-04-30"},{"$f":"InputS!ED6","v":"2034-04-30"},{"$f":"InputS!EE6","v":"2034-04-30"},{"$f":"InputS!EF6","v":"2034-04-30"},{"$f":"InputS!EG6","v":"2034-04-30"},{"$f":"InputS!EH6","v":"2034-04-30"},{"$f":"InputS!EI6","v":"2034-04-30"},{"$f":"InputS!EJ6","v":"2034-04-30"},{"$f":"InputS!EK6","v":"2034-04-30"},{"$f":"InputS!EL6","v":"2034-04-30"},{"$f":"InputS!EM6","v":"2034-04-30"},{"$f":"InputS!EN6","v":"2034-04-30"},{"$f":"InputS!EO6","v":"2034-04-30"},{"$f":"InputS!EP6","v":"2034-04-30"},{"$f":"InputS!EQ6","v":"2034-04-30"},{"$f":"InputS!ER6","v":"2034-04-30"},{"$f":"InputS!ES6","v":"2034-04-30"},{"$f":"InputS!ET6","v":"2034-04-30"},{"$f":"InputS!EU6","v":"2034-04-30"},{"$f":"InputS!EV6","v":"2034-04-30"},{"$f":"InputS!EW6","v":"2034-04-30"},{"$f":"InputS!EX6","v":"2034-04-30"},{"$f":"InputS!EY6","v":"2034-04-30"},{"$f":"InputS!EZ6","v":"2034-04-30"},{"$f":"InputS!FA6","v":"2034-04-30"},{"$f":"InputS!FB6","v":"2034-04-30"},{"$f":"InputS!FC6","v":"2034-04-30"},{"$f":"InputS!FD6","v":"2034-04-30"},{"$f":"InputS!FE6","v":"2034-04-30"},{"$f":"InputS!FF6","v":"2034-04-30"},{"$f":"InputS!FG6","v":"2034-04-30"},{"$f":"InputS!FH6","v":"2034-04-30"},{"$f":"InputS!FI6","v":"2034-04-30"},{"$f":"InputS!FJ6","v":"2034-04-30"},{"$f":"InputS!FK6","v":"2034-04-30"},{"$f":"InputS!FL6","v":"2034-04-30"},{"$f":"InputS!FM6","v":"2034-04-30"},{"$f":"InputS!FN6","v":"2034-04-30"},{"$f":"InputS!FO6","v":"2034-04-30"},{"$f":"InputS!FP6","v":"2034-04-30"},{"$f":"InputS!FQ6","v":"2034-04-30"},{"$f":"InputS!FR6","v":"2034-04-30"},{"$f":"InputS!FS6","v":"2034-04-30"},{"$f":"InputS!FT6","v":"2034-04-30"},{"$f":"InputS!FU6","v":"2034-04-30"},{"$f":"InputS!FV6","v":"2034-04-30"},{"$f":"InputS!FW6","v":"2034-04-30"},{"$f":"InputS!FX6","v":"2034-04-30"},{"$f":"InputS!FY6","v":"2034-04-30"},{"$f":"InputS!FZ6","v":"2034-04-30"},{"$f":"InputS!GA6","v":"2034-04-30"},{"$f":"InputS!GB6","v":"2034-04-30"},{"$f":"InputS!GC6","v":"2034-04-30"},{"$f":"InputS!GD6","v":"2034-04-30"},{"$f":"InputS!GE6","v":"2034-04-30"},{"$f":"InputS!GF6","v":"2034-04-30"},{"$f":"InputS!GG6","v":"2034-04-30"},{"$f":"InputS!GH6","v":"2034-04-30"},{"$f":"InputS!GI6","v":"2034-04-30"},{"$f":"InputS!GJ6","v":"2034-04-30"},{"$f":"InputS!GK6","v":"2034-04-30"},{"$f":"InputS!GL6","v":"2034-04-30"},{"$f":"InputS!GM6","v":"2034-04-30"},{"$f":"InputS!GN6","v":"2034-04-30"},{"$f":"InputS!GO6","v":"2034-04-30"},{"$f":"InputS!GP6","v":"2034-04-30"},{"$f":"InputS!GQ6","v":"2034-04-30"},{"$f":"InputS!GR6","v":"2034-04-30"},{"$f":"InputS!GS6","v":"2034-04-30"},{"$f":"InputS!GT6","v":"2034-04-30"},{"$f":"InputS!GU6","v":"2034-04-30"},{"$f":"InputS!GV6","v":"2034-04-30"},{"$f":"InputS!GW6","v":"2034-04-30"},{"$f":"InputS!GX6","v":"2034-04-30"},{"$f":"InputS!GY6","v":"2034-04-30"},{"$f":"InputS!GZ6","v":"2034-04-30"},{"$f":"InputS!HA6","v":"2034-04-30"},{"$f":"InputS!HB6","v":"2034-04-30"},{"$f":"InputS!HC6","v":"2034-04-30"},{"$f":"InputS!HD6","v":"2034-04-30"},{"$f":"InputS!HE6","v":"2034-04-30"},{"$f":"InputS!HF6","v":"2034-04-30"},{"$f":"InputS!HG6","v":"2034-04-30"},{"$f":"InputS!HH6","v":"2034-04-30"},{"$f":"InputS!HI6","v":"2034-04-30"},{"$f":"InputS!HJ6","v":"2034-04-30"},{"$f":"InputS!HK6","v":"2034-04-30"},{"$f":"InputS!HL6","v":"2034-04-30"},{"$f":"InputS!HM6","v":"2034-04-30"},{"$f":"InputS!HN6","v":"2034-04-30"},{"$f":"InputS!HO6","v":"2034-04-30"},{"$f":"InputS!HP6","v":"2034-04-30"},{"$f":"InputS!HQ6","v":"2034-04-30"},{"$f":"InputS!HR6","v":"2034-04-30"},{"$f":"InputS!HS6","v":"2034-04-30"},{"$f":"InputS!HT6","v":"2034-04-30"},{"$f":"InputS!HU6","v":"2034-04-30"},{"$f":"InputS!HV6","v":"2034-04-30"}]
[null,null,null,"S_Curve_EPC",null,null,null,{"$f":"InputS!K9","v":0.01},{"$f":"InputS!L9","v":0.01},{"$f":"InputS!M9","v":0.01},{"$f":"InputS!N9","v":0.01},{"$f":"InputS!O9","v":0.01},{"$f":"InputS!P9","v":0.01},{"$f":"InputS!Q9","v":0.01},{"$f":"InputS!R9","v":0.01},{"$f":"InputS!S9","v":0.01},{"$f":"InputS!T9","v":0.01},{"$f":"InputS!U9","v":0.01},{"$f":"InputS!V9","v":0.01},{"$f":"InputS!W9","v":0.01},{"$f":"InputS!X9","v":0.01},{"$f":"InputS!Y9","v":0.01},{"$f":"InputS!Z9","v":0.01},{"$f":"InputS!AA9","v":0.01},{"$f":"InputS!AB9","v":0.01},{"$f":"InputS!AC9","v":0.01},{"$f":"InputS!AD9","v":0.01},{"$f":"InputS!AE9","v":0.01},{"$f":"InputS!AF9","v":0.01},{"$f":"InputS!AG9","v":0.01},{"$f":"InputS!AH9","v":0.01},{"$f":"InputS!AI9","v":0.01},{"$f":"InputS!AJ9","v":0.01},{"$f":"InputS!AK9","v":0.01},{"$f":"InputS!AL9","v":0.01},{"$f":"InputS!AM9","v":0.01},{"$f":"InputS!AN9","v":0.01},{"$f":"InputS!AO9","v":0.01},{"$f":"InputS!AP9","v":0.01},{"$f":"InputS!AQ9","v":0.01},{"$f":"InputS!AR9","v":0.01},{"$f":"InputS!AS9","v":0.01},{"$f":"InputS!AT9","v":0.01},{"$f":"InputS!AU9","v":0.01},{"$f":"InputS!AV9","v":0.01},{"$f":"InputS!AW9","v":0.01},{"$f":"InputS!AX9","v":0.01},{"$f":"InputS!AY9","v":0.01},{"$f":"InputS!AZ9","v":0.01},{"$f":"InputS!BA9","v":0.01},{"$f":"InputS!BB9","v":0.01},{"$f":"InputS!BC9","v":0.01},{"$f":"InputS!BD9","v":0.01},{"$f":"InputS!BE9","v":0.01},{"$f":"InputS!BF9","v":0.01},{"$f":"InputS!BG9","v":0.01},{"$f":"InputS!BH9","v":0.01},{"$f":"InputS!BI9","v":0.01},{"$f":"InputS!BJ9","v":0.01},{"$f":"InputS!BK9","v":0.01},{"$f":"InputS!BL9","v":0.01},{"$f":"InputS!BM9","v":0.01},{"$f":"InputS!BN9","v":0.01},{"$f":"InputS!BO9","v":0.01},{"$f":"InputS!BP9","v":0.01},{"$f":"InputS!BQ9","v":0.01},{"$f":"InputS!BR9","v":0.01},{"$f":"InputS!BS9","v":0.01},{"$f":"InputS!BT9","v":0.01},{"$f":"InputS!BU9","v":0.01},{"$f":"InputS!BV9","v":0.01},{"$f":"InputS!BW9","v":0.01},{"$f":"InputS!BX9","v":0.01},{"$f":"InputS!BY9","v":0.01},{"$f":"InputS!BZ9","v":0.01},{"$f":"InputS!CA9","v":0.01},{"$f":"InputS!CB9","v":0.01},{"$f":"InputS!CC9","v":0.01},{"$f":"InputS!CD9","v":0.01},{"$f":"InputS!CE9","v":0.01},{"$f":"InputS!CF9","v":0.01},{"$f":"InputS!CG9","v":0.01},{"$f":"InputS!CH9","v":0.01},{"$f":"InputS!CI9","v":0.01},{"$f":"InputS!CJ9","v":0.01},{"$f":"InputS!CK9","v":0.01},{"$f":"InputS!CL9","v":0.01},{"$f":"InputS!CM9","v":0.01},{"$f":"InputS!CN9","v":0.01},{"$f":"InputS!CO9","v":0.01},{"$f":"InputS!CP9","v":0.01},{"$f":"InputS!CQ9","v":0.01},{"$f":"InputS!CR9","v":0.01},{"$f":"InputS!CS9","v":0.01},{"$f":"InputS!CT9","v":0.01},{"$f":"InputS!CU9","v":0.01},{"$f":"InputS!CV9","v":0.01},{"$f":"InputS!CW9","v":0.01},{"$f":"InputS!CX9","v":0.01},{"$f":"InputS!CY9","v":0.01},{"$f":"InputS!CZ9","v":0.01},{"$f":"InputS!DA9","v":0.01},{"$f":"InputS!DB9","v":0.01},{"$f":"InputS!DC9","v":0.01},{"$f":"InputS!DD9","v":0.01},{"$f":"InputS!DE9","v":0.01},{"$f":"InputS!DF9","v":0.01},{"$f":"InputS!DG9","v":0},{"$f":"InputS!DH9","v":0},{"$f":"InputS!DI9","v":0},{"$f":"InputS!DJ9","v":0},{"$f":"InputS!DK9","v":0},{"$f":"InputS!DL9","v":0},{"$f":"InputS!DM9","v":0},{"$f":"InputS!DN9","v":0},{"$f":"InputS!DO9","v":0},{"$f":"InputS!DP9","v":0},{"$f":"InputS!DQ9","v":0},{"$f":"InputS!DR9","v":0},{"$f":"InputS!DS9","v":0},{"$f":"InputS!DT9","v":0},{"$f":"InputS!DU9","v":0},{"$f":"InputS!DV9","v":0},{"$f":"InputS!DW9","v":0},{"$f":"InputS!DX9","v":0},{"$f":"InputS!DY9","v":0},{"$f":"InputS!DZ9","v":0},{"$f":"InputS!EA9","v":0},{"$f":"InputS!EB9","v":0},{"$f":"InputS!EC9","v":0},{"$f":"InputS!ED9","v":0},{"$f":"InputS!EE9","v":0},{"$f":"InputS!EF9","v":0},{"$f":"InputS!EG9","v":0},{"$f":"InputS!EH9","v":0},{"$f":"InputS!EI9","v":0},{"$f":"InputS!EJ9","v":0},{"$f":"InputS!EK9","v":0},{"$f":"InputS!EL9","v":0},{"$f":"InputS!EM9","v":0},{"$f":"InputS!EN9","v":0},{"$f":"InputS!EO9","v":0},{"$f":"InputS!EP9","v":0},{"$f":"InputS!EQ9","v":0},{"$f":"InputS!ER9","v":0},{"$f":"InputS!ES9","v":0},{"$f":"InputS!ET9","v":0},{"$f":"InputS!EU9","v":0},{"$f":"InputS!EV9","v":0},{"$f":"InputS!EW9","v":0},{"$f":"InputS!EX9","v":0},{"$f":"InputS!EY9","v":0},{"$f":"InputS!EZ9","v":0},{"$f":"InputS!FA9","v":0},{"$f":"InputS!FB9","v":0},{"$f":"InputS!FC9","v":0},{"$f":"InputS!FD9","v":0},{"$f":"InputS!FE9","v":0},{"$f":"InputS!FF9","v":0},{"$f":"InputS!FG9","v":0},{"$f":"InputS!FH9","v":0},{"$f":"InputS!FI9","v":0},{"$f":"InputS!FJ9","v":0},{"$f":"InputS!FK9","v":0},{"$f":"InputS!FL9","v":0},{"$f":"InputS!FM9","v":0},{"$f":"InputS!FN9","v":0},{"$f":"InputS!FO9","v":0},{"$f":"InputS!FP9","v":0},{"$f":"InputS!FQ9","v":0},{"$f":"InputS!FR9","v":0},{"$f":"InputS!FS9","v":0},{"$f":"InputS!FT9","v":0},{"$f":"InputS!FU9","v":0},{"$f":"InputS!FV9","v":0},{"$f":"InputS!FW9","v":0},{"$f":"InputS!FX9","v":0},{"$f":"InputS!FY9","v":0},{"$f":"InputS!FZ9","v":0},{"$f":"InputS!GA9","v":0},{"$f":"InputS!GB9","v":0},{"$f":"InputS!GC9","v":0},{"$f":"InputS!GD9","v":0},{"$f":"InputS!GE9","v":0},{"$f":"InputS!GF9","v":0},{"$f":"InputS!GG9","v":0},{"$f":"InputS!GH9","v":0},{"$f":"InputS!GI9","v":0},{"$f":"InputS!GJ9","v":0},{"$f":"InputS!GK9","v":0},{"$f":"InputS!GL9","v":0},{"$f":"InputS!GM9","v":0},{"$f":"InputS!GN9","v":0},{"$f":"InputS!GO9","v":0},{"$f":"InputS!GP9","v":0},{"$f":"InputS!GQ9","v":0},{"$f":"InputS!GR9","v":0},{"$f":"InputS!GS9","v":0},{"$f":"InputS!GT9","v":0},{"$f":"InputS!GU9","v":0},{"$f":"InputS!GV9","v":0},{"$f":"InputS!GW9","v":0},{"$f":"InputS!GX9","v":0},{"$f":"InputS!GY9","v":0},{"$f":"InputS!GZ9","v":0},{"$f":"InputS!HA9","v":0},{"$f":"InputS!HB9","v":0},{"$f":"InputS!HC9","v":0},{"$f":"InputS!HD9","v":0},{"$f":"InputS!HE9","v":0},{"$f":"InputS!HF9","v":0},{"$f":"InputS!HG9","v":0},{"$f":"InputS!HH9","v":0},{"$f":"InputS!HI9","v":0},{"$f":"InputS!HJ9","v":0},{"$f":"InputS!HK9","v":0},{"$f":"InputS!HL9","v":0},{"$f":"InputS!HM9","v":0},{"$f":"InputS!HN9","v":0},{"$f":"InputS!HO9","v":0},{"$f":"InputS!HP9","v":0},{"$f":"InputS!HQ9","v":0},{"$f":"InputS!HR9","v":0},{"$f":"InputS!HS9","v":0},{"$f":"InputS!HT9","v":0},{"$f":"InputS!HU9","v":0},{"$f":"InputS!HV9","v":0}]
[null,null,null,"S_Curve_Owners_Cost",null,null,null,{"$f":"InputS!K10","v":0.01},{"$f":"InputS!L10","v":0.01},{"$f":"InputS!M10","v":0.01},{"$f":"InputS!N10","v":0.01},{"$f":"InputS!O10","v":0.01},{"$f":"InputS!P10","v":0.01},{"$f":"InputS!Q10","v":0.01},{"$f":"InputS!R10","v":0.01},{"$f":"InputS!S10","v":0.01},{"$f":"InputS!T10","v":0.01},{"$f":"InputS!U10","v":0.01},{"$f":"InputS!V10","v":0.01},{"$f":"InputS!W10","v":0.01},{"$f":"InputS!X10","v":0.01},{"$f":"InputS!Y10","v":0.01},{"$f":"InputS!Z10","v":0.01},{"$f":"InputS!AA10","v":0.01},{"$f":"InputS!AB10","v":0.01},{"$f":"InputS!AC10","v":0.01},{"$f":"InputS!AD10","v":0.01},{"$f":"InputS!AE10","v":0.01},{"$f":"InputS!AF10","v":0.01},{"$f":"InputS!AG10","v":0.01},{"$f":"InputS!AH10","v":0.01},{"$f":"InputS!AI10","v":0.01},{"$f":"InputS!AJ10","v":0.01},{"$f":"InputS!AK10","v":0.01},{"$f":"InputS!AL10","v":0.01},{"$f":"InputS!AM10","v":0.01},{"$f":"InputS!AN10","v":0.01},{"$f":"InputS!AO10","v":0.01},{"$f":"InputS!AP10","v":0.01},{"$f":"InputS!AQ10","v":0.01},{"$f":"InputS!AR10","v":0.01},{"$f":"InputS!AS10","v":0.01},{"$f":"InputS!AT10","v":0.01},{"$f":"InputS!AU10","v":0.01},{"$f":"InputS!AV10","v":0.01},{"$f":"InputS!AW10","v":0.01},{"$f":"InputS!AX10","v":0.01},{"$f":"InputS!AY10","v":0.01},{"$f":"InputS!AZ10","v":0.01},{"$f":"InputS!BA10","v":0.01},{"$f":"InputS!BB10","v":0.01},{"$f":"InputS!BC10","v":0.01},{"$f":"InputS!BD10","v":0.01},{"$f":"InputS!BE10","v":0.01},{"$f":"InputS!BF10","v":0.01},{"$f":"InputS!BG10","v":0.01},{"$f":"InputS!BH10","v":0.01},{"$f":"InputS!BI10","v":0.01},{"$f":"InputS!BJ10","v":0.01},{"$f":"InputS!BK10","v":0.01},{"$f":"InputS!BL10","v":0.01},{"$f":"InputS!BM10","v":0.01},{"$f":"InputS!BN10","v":0.01},{"$f":"InputS!BO10","v":0.01},{"$f":"InputS!BP10","v":0.01},{"$f":"InputS!BQ10","v":0.01},{"$f":"InputS!BR10","v":0.01},{"$f":"InputS!BS10","v":0.01},{"$f":"InputS!BT10","v":0.01},{"$f":"InputS!BU10","v":0.01},{"$f":"InputS!BV10","v":0.01},{"$f":"InputS!BW10","v":0.01},{"$f":"InputS!BX10","v":0.01},{"$f":"InputS!BY10","v":0.01},{"$f":"InputS!BZ10","v":0.01},{"$f":"InputS!CA10","v":0.01},{"$f":"InputS!CB10","v":0.01},{"$f":"InputS!CC10","v":0.01},{"$f":"InputS!CD10","v":0.01},{"$f":"InputS!CE10","v":0.01},{"$f":"InputS!CF10","v":0.01},{"$f":"InputS!CG10","v":0.01},{"$f":"InputS!CH10","v":0.01},{"$f":"InputS!CI10","v":0.01},{"$f":"InputS!CJ10","v":0.01},{"$f":"InputS!CK10","v":0.01},{"$f":"InputS!CL10","v":0.01},{"$f":"InputS!CM10","v":0.01},{"$f":"InputS!CN10","v":0.01},{"$f":"InputS!CO10","v":0.01},{"$f":"InputS!CP10","v":0.01},{"$f":"InputS!CQ10","v":0.01},{"$f":"InputS!CR10","v":0.01},{"$f":"InputS!CS10","v":0.01},{"$f":"InputS!CT10","v":0.01},{"$f":"InputS!CU10","v":0.01},{"$f":"InputS!CV10","v":0.01},{"$f":"InputS!CW10","v":0.01},{"$f":"InputS!CX10","v":0.01},{"$f":"InputS!CY10","v":0.01},{"$f":"InputS!CZ10","v":0.01},{"$f":"InputS!DA10","v":0.01},{"$f":"InputS!DB10","v":0.01},{"$f":"InputS!DC10","v":0.01},{"$f":"InputS!DD10","v":0.01},{"$f":"InputS!DE10","v":0.01},{"$f":"InputS!DF10","v":0.01},{"$f":"InputS!DG10","v":0},{"$f":"InputS!DH10","v":0},{"$f":"InputS!DI10","v":0},{"$f":"InputS!DJ10","v":0},{"$f":"InputS!DK10","v":0},{"$f":"InputS!DL10","v":0},{"$f":"InputS!DM10","v":0},{"$f":"InputS!DN10","v":0},{"$f":"InputS!DO10","v":0},{"$f":"InputS!DP10","v":0},{"$f":"InputS!DQ10","v":0},{"$f":"InputS!DR10","v":0},{"$f":"InputS!DS10","v":0},{"$f":"InputS!DT10","v":0},{"$f":"InputS!DU10","v":0},{"$f":"InputS!DV10","v":0},{"$f":"InputS!DW10","v":0},{"$f":"InputS!DX10","v":0},{"$f":"InputS!DY10","v":0},{"$f":"InputS!DZ10","v":0},{"$f":"InputS!EA10","v":0},{"$f":"InputS!EB10","v":0},{"$f":"InputS!EC10","v":0},{"$f":"InputS!ED10","v":0},{"$f":"InputS!EE10","v":0},{"$f":"InputS!EF10","v":0},{"$f":"InputS!EG10","v":0},{"$f":"InputS!EH10","v":0},{"$f":"InputS!EI10","v":0},{"$f":"InputS!EJ10","v":0},{"$f":"InputS!EK10","v":0},{"$f":"InputS!EL10","v":0},{"$f":"InputS!EM10","v":0},{"$f":"InputS!EN10","v":0},{"$f":"InputS!EO10","v":0},{"$f":"InputS!EP10","v":0},{"$f":"InputS!EQ10","v":0},{"$f":"InputS!ER10","v":0},{"$f":"InputS!ES10","v":0},{"$f":"InputS!ET10","v":0},{"$f":"InputS!EU10","v":0},{"$f":"InputS!EV10","v":0},{"$f":"InputS!EW10","v":0},{"$f":"InputS!EX10","v":0},{"$f":"InputS!EY10","v":0},{"$f":"InputS!EZ10","v":0},{"$f":"InputS!FA10","v":0},{"$f":"InputS!FB10","v":0},{"$f":"InputS!FC10","v":0},{"$f":"InputS!FD10","v":0},{"$f":"InputS!FE10","v":0},{"$f":"InputS!FF10","v":0},{"$f":"InputS!FG10","v":0},{"$f":"InputS!FH10","v":0},{"$f":"InputS!FI10","v":0},{"$f":"InputS!FJ10","v":0},{"$f":"InputS!FK10","v":0},{"$f":"InputS!FL10","v":0},{"$f":"InputS!FM10","v":0},{"$f":"InputS!FN10","v":0},{"$f":"InputS!FO10","v":0},{"$f":"InputS!FP10","v":0},{"$f":"InputS!FQ10","v":0},{"$f":"InputS!FR10","v":0},{"$f":"InputS!FS10","v":0},{"$f":"InputS!FT10","v":0},{"$f":"InputS!FU10","v":0},{"$f":"InputS!FV10","v":0},{"$f":"InputS!FW10","v":0},{"$f":"InputS!FX10","v":0},{"$f":"InputS!FY10","v":0},{"$f":"InputS!FZ10","v":0},{"$f":"InputS!GA10","v":0},{"$f":"InputS!GB10","v":0},{"$f":"InputS!GC10","v":0},{"$f":"InputS!GD10","v":0},{"$f":"InputS!GE10","v":0},{"$f":"InputS!GF10","v":0},{"$f":"InputS!GG10","v":0},{"$f":"InputS!GH10","v":0},{"$f":"InputS!GI10","v":0},{"$f":"InputS!GJ10","v":0},{"$f":"InputS!GK10","v":0},{"$f":"InputS!GL10","v":0},{"$f":"InputS!GM10","v":0},{"$f":"InputS!GN10","v":0},{"$f":"InputS!GO10","v":0},{"$f":"InputS!GP10","v":0},{"$f":"InputS!GQ10","v":0},{"$f":"InputS!GR10","v":0},{"$f":"InputS!GS10","v":0},{"$f":"InputS!GT10","v":0},{"$f":"InputS!GU10","v":0},{"$f":"InputS!GV10","v":0},{"$f":"InputS!GW10","v":0},{"$f":"InputS!GX10","v":0},{"$f":"InputS!GY10","v":0},{"$f":"InputS!GZ10","v":0},{"$f":"InputS!HA10","v":0},{"$f":"InputS!HB10","v":0},{"$f":"InputS!HC10","v":0},{"$f":"InputS!HD10","v":0},{"$f":"InputS!HE10","v":0},{"$f":"InputS!HF10","v":0},{"$f":"InputS!HG10","v":0},{"$f":"InputS!HH10","v":0},{"$f":"InputS!HI10","v":0},{"$f":"InputS!HJ10","v":0},{"$f":"InputS!HK10","v":0},{"$f":"InputS!HL10","v":0},{"$f":"InputS!HM10","v":0},{"$f":"InputS!HN10","v":0},{"$f":"InputS!HO10","v":0},{"$f":"InputS!HP10","v":0},{"$f":"InputS!HQ10","v":0},{"$f":"InputS!HR10","v":0},{"$f":"InputS!HS10","v":0},{"$f":"InputS!HT10","v":0},{"$f":"InputS!HU10","v":0},{"$f":"InputS!HV10","v":0}]
[null,null,null,"S_Curve_Development",null,null,null,{"$f":"InputS!K11","v":1},{"$f":"InputS!L11","v":0},{"$f":"InputS!M11","v":0},{"$f":"InputS!N11","v":0},{"$f":"InputS!O11","v":0},{"$f":"InputS!P11","v":0},{"$f":"InputS!Q11","v":0},{"$f":"InputS!R11","v":0},{"$f":"InputS!S11","v":0},{"$f":"InputS!T11","v":0},{"$f":"InputS!U11","v":0},{"$f":"InputS!V11","v":0},{"$f":"InputS!W11","v":0},{"$f":"InputS!X11","v":0},{"$f":"InputS!Y11","v":0},{"$f":"InputS!Z11","v":0},{"$f":"InputS!AA11","v":0},{"$f":"InputS!AB11","v":0},{"$f":"InputS!AC11","v":0},{"$f":"InputS!AD11","v":0},{"$f":"InputS!AE11","v":0},{"$f":"InputS!AF11","v":0},{"$f":"InputS!AG11","v":0},{"$f":"InputS!AH11","v":0},{"$f":"InputS!AI11","v":0},{"$f":"InputS!AJ11","v":0},{"$f":"InputS!AK11","v":0},{"$f":"InputS!AL11","v":0},{"$f":"InputS!AM11","v":0},{"$f":"InputS!AN11","v":0},{"$f":"InputS!AO11","v":0},{"$f":"InputS!AP11","v":0},{"$f":"InputS!AQ11","v":0},{"$f":"InputS!AR11","v":0},{"$f":"InputS!AS11","v":0},{"$f":"InputS!AT11","v":0},{"$f":"InputS!AU11","v":0},{"$f":"InputS!AV11","v":0},{"$f":"InputS!AW11","v":0},{"$f":"InputS!AX11","v":0},{"$f":"InputS!AY11","v":0},{"$f":"InputS!AZ11","v":0},{"$f":"InputS!BA11","v":0},{"$f":"InputS!BB11","v":0},{"$f":"InputS!BC11","v":0},{"$f":"InputS!BD11","v":0},{"$f":"InputS!BE11","v":0},{"$f":"InputS!BF11","v":0},{"$f":"InputS!BG11","v":0},{"$f":"InputS!BH11","v":0},{"$f":"InputS!BI11","v":0},{"$f":"InputS!BJ11","v":0},{"$f":"InputS!BK11","v":0},{"$f":"InputS!BL11","v":0},{"$f":"InputS!BM11","v":0},{"$f":"InputS!BN11","v":0},{"$f":"InputS!BO11","v":0},{"$f":"InputS!BP11","v":0},{"$f":"InputS!BQ11","v":0},{"$f":"InputS!BR11","v":0},{"$f":"InputS!BS11","v":0},{"$f":"InputS!BT11","v":0},{"$f":"InputS!BU11","v":0},{"$f":"InputS!BV11","v":0},{"$f":"InputS!BW11","v":0},{"$f":"InputS!BX11","v":0},{"$f":"InputS!BY11","v":0},{"$f":"InputS!BZ11","v":0},{"$f":"InputS!CA11","v":0},{"$f":"InputS!CB11","v":0},{"$f":"InputS!CC11","v":0},{"$f":"InputS!CD11","v":0},{"$f":"InputS!CE11","v":0},{"$f":"InputS!CF11","v":0},{"$f":"InputS!CG11","v":0},{"$f":"InputS!CH11","v":0},{"$f":"InputS!CI11","v":0},{"$f":"InputS!CJ11","v":0},{"$f":"InputS!CK11","v":0},{"$f":"InputS!CL11","v":0},{"$f":"InputS!CM11","v":0},{"$f":"InputS!CN11","v":0},{"$f":"InputS!CO11","v":0},{"$f":"InputS!CP11","v":0},{"$f":"InputS!CQ11","v":0},{"$f":"InputS!CR11","v":0},{"$f":"InputS!CS11","v":0},{"$f":"InputS!CT11","v":0},{"$f":"InputS!CU11","v":0},{"$f":"InputS!CV11","v":0},{"$f":"InputS!CW11","v":0},{"$f":"InputS!CX11","v":0},{"$f":"InputS!CY11","v":0},{"$f":"InputS!CZ11","v":0},{"$f":"InputS!DA11","v":0},{"$f":"InputS!DB11","v":0},{"$f":"InputS!DC11","v":0},{"$f":"InputS!DD11","v":0},{"$f":"InputS!DE11","v":0},{"$f":"InputS!DF11","v":0},{"$f":"InputS!DG11","v":0},{"$f":"InputS!DH11","v":0},{"$f":"InputS!DI11","v":0},{"$f":"InputS!DJ11","v":0},{"$f":"InputS!DK11","v":0},{"$f":"InputS!DL11","v":0},{"$f":"InputS!DM11","v":0},{"$f":"InputS!DN11","v":0},{"$f":"InputS!DO11","v":0},{"$f":"InputS!DP11","v":0},{"$f":"InputS!DQ11","v":0},{"$f":"InputS!DR11","v":0},{"$f":"InputS!DS11","v":0},{"$f":"InputS!DT11","v":0},{"$f":"InputS!DU11","v":0},{"$f":"InputS!DV11","v":0},{"$f":"InputS!DW11","v":0},{"$f":"InputS!DX11","v":0},{"$f":"InputS!DY11","v":0},{"$f":"InputS!DZ11","v":0},{"$f":"InputS!EA11","v":0},{"$f":"InputS!EB11","v":0},{"$f":"InputS!EC11","v":0},{"$f":"InputS!ED11","v":0},{"$f":"InputS!EE11","v":0},{"$f":"InputS!EF11","v":0},{"$f":"InputS!EG11","v":0},{"$f":"InputS!EH11","v":0},{"$f":"InputS!EI11","v":0},{"$f":"InputS!EJ11","v":0},{"$f":"InputS!EK11","v":0},{"$f":"InputS!EL11","v":0},{"$f":"InputS!EM11","v":0},{"$f":"InputS!EN11","v":0},{"$f":"InputS!EO11","v":0},{"$f":"InputS!EP11","v":0},{"$f":"InputS!EQ11","v":0},{"$f":"InputS!ER11","v":0},{"$f":"InputS!ES11","v":0},{"$f":"InputS!ET11","v":0},{"$f":"InputS!EU11","v":0},{"$f":"InputS!EV11","v":0},{"$f":"InputS!EW11","v":0},{"$f":"InputS!EX11","v":0},{"$f":"InputS!EY11","v":0},{"$f":"InputS!EZ11","v":0},{"$f":"InputS!FA11","v":0},{"$f":"InputS!FB11","v":0},{"$f":"InputS!FC11","v":0},{"$f":"InputS!FD11","v":0},{"$f":"InputS!FE11","v":0},{"$f":"InputS!FF11","v":0},{"$f":"InputS!FG11","v":0},{"$f":"InputS!FH11","v":0},{"$f":"InputS!FI11","v":0},{"$f":"InputS!FJ11","v":0},{"$f":"InputS!FK11","v":0},{"$f":"InputS!FL11","v":0},{"$f":"InputS!FM11","v":0},{"$f":"InputS!FN11","v":0},{"$f":"InputS!FO11","v":0},{"$f":"InputS!FP11","v":0},{"$f":"InputS!FQ11","v":0},{"$f":"InputS!FR11","v":0},{"$f":"InputS!FS11","v":0},{"$f":"InputS!FT11","v":0},{"$f":"InputS!FU11","v":0},{"$f":"InputS!FV11","v":0},{"$f":"InputS!FW11","v":0},{"$f":"InputS!FX11","v":0},{"$f":"InputS!FY11","v":0},{"$f":"InputS!FZ11","v":0},{"$f":"InputS!GA11","v":0},{"$f":"InputS!GB11","v":0},{"$f":"InputS!GC11","v":0},{"$f":"InputS!GD11","v":0},{"$f":"InputS!GE11","v":0},{"$f":"InputS!GF11","v":0},{"$f":"InputS!GG11","v":0},{"$f":"InputS!GH11","v":0},{"$f":"InputS!GI11","v":0},{"$f":"InputS!GJ11","v":0},{"$f":"InputS!GK11","v":0},{"$f":"InputS!GL11","v":0},{"$f":"InputS!GM11","v":0},{"$f":"InputS!GN11","v":0},{"$f":"InputS!GO11","v":0},{"$f":"InputS!GP11","v":0},{"$f":"InputS!GQ11","v":0},{"$f":"InputS!GR11","v":0},{"$f":"InputS!GS11","v":0},{"$f":"InputS!GT11","v":0},{"$f":"InputS!GU11","v":0},{"$f":"InputS!GV11","v":0},{"$f":"InputS!GW11","v":0},{"$f":"InputS!GX11","v":0},{"$f":"InputS!GY11","v":0},{"$f":"InputS!GZ11","v":0},{"$f":"InputS!HA11","v":0},{"$f":"InputS!HB11","v":0},{"$f":"InputS!HC11","v":0},{"$f":"InputS!HD11","v":0},{"$f":"InputS!HE11","v":0},{"$f":"InputS!HF11","v":0},{"$f":"InputS!HG11","v":0},{"$f":"InputS!HH11","v":0},{"$f":"InputS!HI11","v":0},{"$f":"InputS!HJ11","v":0},{"$f":"InputS!HK11","v":0},{"$f":"InputS!HL11","v":0},{"$f":"InputS!HM11","v":0},{"$f":"InputS!HN11","v":0},{"$f":"InputS!HO11","v":0},{"$f":"InputS!HP11","v":0},{"$f":"InputS!HQ11","v":0},{"$f":"InputS!HR11","v":0},{"$f":"InputS!HS11","v":0},{"$f":"InputS!HT11","v":0},{"$f":"InputS!HU11","v":0},{"$f":"InputS!HV11","v":0}]
[null,null,null,"Project_Start_Date",null,null,null,{"$f":"InputC!F3","v":"2026-01-01"},{"$f":"H8","v":"2026-01-01"},{"$f":"I8","v":"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","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","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","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","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",{"$f":"BU8","v":"2026-01-01"},"2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01",{"$f":"EG8","v":"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","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","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","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","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",{"$f":"GS8","v":"2026-01-01"},"2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01"]
[null,null,null,"Construction_Period",null,null,null,{"$f":"InputC!F4","v":100},{"$f":"H9","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,"End_of_Construciton",null,null,null,{"$f":"InputC!F5","v":"2034-05-31"},"2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31","2034-05-31"]
[null,null,null,"Begininig_of_Operation",null,null,null,{"$f":"InputC!F6","v":"2034-06-01"},"2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01",{"$f":"EF11","v":"2034-06-01"},"2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01","2034-06-01"]
[null,null,null,"Operation_Years",null,null,null,{"$f":"InputC!F7","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"BP12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,{"$f":"EB12","v":60},60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60,60]
[null,null,null,"End_of_Life",null,null,null,{"$f":"InputC!F8","v":"2094-05-31"},"2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31",{"$f":"X13","v":"2094-05-31"},"2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31","2094-05-31"]
[null,null,null,"Months_in_Period_During_Construction",null,null,null,{"$f":"InputC!F9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Months_in_Period_During_Operation",null,null,null,{"$f":"InputC!F10","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"GM15","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,"Capacity",null,null,null,{"$f":"InputC!F14","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"CI16","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"EU16","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[null,null,null,"Capacity_Factor",null,null,null,{"$f":"InputC!F15","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,{"$f":"X17","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92]
[null,null,null,"Heat_Rate",null,null,null,{"$f":"InputC!F17","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,"Inflation_Rate",null,null,null,{"$f":"InputC!F20","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,{"$f":"HF19","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Total_EPC_Cost",null,null,null,{"$f":"InputC!F22","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,{"$f":"CI20","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,{"$f":"EU20","v":7000},7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000,7000]
[null,null,null,"Owners_Cost",null,null,null,{"$f":"InputC!F23","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,{"$f":"X21","v":200},200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200,200]
[null,null,null,"Development_Cost",null,null,null,{"$f":"InputC!F24","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,null,"Fuel_Expense_per_MMBTU",null,null,null,{"$f":"InputC!F27","v":0.85},0.85,0.85,{"$f":"J23","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,{"$f":"HF23","v":0.85},0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,null,"Fixed_Operation_and_Maintenance",null,null,null,{"$f":"InputC!F29","v":150},150,{"$f":"I24","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"CL24","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,{"$f":"EX24","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,null,"Capacity_Charge",null,null,null,{"$f":"InputC!F32","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,{"$f":"CJ25","v":500},500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500,500]
[null,null,null,"Fixed_OM_Charge",null,null,null,{"$f":"InputC!F33","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150]
[null,null,null,"Depreciation_Life",null,null,null,{"$f":"InputC!F36","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"BT27","v":50},50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,50,{"$f":"HI27","v":50},50,50,50,50,50,50,50,50,50]
[null,null,null,"Income_Tax_Rate",null,null,null,{"$f":"InputC!F37","v":0.2},0.2,{"$f":"I28","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,{"$f":"EX28","v":0.2},0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,"Apply_NOL",null,null,null,{"$f":"InputC!F38","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Maximum_Debt_to_Capital",null,null,null,{"$f":"InputC!F42","v":0.8},0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,null,"Minimum_DSCR",null,null,null,{"$f":"InputC!F43","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"BT31","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"HI31","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,"Interest_Rate",null,null,null,{"$f":"InputC!F45","v":0.06},0.06,{"$f":"I32","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,{"$f":"EX32","v":0.06},0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,null,"Up_Front_Fee",null,null,null,{"$f":"InputC!F46","v":0.02},0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02,0.02]
[null,null,null,"Commitment_Fee",null,null,null,{"$f":"InputC!F47","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"EU34","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Debt_Tenor",null,null,null,{"$f":"InputC!F49","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"BT35","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,{"$f":"EF35","v":35},35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35,35]
[null,null,null,"Pro_Rata",null,null,null,{"$f":"InputC!F51","v":1},1,{"$f":"I36","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Equity_First",null,null,null,{"$f":"InputC!F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"InputC!D56","v":"Turn UDF ON"},null,null,null,{"$f":"InputC!F56","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"GQ38","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]
[null,null,null,{"$f":"InputC!D57","v":"Calculation Column Start"},null,null,null,{"$f":"InputC!F57","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"BT39","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"EF39","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11]
[null,null,null,{"$f":"InputC!D58","v":"Sum Column"},null,null,null,{"$f":"InputC!F58","v":9},9,{"$f":"I40","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9]
[null,null,null,{"$f":"InputC!D59","v":"Title Column"},null,null,null,{"$f":"InputC!F59","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,{"$f":"InputC!D60","v":"Constant_Column"},null,null,null,{"$f":"InputC!F60","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"GQ42","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6]
[null,null,null,{"$f":"InputC!D61","v":"Unit Column"},null,null,null,{"$f":"InputC!F61","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"BT43","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"EF43","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[null,null,null,{"$f":"InputC!D62","v":"Format Code Column"},null,null,null,{"$f":"InputC!F62","v":2},2,{"$f":"I44","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,{"$f":"InputC!D63","v":"Title Format Code"},null,null,null,{"$f":"InputC!F63","v":"T"},"T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T","T"]
[null,null,null,{"$f":"InputC!D64","v":"Number No Decimal Format Code"},null,null,null,{"$f":"InputC!F64","v":"C"},"C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C",{"$f":"GQ46","v":"C"},"C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C","C"]
[null,null,null,{"$f":"InputC!D65","v":"Percentage Format Code"},null,null,null,{"$f":"InputC!F65","v":"P"},"P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P",{"$f":"BT47","v":"P"},"P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P",{"$f":"EF47","v":"P"},"P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P","P"]
[null,null,null,{"$f":"InputC!D66","v":"Circular convergance"},null,null,null,{"$f":"InputC!F66","v":1.0000000000000001E-5},1.0000000000000001E-5,{"$f":"I48","v":1.0000000000000001E-5},1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5,1.0000000000000001E-5]
[null,null,null,{"$f":"InputC!D67","v":"Maximum iteration for circular"},null,null,null,{"$f":"InputC!F67","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,{"$f":"InputC!D68","v":"Maximum iteration for goalseek"},null,null,null,{"$f":"InputC!F68","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,{"$f":"GQ50","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100,100]
[null,null,null,{"$f":"InputC!D69","v":"Debug_Code_1"},null,null,null,{"$f":"InputC!F69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EF51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Hours_in_Day",null,null,null,{"$f":"InputC!F70","v":24},24,{"$f":"I52","v":24},24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24,24]

{"sheet":"Operations","index":3,"n_rows":38,"n_cols":510,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Timeline",null,null,"Output Unit","Input Unit","Input 1","Input 2","Sum","Start"]
[null,null,"Period",null,"Period","Periods",{"$f":"InputC!F11","v":220},null,null,null,{"$f":"_xlfn.SEQUENCE(,G3)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220]
[null,null,"Construnction Flag",null,"Flag","Months",{"$f":"InputC!F4","v":100},null,null,null,{"$f":"(K3<=$G$4)*1","v":1},{"$f":"(L3<=$G$4)*1","v":1},{"$f":"(M3<=$G$4)*1","v":1},{"$f":"(N3<=$G$4)*1","v":1},{"$f":"(O3<=$G$4)*1","v":1},{"$f":"(P3<=$G$4)*1","v":1},{"$f":"(Q3<=$G$4)*1","v":1},{"$f":"(R3<=$G$4)*1","v":1},{"$f":"(S3<=$G$4)*1","v":1},{"$f":"(T3<=$G$4)*1","v":1},{"$f":"(U3<=$G$4)*1","v":1},{"$f":"(V3<=$G$4)*1","v":1},{"$f":"(W3<=$G$4)*1","v":1},{"$f":"(X3<=$G$4)*1","v":1},{"$f":"(Y3<=$G$4)*1","v":1},{"$f":"(Z3<=$G$4)*1","v":1},{"$f":"(AA3<=$G$4)*1","v":1},{"$f":"(AB3<=$G$4)*1","v":1},{"$f":"(AC3<=$G$4)*1","v":1},{"$f":"(AD3<=$G$4)*1","v":1},{"$f":"(AE3<=$G$4)*1","v":1},{"$f":"(AF3<=$G$4)*1","v":1},{"$f":"(AG3<=$G$4)*1","v":1},{"$f":"(AH3<=$G$4)*1","v":1},{"$f":"(AI3<=$G$4)*1","v":1},{"$f":"(AJ3<=$G$4)*1","v":1},{"$f":"(AK3<=$G$4)*1","v":1},{"$f":"(AL3<=$G$4)*1","v":1},{"$f":"(AM3<=$G$4)*1","v":1},{"$f":"(AN3<=$G$4)*1","v":1},{"$f":"(AO3<=$G$4)*1","v":1},{"$f":"(AP3<=$G$4)*1","v":1},{"$f":"(AQ3<=$G$4)*1","v":1},{"$f":"(AR3<=$G$4)*1","v":1},{"$f":"(AS3<=$G$4)*1","v":1},{"$f":"(AT3<=$G$4)*1","v":1},{"$f":"(AU3<=$G$4)*1","v":1},{"$f":"(AV3<=$G$4)*1","v":1},{"$f":"(AW3<=$G$4)*1","v":1},{"$f":"(AX3<=$G$4)*1","v":1},{"$f":"(AY3<=$G$4)*1","v":1},{"$f":"(AZ3<=$G$4)*1","v":1},{"$f":"(BA3<=$G$4)*1","v":1},{"$f":"(BB3<=$G$4)*1","v":1},{"$f":"(BC3<=$G$4)*1","v":1},{"$f":"(BD3<=$G$4)*1","v":1},{"$f":"(BE3<=$G$4)*1","v":1},{"$f":"(BF3<=$G$4)*1","v":1},{"$f":"(BG3<=$G$4)*1","v":1},{"$f":"(BH3<=$G$4)*1","v":1},{"$f":"(BI3<=$G$4)*1","v":1},{"$f":"(BJ3<=$G$4)*1","v":1},{"$f":"(BK3<=$G$4)*1","v":1},{"$f":"(BL3<=$G$4)*1","v":1},{"$f":"(BM3<=$G$4)*1","v":1},{"$f":"(BN3<=$G$4)*1","v":1},{"$f":"(BO3<=$G$4)*1","v":1},{"$f":"(BP3<=$G$4)*1","v":1},{"$f":"(BQ3<=$G$4)*1","v":1},{"$f":"(BR3<=$G$4)*1","v":1},{"$f":"(BS3<=$G$4)*1","v":1},{"$f":"(BT3<=$G$4)*1","v":1},{"$f":"(BU3<=$G$4)*1","v":1},{"$f":"(BV3<=$G$4)*1","v":1},{"$f":"(BW3<=$G$4)*1","v":1},{"$f":"(BX3<=$G$4)*1","v":1},{"$f":"(BY3<=$G$4)*1","v":1},{"$f":"(BZ3<=$G$4)*1","v":1},{"$f":"(CA3<=$G$4)*1","v":1},{"$f":"(CB3<=$G$4)*1","v":1},{"$f":"(CC3<=$G$4)*1","v":1},{"$f":"(CD3<=$G$4)*1","v":1},{"$f":"(CE3<=$G$4)*1","v":1},{"$f":"(CF3<=$G$4)*1","v":1},{"$f":"(CG3<=$G$4)*1","v":1},{"$f":"(CH3<=$G$4)*1","v":1},{"$f":"(CI3<=$G$4)*1","v":1},{"$f":"(CJ3<=$G$4)*1","v":1},{"$f":"(CK3<=$G$4)*1","v":1},{"$f":"(CL3<=$G$4)*1","v":1},{"$f":"(CM3<=$G$4)*1","v":1},{"$f":"(CN3<=$G$4)*1","v":1},{"$f":"(CO3<=$G$4)*1","v":1},{"$f":"(CP3<=$G$4)*1","v":1},{"$f":"(CQ3<=$G$4)*1","v":1},{"$f":"(CR3<=$G$4)*1","v":1},{"$f":"(CS3<=$G$4)*1","v":1},{"$f":"(CT3<=$G$4)*1","v":1},{"$f":"(CU3<=$G$4)*1","v":1},{"$f":"(CV3<=$G$4)*1","v":1},{"$f":"(CW3<=$G$4)*1","v":1},{"$f":"(CX3<=$G$4)*1","v":1},{"$f":"(CY3<=$G$4)*1","v":1},{"$f":"(CZ3<=$G$4)*1","v":1},{"$f":"(DA3<=$G$4)*1","v":1},{"$f":"(DB3<=$G$4)*1","v":1},{"$f":"(DC3<=$G$4)*1","v":1},{"$f":"(DD3<=$G$4)*1","v":1},{"$f":"(DE3<=$G$4)*1","v":1},{"$f":"(DF3<=$G$4)*1","v":1},{"$f":"(DG3<=$G$4)*1","v":0},{"$f":"(DH3<=$G$4)*1","v":0},{"$f":"(DI3<=$G$4)*1","v":0},{"$f":"(DJ3<=$G$4)*1","v":0},{"$f":"(DK3<=$G$4)*1","v":0},{"$f":"(DL3<=$G$4)*1","v":0},{"$f":"(DM3<=$G$4)*1","v":0},{"$f":"(DN3<=$G$4)*1","v":0},{"$f":"(DO3<=$G$4)*1","v":0},{"$f":"(DP3<=$G$4)*1","v":0},{"$f":"(DQ3<=$G$4)*1","v":0},{"$f":"(DR3<=$G$4)*1","v":0},{"$f":"(DS3<=$G$4)*1","v":0},{"$f":"(DT3<=$G$4)*1","v":0},{"$f":"(DU3<=$G$4)*1","v":0},{"$f":"(DV3<=$G$4)*1","v":0},{"$f":"(DW3<=$G$4)*1","v":0},{"$f":"(DX3<=$G$4)*1","v":0},{"$f":"(DY3<=$G$4)*1","v":0},{"$f":"(DZ3<=$G$4)*1","v":0},{"$f":"(EA3<=$G$4)*1","v":0},{"$f":"(EB3<=$G$4)*1","v":0},{"$f":"(EC3<=$G$4)*1","v":0},{"$f":"(ED3<=$G$4)*1","v":0},{"$f":"(EE3<=$G$4)*1","v":0},{"$f":"(EF3<=$G$4)*1","v":0},{"$f":"(EG3<=$G$4)*1","v":0},{"$f":"(EH3<=$G$4)*1","v":0},{"$f":"(EI3<=$G$4)*1","v":0},{"$f":"(EJ3<=$G$4)*1","v":0},{"$f":"(EK3<=$G$4)*1","v":0},{"$f":"(EL3<=$G$4)*1","v":0},{"$f":"(EM3<=$G$4)*1","v":0},{"$f":"(EN3<=$G$4)*1","v":0},{"$f":"(EO3<=$G$4)*1","v":0},{"$f":"(EP3<=$G$4)*1","v":0},{"$f":"(EQ3<=$G$4)*1","v":0},{"$f":"(ER3<=$G$4)*1","v":0},{"$f":"(ES3<=$G$4)*1","v":0},{"$f":"(ET3<=$G$4)*1","v":0},{"$f":"(EU3<=$G$4)*1","v":0},{"$f":"(EV3<=$G$4)*1","v":0},{"$f":"(EW3<=$G$4)*1","v":0},{"$f":"(EX3<=$G$4)*1","v":0},{"$f":"(EY3<=$G$4)*1","v":0},{"$f":"(EZ3<=$G$4)*1","v":0},{"$f":"(FA3<=$G$4)*1","v":0},{"$f":"(FB3<=$G$4)*1","v":0},{"$f":"(FC3<=$G$4)*1","v":0},{"$f":"(FD3<=$G$4)*1","v":0},{"$f":"(FE3<=$G$4)*1","v":0},{"$f":"(FF3<=$G$4)*1","v":0},{"$f":"(FG3<=$G$4)*1","v":0},{"$f":"(FH3<=$G$4)*1","v":0},{"$f":"(FI3<=$G$4)*1","v":0},{"$f":"(FJ3<=$G$4)*1","v":0},{"$f":"(FK3<=$G$4)*1","v":0},{"$f":"(FL3<=$G$4)*1","v":0},{"$f":"(FM3<=$G$4)*1","v":0},{"$f":"(FN3<=$G$4)*1","v":0},{"$f":"(FO3<=$G$4)*1","v":0},{"$f":"(FP3<=$G$4)*1","v":0},{"$f":"(FQ3<=$G$4)*1","v":0},{"$f":"(FR3<=$G$4)*1","v":0},{"$f":"(FS3<=$G$4)*1","v":0},{"$f":"(FT3<=$G$4)*1","v":0},{"$f":"(FU3<=$G$4)*1","v":0},{"$f":"(FV3<=$G$4)*1","v":0},{"$f":"(FW3<=$G$4)*1","v":0},{"$f":"(FX3<=$G$4)*1","v":0},{"$f":"(FY3<=$G$4)*1","v":0},{"$f":"(FZ3<=$G$4)*1","v":0},{"$f":"(GA3<=$G$4)*1","v":0},{"$f":"(GB3<=$G$4)*1","v":0},{"$f":"(GC3<=$G$4)*1","v":0},{"$f":"(GD3<=$G$4)*1","v":0},{"$f":"(GE3<=$G$4)*1","v":0},{"$f":"(GF3<=$G$4)*1","v":0},{"$f":"(GG3<=$G$4)*1","v":0},{"$f":"(GH3<=$G$4)*1","v":0},{"$f":"(GI3<=$G$4)*1","v":0},{"$f":"(GJ3<=$G$4)*1","v":0},{"$f":"(GK3<=$G$4)*1","v":0},{"$f":"(GL3<=$G$4)*1","v":0},{"$f":"(GM3<=$G$4)*1","v":0},{"$f":"(GN3<=$G$4)*1","v":0},{"$f":"(GO3<=$G$4)*1","v":0},{"$f":"(GP3<=$G$4)*1","v":0},{"$f":"(GQ3<=$G$4)*1","v":0},{"$f":"(GR3<=$G$4)*1","v":0},{"$f":"(GS3<=$G$4)*1","v":0},{"$f":"(GT3<=$G$4)*1","v":0},{"$f":"(GU3<=$G$4)*1","v":0},{"$f":"(GV3<=$G$4)*1","v":0},{"$f":"(GW3<=$G$4)*1","v":0},{"$f":"(GX3<=$G$4)*1","v":0},{"$f":"(GY3<=$G$4)*1","v":0},{"$f":"(GZ3<=$G$4)*1","v":0},{"$f":"(HA3<=$G$4)*1","v":0},{"$f":"(HB3<=$G$4)*1","v":0},{"$f":"(HC3<=$G$4)*1","v":0},{"$f":"(HD3<=$G$4)*1","v":0},{"$f":"(HE3<=$G$4)*1","v":0},{"$f":"(HF3<=$G$4)*1","v":0},{"$f":"(HG3<=$G$4)*1","v":0},{"$f":"(HH3<=$G$4)*1","v":0},{"$f":"(HI3<=$G$4)*1","v":0},{"$f":"(HJ3<=$G$4)*1","v":0},{"$f":"(HK3<=$G$4)*1","v":0},{"$f":"(HL3<=$G$4)*1","v":0},{"$f":"(HM3<=$G$4)*1","v":0},{"$f":"(HN3<=$G$4)*1","v":0},{"$f":"(HO3<=$G$4)*1","v":0},{"$f":"(HP3<=$G$4)*1","v":0},{"$f":"(HQ3<=$G$4)*1","v":0},{"$f":"(HR3<=$G$4)*1","v":0},{"$f":"(HS3<=$G$4)*1","v":0},{"$f":"(HT3<=$G$4)*1","v":0},{"$f":"(HU3<=$G$4)*1","v":0},{"$f":"(HV3<=$G$4)*1","v":0},{"$f":"(HW3<=$G$4)*1","v":1},{"$f":"(HX3<=$G$4)*1","v":1},{"$f":"(HY3<=$G$4)*1","v":1},{"$f":"(HZ3<=$G$4)*1","v":1},{"$f":"(IA3<=$G$4)*1","v":1},{"$f":"(IB3<=$G$4)*1","v":1},{"$f":"(IC3<=$G$4)*1","v":1},{"$f":"(ID3<=$G$4)*1","v":1},{"$f":"(IE3<=$G$4)*1","v":1},{"$f":"(IF3<=$G$4)*1","v":1},{"$f":"(IG3<=$G$4)*1","v":1},{"$f":"(IH3<=$G$4)*1","v":1},{"$f":"(II3<=$G$4)*1","v":1},{"$f":"(IJ3<=$G$4)*1","v":1},{"$f":"(IK3<=$G$4)*1","v":1},{"$f":"(IL3<=$G$4)*1","v":1},{"$f":"(IM3<=$G$4)*1","v":1},{"$f":"(IN3<=$G$4)*1","v":1},{"$f":"(IO3<=$G$4)*1","v":1},{"$f":"(IP3<=$G$4)*1","v":1},{"$f":"(IQ3<=$G$4)*1","v":1},{"$f":"(IR3<=$G$4)*1","v":1},{"$f":"(IS3<=$G$4)*1","v":1},{"$f":"(IT3<=$G$4)*1","v":1},{"$f":"(IU3<=$G$4)*1","v":1},{"$f":"(IV3<=$G$4)*1","v":1},{"$f":"(IW3<=$G$4)*1","v":1},{"$f":"(IX3<=$G$4)*1","v":1},{"$f":"(IY3<=$G$4)*1","v":1},{"$f":"(IZ3<=$G$4)*1","v":1},{"$f":"(JA3<=$G$4)*1","v":1},{"$f":"(JB3<=$G$4)*1","v":1},{"$f":"(JC3<=$G$4)*1","v":1},{"$f":"(JD3<=$G$4)*1","v":1},{"$f":"(JE3<=$G$4)*1","v":1},{"$f":"(JF3<=$G$4)*1","v":1},{"$f":"(JG3<=$G$4)*1","v":1},{"$f":"(JH3<=$G$4)*1","v":1},{"$f":"(JI3<=$G$4)*1","v":1},{"$f":"(JJ3<=$G$4)*1","v":1},{"$f":"(JK3<=$G$4)*1","v":1},{"$f":"(JL3<=$G$4)*1","v":1},{"$f":"(JM3<=$G$4)*1","v":1},{"$f":"(JN3<=$G$4)*1","v":1},{"$f":"(JO3<=$G$4)*1","v":1},{"$f":"(JP3<=$G$4)*1","v":1},{"$f":"(JQ3<=$G$4)*1","v":1},{"$f":"(JR3<=$G$4)*1","v":1},{"$f":"(JS3<=$G$4)*1","v":1},{"$f":"(JT3<=$G$4)*1","v":1},{"$f":"(JU3<=$G$4)*1","v":1},{"$f":"(JV3<=$G$4)*1","v":1},{"$f":"(JW3<=$G$4)*1","v":1},{"$f":"(JX3<=$G$4)*1","v":1},{"$f":"(JY3<=$G$4)*1","v":1},{"$f":"(JZ3<=$G$4)*1","v":1},{"$f":"(KA3<=$G$4)*1","v":1},{"$f":"(KB3<=$G$4)*1","v":1},{"$f":"(KC3<=$G$4)*1","v":1},{"$f":"(KD3<=$G$4)*1","v":1},{"$f":"(KE3<=$G$4)*1","v":1},{"$f":"(KF3<=$G$4)*1","v":1},{"$f":"(KG3<=$G$4)*1","v":1},{"$f":"(KH3<=$G$4)*1","v":1},{"$f":"(KI3<=$G$4)*1","v":1},{"$f":"(KJ3<=$G$4)*1","v":1},{"$f":"(KK3<=$G$4)*1","v":1},{"$f":"(KL3<=$G$4)*1","v":1},{"$f":"(KM3<=$G$4)*1","v":1},{"$f":"(KN3<=$G$4)*1","v":1},{"$f":"(KO3<=$G$4)*1","v":1},{"$f":"(KP3<=$G$4)*1","v":1},{"$f":"(KQ3<=$G$4)*1","v":1},{"$f":"(KR3<=$G$4)*1","v":1},{"$f":"(KS3<=$G$4)*1","v":1},{"$f":"(KT3<=$G$4)*1","v":1},{"$f":"(KU3<=$G$4)*1","v":1},{"$f":"(KV3<=$G$4)*1","v":1},{"$f":"(KW3<=$G$4)*1","v":1},{"$f":"(KX3<=$G$4)*1","v":1},{"$f":"(KY3<=$G$4)*1","v":1},{"$f":"(KZ3<=$G$4)*1","v":1},{"$f":"(LA3<=$G$4)*1","v":1},{"$f":"(LB3<=$G$4)*1","v":1},{"$f":"(LC3<=$G$4)*1","v":1},{"$f":"(LD3<=$G$4)*1","v":1},{"$f":"(LE3<=$G$4)*1","v":1},{"$f":"(LF3<=$G$4)*1","v":1},{"$f":"(LG3<=$G$4)*1","v":1},{"$f":"(LH3<=$G$4)*1","v":1},{"$f":"(LI3<=$G$4)*1","v":1},{"$f":"(LJ3<=$G$4)*1","v":1},{"$f":"(LK3<=$G$4)*1","v":1},{"$f":"(LL3<=$G$4)*1","v":1},{"$f":"(LM3<=$G$4)*1","v":1},{"$f":"(LN3<=$G$4)*1","v":1},{"$f":"(LO3<=$G$4)*1","v":1},{"$f":"(LP3<=$G$4)*1","v":1},{"$f":"(LQ3<=$G$4)*1","v":1},{"$f":"(LR3<=$G$4)*1","v":1},{"$f":"(LS3<=$G$4)*1","v":1},{"$f":"(LT3<=$G$4)*1","v":1},{"$f":"(LU3<=$G$4)*1","v":1},{"$f":"(LV3<=$G$4)*1","v":1},{"$f":"(LW3<=$G$4)*1","v":1},{"$f":"(LX3<=$G$4)*1","v":1},{"$f":"(LY3<=$G$4)*1","v":1},{"$f":"(LZ3<=$G$4)*1","v":1},{"$f":"(MA3<=$G$4)*1","v":1},{"$f":"(MB3<=$G$4)*1","v":1},{"$f":"(MC3<=$G$4)*1","v":1},{"$f":"(MD3<=$G$4)*1","v":1},{"$f":"(ME3<=$G$4)*1","v":1},{"$f":"(MF3<=$G$4)*1","v":1},{"$f":"(MG3<=$G$4)*1","v":1},{"$f":"(MH3<=$G$4)*1","v":1},{"$f":"(MI3<=$G$4)*1","v":1},{"$f":"(MJ3<=$G$4)*1","v":1},{"$f":"(MK3<=$G$4)*1","v":1},{"$f":"(ML3<=$G$4)*1","v":1},{"$f":"(MM3<=$G$4)*1","v":1},{"$f":"(MN3<=$G$4)*1","v":1},{"$f":"(MO3<=$G$4)*1","v":1},{"$f":"(MP3<=$G$4)*1","v":1},{"$f":"(MQ3<=$G$4)*1","v":1},{"$f":"(MR3<=$G$4)*1","v":1},{"$f":"(MS3<=$G$4)*1","v":1},{"$f":"(MT3<=$G$4)*1","v":1},{"$f":"(MU3<=$G$4)*1","v":1},{"$f":"(MV3<=$G$4)*1","v":1},{"$f":"(MW3<=$G$4)*1","v":1},{"$f":"(MX3<=$G$4)*1","v":1},{"$f":"(MY3<=$G$4)*1","v":1},{"$f":"(MZ3<=$G$4)*1","v":1},{"$f":"(NA3<=$G$4)*1","v":1},{"$f":"(NB3<=$G$4)*1","v":1},{"$f":"(NC3<=$G$4)*1","v":1},{"$f":"(ND3<=$G$4)*1","v":1},{"$f":"(NE3<=$G$4)*1","v":1},{"$f":"(NF3<=$G$4)*1","v":1},{"$f":"(NG3<=$G$4)*1","v":1},{"$f":"(NH3<=$G$4)*1","v":1},{"$f":"(NI3<=$G$4)*1","v":1},{"$f":"(NJ3<=$G$4)*1","v":1},{"$f":"(NK3<=$G$4)*1","v":1},{"$f":"(NL3<=$G$4)*1","v":1},{"$f":"(NM3<=$G$4)*1","v":1},{"$f":"(NN3<=$G$4)*1","v":1},{"$f":"(NO3<=$G$4)*1","v":1},{"$f":"(NP3<=$G$4)*1","v":1},{"$f":"(NQ3<=$G$4)*1","v":1},{"$f":"(NR3<=$G$4)*1","v":1},{"$f":"(NS3<=$G$4)*1","v":1},{"$f":"(NT3<=$G$4)*1","v":1},{"$f":"(NU3<=$G$4)*1","v":1},{"$f":"(NV3<=$G$4)*1","v":1},{"$f":"(NW3<=$G$4)*1","v":1},{"$f":"(NX3<=$G$4)*1","v":1},{"$f":"(NY3<=$G$4)*1","v":1},{"$f":"(NZ3<=$G$4)*1","v":1},{"$f":"(OA3<=$G$4)*1","v":1},{"$f":"(OB3<=$G$4)*1","v":1},{"$f":"(OC3<=$G$4)*1","v":1},{"$f":"(OD3<=$G$4)*1","v":1},{"$f":"(OE3<=$G$4)*1","v":1},{"$f":"(OF3<=$G$4)*1","v":1},{"$f":"(OG3<=$G$4)*1","v":1},{"$f":"(OH3<=$G$4)*1","v":1},{"$f":"(OI3<=$G$4)*1","v":1},{"$f":"(OJ3<=$G$4)*1","v":1},{"$f":"(OK3<=$G$4)*1","v":1},{"$f":"(OL3<=$G$4)*1","v":1},{"$f":"(OM3<=$G$4)*1","v":1},{"$f":"(ON3<=$G$4)*1","v":1},{"$f":"(OO3<=$G$4)*1","v":1},{"$f":"(OP3<=$G$4)*1","v":1},{"$f":"(OQ3<=$G$4)*1","v":1},{"$f":"(OR3<=$G$4)*1","v":1},{"$f":"(OS3<=$G$4)*1","v":1},{"$f":"(OT3<=$G$4)*1","v":1},{"$f":"(OU3<=$G$4)*1","v":1},{"$f":"(OV3<=$G$4)*1","v":1},{"$f":"(OW3<=$G$4)*1","v":1},{"$f":"(OX3<=$G$4)*1","v":1},{"$f":"(OY3<=$G$4)*1","v":1},{"$f":"(OZ3<=$G$4)*1","v":1},{"$f":"(PA3<=$G$4)*1","v":1},{"$f":"(PB3<=$G$4)*1","v":1},{"$f":"(PC3<=$G$4)*1","v":1},{"$f":"(PD3<=$G$4)*1","v":1},{"$f":"(PE3<=$G$4)*1","v":1},{"$f":"(PF3<=$G$4)*1","v":1},{"$f":"(PG3<=$G$4)*1","v":1},{"$f":"(PH3<=$G$4)*1","v":1},{"$f":"(PI3<=$G$4)*1","v":1},{"$f":"(PJ3<=$G$4)*1","v":1},{"$f":"(PK3<=$G$4)*1","v":1},{"$f":"(PL3<=$G$4)*1","v":1},{"$f":"(PM3<=$G$4)*1","v":1},{"$f":"(PN3<=$G$4)*1","v":1},{"$f":"(PO3<=$G$4)*1","v":1},{"$f":"(PP3<=$G$4)*1","v":1},{"$f":"(PQ3<=$G$4)*1","v":1},{"$f":"(PR3<=$G$4)*1","v":1},{"$f":"(PS3<=$G$4)*1","v":1},{"$f":"(PT3<=$G$4)*1","v":1},{"$f":"(PU3<=$G$4)*1","v":1},{"$f":"(PV3<=$G$4)*1","v":1},{"$f":"(PW3<=$G$4)*1","v":1},{"$f":"(PX3<=$G$4)*1","v":1},{"$f":"(PY3<=$G$4)*1","v":1},{"$f":"(PZ3<=$G$4)*1","v":1},{"$f":"(QA3<=$G$4)*1","v":1},{"$f":"(QB3<=$G$4)*1","v":1},{"$f":"(QC3<=$G$4)*1","v":1},{"$f":"(QD3<=$G$4)*1","v":1},{"$f":"(QE3<=$G$4)*1","v":1},{"$f":"(QF3<=$G$4)*1","v":1},{"$f":"(QG3<=$G$4)*1","v":1},{"$f":"(QH3<=$G$4)*1","v":1},{"$f":"(QI3<=$G$4)*1","v":1},{"$f":"(QJ3<=$G$4)*1","v":1},{"$f":"(QK3<=$G$4)*1","v":1},{"$f":"(QL3<=$G$4)*1","v":1},{"$f":"(QM3<=$G$4)*1","v":1},{"$f":"(QN3<=$G$4)*1","v":1},{"$f":"(QO3<=$G$4)*1","v":1},{"$f":"(QP3<=$G$4)*1","v":1},{"$f":"(QQ3<=$G$4)*1","v":1},{"$f":"(QR3<=$G$4)*1","v":1},{"$f":"(QS3<=$G$4)*1","v":1},{"$f":"(QT3<=$G$4)*1","v":1},{"$f":"(QU3<=$G$4)*1","v":1},{"$f":"(QV3<=$G$4)*1","v":1},{"$f":"(QW3<=$G$4)*1","v":1},{"$f":"(QX3<=$G$4)*1","v":1},{"$f":"(QY3<=$G$4)*1","v":1},{"$f":"(QZ3<=$G$4)*1","v":1},{"$f":"(RA3<=$G$4)*1","v":1},{"$f":"(RB3<=$G$4)*1","v":1},{"$f":"(RC3<=$G$4)*1","v":1},{"$f":"(RD3<=$G$4)*1","v":1},{"$f":"(RE3<=$G$4)*1","v":1},{"$f":"(RF3<=$G$4)*1","v":1},{"$f":"(RG3<=$G$4)*1","v":1},{"$f":"(RH3<=$G$4)*1","v":1},{"$f":"(RI3<=$G$4)*1","v":1},{"$f":"(RJ3<=$G$4)*1","v":1},{"$f":"(RK3<=$G$4)*1","v":1},{"$f":"(RL3<=$G$4)*1","v":1},{"$f":"(RM3<=$G$4)*1","v":1},{"$f":"(RN3<=$G$4)*1","v":1},{"$f":"(RO3<=$G$4)*1","v":1},{"$f":"(RP3<=$G$4)*1","v":1},{"$f":"(RQ3<=$G$4)*1","v":1},{"$f":"(RR3<=$G$4)*1","v":1},{"$f":"(RS3<=$G$4)*1","v":1},{"$f":"(RT3<=$G$4)*1","v":1},{"$f":"(RU3<=$G$4)*1","v":1},{"$f":"(RV3<=$G$4)*1","v":1},{"$f":"(RW3<=$G$4)*1","v":1},{"$f":"(RX3<=$G$4)*1","v":1},{"$f":"(RY3<=$G$4)*1","v":1},{"$f":"(RZ3<=$G$4)*1","v":1},{"$f":"(SA3<=$G$4)*1","v":1},{"$f":"(SB3<=$G$4)*1","v":1},{"$f":"(SC3<=$G$4)*1","v":1},{"$f":"(SD3<=$G$4)*1","v":1},{"$f":"(SE3<=$G$4)*1","v":1},{"$f":"(SF3<=$G$4)*1","v":1},{"$f":"(SG3<=$G$4)*1","v":1},{"$f":"(SH3<=$G$4)*1","v":1},{"$f":"(SI3<=$G$4)*1","v":1},{"$f":"(SJ3<=$G$4)*1","v":1},{"$f":"(SK3<=$G$4)*1","v":1},{"$f":"(SL3<=$G$4)*1","v":1},{"$f":"(SM3<=$G$4)*1","v":1},{"$f":"(SN3<=$G$4)*1","v":1},{"$f":"(SO3<=$G$4)*1","v":1},{"$f":"(SP3<=$G$4)*1","v":1}]
[null,null,"Months in Period",null,"Months","Months",{"$f":"InputC!F9","v":1},{"$f":"InputC!F10","v":6},null,null,{"$f":"IF(K4,$G$5,$H$5)","v":1},{"$f":"IF(L4,$G$5,$H$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BX4,$G$5,$H$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(EJ4,$G$5,$H$5)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(GV4,$G$5,$H$5)","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JH4,$G$5,$H$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LT4,$G$5,$H$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OF4,$G$5,$H$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QR4,$G$5,$H$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Start of Peiod",null,"Date",null,null,null,null,null,{"$f":"J7+1","v":"2026-01-01"},{"$f":"K7+1","v":"2026-02-01"},"2026-03-01","2026-04-01","2026-05-01","2026-06-01","2026-07-01","2026-08-01","2026-09-01","2026-10-01","2026-11-01","2026-12-01","2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01",{"$f":"BW7+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","2034-11-01","2035-05-01","2035-11-01","2036-05-01","2036-11-01","2037-05-01","2037-11-01","2038-05-01","2038-11-01","2039-05-01","2039-11-01","2040-05-01","2040-11-01","2041-05-01","2041-11-01","2042-05-01","2042-11-01","2043-05-01","2043-11-01","2044-05-01","2044-11-01","2045-05-01","2045-11-01","2046-05-01","2046-11-01","2047-05-01","2047-11-01","2048-05-01",{"$f":"EI7+1","v":"2048-11-01"},"2049-05-01","2049-11-01","2050-05-01","2050-11-01","2051-05-01","2051-11-01","2052-05-01","2052-11-01","2053-05-01","2053-11-01","2054-05-01","2054-11-01","2055-05-01","2055-11-01","2056-05-01","2056-11-01","2057-05-01","2057-11-01","2058-05-01","2058-11-01","2059-05-01","2059-11-01","2060-05-01","2060-11-01","2061-05-01","2061-11-01","2062-05-01","2062-11-01","2063-05-01","2063-11-01","2064-05-01","2064-11-01","2065-05-01","2065-11-01","2066-05-01","2066-11-01","2067-05-01","2067-11-01","2068-05-01","2068-11-01","2069-05-01","2069-11-01","2070-05-01","2070-11-01","2071-05-01","2071-11-01","2072-05-01","2072-11-01","2073-05-01","2073-11-01","2074-05-01","2074-11-01","2075-05-01","2075-11-01","2076-05-01","2076-11-01","2077-05-01","2077-11-01","2078-05-01","2078-11-01","2079-05-01","2079-11-01","2080-05-01",{"$f":"GU7+1","v":"2080-11-01"},"2081-05-01","2081-11-01","2082-05-01","2082-11-01","2083-05-01","2083-11-01","2084-05-01","2084-11-01","2085-05-01","2085-11-01","2086-05-01","2086-11-01","2087-05-01","2087-11-01","2088-05-01","2088-11-01","2089-05-01","2089-11-01","2090-05-01","2090-11-01","2091-05-01","2091-11-01","2092-05-01","2092-11-01","2093-05-01","2093-11-01","2094-05-01","2094-06-01","2094-07-01","2094-08-01","2094-09-01","2094-10-01","2094-11-01","2094-12-01","2095-01-01","2095-02-01","2095-03-01","2095-04-01","2095-05-01","2095-06-01","2095-07-01","2095-08-01","2095-09-01","2095-10-01","2095-11-01","2095-12-01","2096-01-01","2096-02-01","2096-03-01","2096-04-01","2096-05-01","2096-06-01","2096-07-01","2096-08-01","2096-09-01","2096-10-01","2096-11-01","2096-12-01","2097-01-01","2097-02-01","2097-03-01","2097-04-01","2097-05-01",{"$f":"JG7+1","v":"2097-06-01"},"2097-07-01","2097-08-01","2097-09-01","2097-10-01","2097-11-01","2097-12-01","2098-01-01","2098-02-01","2098-03-01","2098-04-01","2098-05-01","2098-06-01","2098-07-01","2098-08-01","2098-09-01","2098-10-01","2098-11-01","2098-12-01","2099-01-01","2099-02-01","2099-03-01","2099-04-01","2099-05-01","2099-06-01","2099-07-01","2099-08-01","2099-09-01","2099-10-01","2099-11-01","2099-12-01","2100-01-01","2100-02-01","2100-03-01","2100-04-01","2100-05-01","2100-06-01","2100-07-01","2100-08-01","2100-09-01","2100-10-01","2100-11-01","2100-12-01","2101-01-01","2101-02-01","2101-03-01","2101-04-01","2101-05-01","2101-06-01","2101-07-01","2101-08-01","2101-09-01","2101-10-01","2101-11-01","2101-12-01","2102-01-01","2102-02-01","2102-03-01","2102-04-01","2102-05-01","2102-06-01","2102-07-01","2102-08-01","2102-09-01",{"$f":"LS7+1","v":"2102-10-01"},"2102-11-01","2102-12-01","2103-01-01","2103-02-01","2103-03-01","2103-04-01","2103-05-01","2103-06-01","2103-07-01","2103-08-01","2103-09-01","2103-10-01","2103-11-01","2103-12-01","2104-01-01","2104-02-01","2104-03-01","2104-04-01","2104-05-01","2104-06-01","2104-07-01","2104-08-01","2104-09-01","2104-10-01","2104-11-01","2104-12-01","2105-01-01","2105-02-01","2105-03-01","2105-04-01","2105-05-01","2105-06-01","2105-07-01","2105-08-01","2105-09-01","2105-10-01","2105-11-01","2105-12-01","2106-01-01","2106-02-01","2106-03-01","2106-04-01","2106-05-01","2106-06-01","2106-07-01","2106-08-01","2106-09-01","2106-10-01","2106-11-01","2106-12-01","2107-01-01","2107-02-01","2107-03-01","2107-04-01","2107-05-01","2107-06-01","2107-07-01","2107-08-01","2107-09-01","2107-10-01","2107-11-01","2107-12-01","2108-01-01",{"$f":"OE7+1","v":"2108-02-01"},"2108-03-01","2108-04-01","2108-05-01","2108-06-01","2108-07-01","2108-08-01","2108-09-01","2108-10-01","2108-11-01","2108-12-01","2109-01-01","2109-02-01","2109-03-01","2109-04-01","2109-05-01","2109-06-01","2109-07-01","2109-08-01","2109-09-01","2109-10-01","2109-11-01","2109-12-01","2110-01-01","2110-02-01","2110-03-01","2110-04-01","2110-05-01","2110-06-01","2110-07-01","2110-08-01","2110-09-01","2110-10-01","2110-11-01","2110-12-01","2111-01-01","2111-02-01","2111-03-01","2111-04-01","2111-05-01","2111-06-01","2111-07-01","2111-08-01","2111-09-01","2111-10-01","2111-11-01","2111-12-01","2112-01-01","2112-02-01","2112-03-01","2112-04-01","2112-05-01","2112-06-01","2112-07-01","2112-08-01","2112-09-01","2112-10-01","2112-11-01","2112-12-01","2113-01-01","2113-02-01","2113-03-01","2113-04-01","2113-05-01",{"$f":"QQ7+1","v":"2113-06-01"},"2113-07-01","2113-08-01","2113-09-01","2113-10-01","2113-11-01","2113-12-01","2114-01-01","2114-02-01","2114-03-01","2114-04-01","2114-05-01","2114-06-01","2114-07-01","2114-08-01","2114-09-01","2114-10-01","2114-11-01","2114-12-01","2115-01-01","2115-02-01","2115-03-01","2115-04-01","2115-05-01","2115-06-01","2115-07-01","2115-08-01","2115-09-01","2115-10-01","2115-11-01","2115-12-01","2116-01-01","2116-02-01","2116-03-01","2116-04-01","2116-05-01","2116-06-01","2116-07-01","2116-08-01","2116-09-01","2116-10-01","2116-11-01","2116-12-01","2117-01-01","2117-02-01","2117-03-01","2117-04-01","2117-05-01","2117-06-01","2117-07-01","2117-08-01"]
[null,null,"End of Period",null,"Date","Date",{"$f":"InputC!F3-1","v":"2025-12-31"},null,null,{"$f":"$G$7","v":"2025-12-31"},{"$f":"EOMONTH(K6,K5-1)","v":"2026-01-31"},{"$f":"EOMONTH(L6,L5-1)","v":"2026-02-28"},"2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31",{"$f":"EOMONTH(BX6,BX5-1)","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","2034-10-31","2035-04-30","2035-10-31","2036-04-30","2036-10-31","2037-04-30","2037-10-31","2038-04-30","2038-10-31","2039-04-30","2039-10-31","2040-04-30","2040-10-31","2041-04-30","2041-10-31","2042-04-30","2042-10-31","2043-04-30","2043-10-31","2044-04-30","2044-10-31","2045-04-30","2045-10-31","2046-04-30","2046-10-31","2047-04-30","2047-10-31","2048-04-30","2048-10-31",{"$f":"EOMONTH(EJ6,EJ5-1)","v":"2049-04-30"},"2049-10-31","2050-04-30","2050-10-31","2051-04-30","2051-10-31","2052-04-30","2052-10-31","2053-04-30","2053-10-31","2054-04-30","2054-10-31","2055-04-30","2055-10-31","2056-04-30","2056-10-31","2057-04-30","2057-10-31","2058-04-30","2058-10-31","2059-04-30","2059-10-31","2060-04-30","2060-10-31","2061-04-30","2061-10-31","2062-04-30","2062-10-31","2063-04-30","2063-10-31","2064-04-30","2064-10-31","2065-04-30","2065-10-31","2066-04-30","2066-10-31","2067-04-30","2067-10-31","2068-04-30","2068-10-31","2069-04-30","2069-10-31","2070-04-30","2070-10-31","2071-04-30","2071-10-31","2072-04-30","2072-10-31","2073-04-30","2073-10-31","2074-04-30","2074-10-31","2075-04-30","2075-10-31","2076-04-30","2076-10-31","2077-04-30","2077-10-31","2078-04-30","2078-10-31","2079-04-30","2079-10-31","2080-04-30","2080-10-31",{"$f":"EOMONTH(GV6,GV5-1)","v":"2081-04-30"},"2081-10-31","2082-04-30","2082-10-31","2083-04-30","2083-10-31","2084-04-30","2084-10-31","2085-04-30","2085-10-31","2086-04-30","2086-10-31","2087-04-30","2087-10-31","2088-04-30","2088-10-31","2089-04-30","2089-10-31","2090-04-30","2090-10-31","2091-04-30","2091-10-31","2092-04-30","2092-10-31","2093-04-30","2093-10-31","2094-04-30","2094-05-31","2094-06-30","2094-07-31","2094-08-31","2094-09-30","2094-10-31","2094-11-30","2094-12-31","2095-01-31","2095-02-28","2095-03-31","2095-04-30","2095-05-31","2095-06-30","2095-07-31","2095-08-31","2095-09-30","2095-10-31","2095-11-30","2095-12-31","2096-01-31","2096-02-29","2096-03-31","2096-04-30","2096-05-31","2096-06-30","2096-07-31","2096-08-31","2096-09-30","2096-10-31","2096-11-30","2096-12-31","2097-01-31","2097-02-28","2097-03-31","2097-04-30","2097-05-31",{"$f":"EOMONTH(JH6,JH5-1)","v":"2097-06-30"},"2097-07-31","2097-08-31","2097-09-30","2097-10-31","2097-11-30","2097-12-31","2098-01-31","2098-02-28","2098-03-31","2098-04-30","2098-05-31","2098-06-30","2098-07-31","2098-08-31","2098-09-30","2098-10-31","2098-11-30","2098-12-31","2099-01-31","2099-02-28","2099-03-31","2099-04-30","2099-05-31","2099-06-30","2099-07-31","2099-08-31","2099-09-30","2099-10-31","2099-11-30","2099-12-31","2100-01-31","2100-02-28","2100-03-31","2100-04-30","2100-05-31","2100-06-30","2100-07-31","2100-08-31","2100-09-30","2100-10-31","2100-11-30","2100-12-31","2101-01-31","2101-02-28","2101-03-31","2101-04-30","2101-05-31","2101-06-30","2101-07-31","2101-08-31","2101-09-30","2101-10-31","2101-11-30","2101-12-31","2102-01-31","2102-02-28","2102-03-31","2102-04-30","2102-05-31","2102-06-30","2102-07-31","2102-08-31","2102-09-30",{"$f":"EOMONTH(LT6,LT5-1)","v":"2102-10-31"},"2102-11-30","2102-12-31","2103-01-31","2103-02-28","2103-03-31","2103-04-30","2103-05-31","2103-06-30","2103-07-31","2103-08-31","2103-09-30","2103-10-31","2103-11-30","2103-12-31","2104-01-31","2104-02-29","2104-03-31","2104-04-30","2104-05-31","2104-06-30","2104-07-31","2104-08-31","2104-09-30","2104-10-31","2104-11-30","2104-12-31","2105-01-31","2105-02-28","2105-03-31","2105-04-30","2105-05-31","2105-06-30","2105-07-31","2105-08-31","2105-09-30","2105-10-31","2105-11-30","2105-12-31","2106-01-31","2106-02-28","2106-03-31","2106-04-30","2106-05-31","2106-06-30","2106-07-31","2106-08-31","2106-09-30","2106-10-31","2106-11-30","2106-12-31","2107-01-31","2107-02-28","2107-03-31","2107-04-30","2107-05-31","2107-06-30","2107-07-31","2107-08-31","2107-09-30","2107-10-31","2107-11-30","2107-12-31","2108-01-31",{"$f":"EOMONTH(OF6,OF5-1)","v":"2108-02-29"},"2108-03-31","2108-04-30","2108-05-31","2108-06-30","2108-07-31","2108-08-31","2108-09-30","2108-10-31","2108-11-30","2108-12-31","2109-01-31","2109-02-28","2109-03-31","2109-04-30","2109-05-31","2109-06-30","2109-07-31","2109-08-31","2109-09-30","2109-10-31","2109-11-30","2109-12-31","2110-01-31","2110-02-28","2110-03-31","2110-04-30","2110-05-31","2110-06-30","2110-07-31","2110-08-31","2110-09-30","2110-10-31","2110-11-30","2110-12-31","2111-01-31","2111-02-28","2111-03-31","2111-04-30","2111-05-31","2111-06-30","2111-07-31","2111-08-31","2111-09-30","2111-10-31","2111-11-30","2111-12-31","2112-01-31","2112-02-29","2112-03-31","2112-04-30","2112-05-31","2112-06-30","2112-07-31","2112-08-31","2112-09-30","2112-10-31","2112-11-30","2112-12-31","2113-01-31","2113-02-28","2113-03-31","2113-04-30","2113-05-31",{"$f":"EOMONTH(QR6,QR5-1)","v":"2113-06-30"},"2113-07-31","2113-08-31","2113-09-30","2113-10-31","2113-11-30","2113-12-31","2114-01-31","2114-02-28","2114-03-31","2114-04-30","2114-05-31","2114-06-30","2114-07-31","2114-08-31","2114-09-30","2114-10-31","2114-11-30","2114-12-31","2115-01-31","2115-02-28","2115-03-31","2115-04-30","2115-05-31","2115-06-30","2115-07-31","2115-08-31","2115-09-30","2115-10-31","2115-11-30","2115-12-31","2116-01-31","2116-02-29","2116-03-31","2116-04-30","2116-05-31","2116-06-30","2116-07-31","2116-08-31","2116-09-30","2116-10-31","2116-11-30","2116-12-31","2117-01-31","2117-02-28","2117-03-31","2117-04-30","2117-05-31","2117-06-30","2117-07-31","2117-08-31"]
[null,null,"Operating Period",null,"Flag","Date",{"$f":"InputC!F5","v":"2034-05-31"},{"$f":"InputC!F8","v":"2094-05-31"},{"$f":"SUM(K8:XFD8)","v":120},null,{"$f":"(AND(K6>=$G$8,K6<=$H$8))*1","v":0},{"$f":"(AND(L6>=$G$8,L6<=$H$8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BX6>=$G$8,BX6<=$H$8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(EJ6>=$G$8,EJ6<=$H$8))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(GV6>=$G$8,GV6<=$H$8))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JH6>=$G$8,JH6<=$H$8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LT6>=$G$8,LT6<=$H$8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OF6>=$G$8,OF6<=$H$8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QR6>=$G$8,QR6<=$H$8))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operations"]
[null,null,"Capacity",null,"MW","MW",{"$f":"InputC!F14","v":1000},null,null,null,{"$f":"$G$11*K8","v":0},{"$f":"$G$11*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$11*BX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$G$11*EJ8","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"$G$11*GV8","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$11*JH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$11*LT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$11*OF8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$11*QR8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capacity Factor",null,"%","%",{"$f":"InputC!F15","v":0.92},null,null,null,{"$f":"$G$12*K8","v":0},{"$f":"$G$12*L8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$12*BX8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,{"$f":"$G$12*EJ8","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,{"$f":"$G$12*GV8","v":0.92},0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0.92,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$12*JH8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$12*LT8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$12*OF8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$12*QR8","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Days in Period",null,"Days",null,null,null,null,null,{"$f":"(K7-K6)+1","v":31},{"$f":"(L7-L6)+1","v":28},31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"(BX7-BX6)+1","v":30},31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,{"$f":"(EJ7-EJ6)+1","v":181},184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,{"$f":"(GV7-GV6)+1","v":181},184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,184,181,184,182,184,181,184,181,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"(JH7-JH6)+1","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,{"$f":"(LT7-LT6)+1","v":31},30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,{"$f":"(OF7-OF6)+1","v":29},31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,{"$f":"(QR7-QR6)+1","v":30},31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31,30,31,30,31,31,29,31,30,31,30,31,31,30,31,30,31,31,28,31,30,31,30,31,31]
[null,null,"Hours in Period",null,"Hours","Hours",{"$f":"InputC!F70","v":24},null,null,null,{"$f":"K13*$G$14","v":744},{"$f":"L13*$G$14","v":672},744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,{"$f":"BX13*$G$14","v":720},744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,{"$f":"EJ13*$G$14","v":4344},4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,{"$f":"GV13*$G$14","v":4344},4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,4416,4344,4416,4368,4416,4344,4416,4344,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,{"$f":"JH13*$G$14","v":720},744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,{"$f":"LT13*$G$14","v":744},720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,{"$f":"OF13*$G$14","v":696},744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,{"$f":"QR13*$G$14","v":720},744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744]
[null,null,"Generation",null,"MWH",null,null,null,null,null,{"$f":"K11*K12*K14","v":0},{"$f":"L11*L12*L14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX11*BX12*BX14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,{"$f":"EJ11*EJ12*EJ14","v":3996480},4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,{"$f":"GV11*GV12*GV14","v":3996480},4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,4062720,3996480,4062720,4018560,4062720,3996480,4062720,3996480,684480,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH11*JH12*JH14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT11*LT12*LT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF11*OF12*OF14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR11*QR12*QR14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy Required",null,"MMBTU","MMBTU/MWH",{"$f":"InputC!F17","v":10},null,null,null,{"$f":"K15*$G$17","v":0},{"$f":"L15*$G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX15*$G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,{"$f":"EJ15*$G$17","v":39964800},40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,{"$f":"GV15*$G$17","v":39964800},40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,40627200,39964800,40627200,40185600,40627200,39964800,40627200,39964800,6844800,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH15*$G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT15*$G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF15*$G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR15*$G$17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Capital Expenditures"]
[null,null,"EPC Cost",null,"USD","USD/MW",{"$f":"InputC!F22*1000","v":7000000},{"$f":"G20*G11","v":7000000000},null,null,{"$f":"$H$20","v":7000000000},{"$f":"$H$20","v":7000000000},7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,{"$f":"$H$20","v":7000000000},7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,{"$f":"$H$20","v":7000000000},7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,{"$f":"$H$20","v":7000000000},7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,{"$f":"$H$20","v":7000000000},7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,{"$f":"$H$20","v":7000000000},7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,{"$f":"$H$20","v":7000000000},7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,{"$f":"$H$20","v":7000000000},7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000,7000000000]
[null,null,"S-Curve",null,"%",null,null,null,{"$f":"SUM(K21:XFD21)","v":3.799999999999963},null,{"$f":"InputS!K9","v":0.01},{"$f":"InputS!L9","v":0.01},{"$f":"InputS!M9","v":0.01},{"$f":"InputS!N9","v":0.01},{"$f":"InputS!O9","v":0.01},{"$f":"InputS!P9","v":0.01},{"$f":"InputS!Q9","v":0.01},{"$f":"InputS!R9","v":0.01},{"$f":"InputS!S9","v":0.01},{"$f":"InputS!T9","v":0.01},{"$f":"InputS!U9","v":0.01},{"$f":"InputS!V9","v":0.01},{"$f":"InputS!W9","v":0.01},{"$f":"InputS!X9","v":0.01},{"$f":"InputS!Y9","v":0.01},{"$f":"InputS!Z9","v":0.01},{"$f":"InputS!AA9","v":0.01},{"$f":"InputS!AB9","v":0.01},{"$f":"InputS!AC9","v":0.01},{"$f":"InputS!AD9","v":0.01},{"$f":"InputS!AE9","v":0.01},{"$f":"InputS!AF9","v":0.01},{"$f":"InputS!AG9","v":0.01},{"$f":"InputS!AH9","v":0.01},{"$f":"InputS!AI9","v":0.01},{"$f":"InputS!AJ9","v":0.01},{"$f":"InputS!AK9","v":0.01},{"$f":"InputS!AL9","v":0.01},{"$f":"InputS!AM9","v":0.01},{"$f":"InputS!AN9","v":0.01},{"$f":"InputS!AO9","v":0.01},{"$f":"InputS!AP9","v":0.01},{"$f":"InputS!AQ9","v":0.01},{"$f":"InputS!AR9","v":0.01},{"$f":"InputS!AS9","v":0.01},{"$f":"InputS!AT9","v":0.01},{"$f":"InputS!AU9","v":0.01},{"$f":"InputS!AV9","v":0.01},{"$f":"InputS!AW9","v":0.01},{"$f":"InputS!AX9","v":0.01},{"$f":"InputS!AY9","v":0.01},{"$f":"InputS!AZ9","v":0.01},{"$f":"InputS!BA9","v":0.01},{"$f":"InputS!BB9","v":0.01},{"$f":"InputS!BC9","v":0.01},{"$f":"InputS!BD9","v":0.01},{"$f":"InputS!BE9","v":0.01},{"$f":"InputS!BF9","v":0.01},{"$f":"InputS!BG9","v":0.01},{"$f":"InputS!BH9","v":0.01},{"$f":"InputS!BI9","v":0.01},{"$f":"InputS!BJ9","v":0.01},{"$f":"InputS!BK9","v":0.01},{"$f":"InputS!BL9","v":0.01},{"$f":"InputS!BM9","v":0.01},{"$f":"InputS!BN9","v":0.01},{"$f":"InputS!BO9","v":0.01},{"$f":"InputS!BP9","v":0.01},{"$f":"InputS!BQ9","v":0.01},{"$f":"InputS!BR9","v":0.01},{"$f":"InputS!BS9","v":0.01},{"$f":"InputS!BT9","v":0.01},{"$f":"InputS!BU9","v":0.01},{"$f":"InputS!BV9","v":0.01},{"$f":"InputS!BW9","v":0.01},{"$f":"InputS!BX9","v":0.01},{"$f":"InputS!BY9","v":0.01},{"$f":"InputS!BZ9","v":0.01},{"$f":"InputS!CA9","v":0.01},{"$f":"InputS!CB9","v":0.01},{"$f":"InputS!CC9","v":0.01},{"$f":"InputS!CD9","v":0.01},{"$f":"InputS!CE9","v":0.01},{"$f":"InputS!CF9","v":0.01},{"$f":"InputS!CG9","v":0.01},{"$f":"InputS!CH9","v":0.01},{"$f":"InputS!CI9","v":0.01},{"$f":"InputS!CJ9","v":0.01},{"$f":"InputS!CK9","v":0.01},{"$f":"InputS!CL9","v":0.01},{"$f":"InputS!CM9","v":0.01},{"$f":"InputS!CN9","v":0.01},{"$f":"InputS!CO9","v":0.01},{"$f":"InputS!CP9","v":0.01},{"$f":"InputS!CQ9","v":0.01},{"$f":"InputS!CR9","v":0.01},{"$f":"InputS!CS9","v":0.01},{"$f":"InputS!CT9","v":0.01},{"$f":"InputS!CU9","v":0.01},{"$f":"InputS!CV9","v":0.01},{"$f":"InputS!CW9","v":0.01},{"$f":"InputS!CX9","v":0.01},{"$f":"InputS!CY9","v":0.01},{"$f":"InputS!CZ9","v":0.01},{"$f":"InputS!DA9","v":0.01},{"$f":"InputS!DB9","v":0.01},{"$f":"InputS!DC9","v":0.01},{"$f":"InputS!DD9","v":0.01},{"$f":"InputS!DE9","v":0.01},{"$f":"InputS!DF9","v":0.01},{"$f":"InputS!DG9","v":0},{"$f":"InputS!DH9","v":0},{"$f":"InputS!DI9","v":0},{"$f":"InputS!DJ9","v":0},{"$f":"InputS!DK9","v":0},{"$f":"InputS!DL9","v":0},{"$f":"InputS!DM9","v":0},{"$f":"InputS!DN9","v":0},{"$f":"InputS!DO9","v":0},{"$f":"InputS!DP9","v":0},{"$f":"InputS!DQ9","v":0},{"$f":"InputS!DR9","v":0},{"$f":"InputS!DS9","v":0},{"$f":"InputS!DT9","v":0},{"$f":"InputS!DU9","v":0},{"$f":"InputS!DV9","v":0},{"$f":"InputS!DW9","v":0},{"$f":"InputS!DX9","v":0},{"$f":"InputS!DY9","v":0},{"$f":"InputS!DZ9","v":0},{"$f":"InputS!EA9","v":0},{"$f":"InputS!EB9","v":0},{"$f":"InputS!EC9","v":0},{"$f":"InputS!ED9","v":0},{"$f":"InputS!EE9","v":0},{"$f":"InputS!EF9","v":0},{"$f":"InputS!EG9","v":0},{"$f":"InputS!EH9","v":0},{"$f":"InputS!EI9","v":0},{"$f":"InputS!EJ9","v":0},{"$f":"InputS!EK9","v":0},{"$f":"InputS!EL9","v":0},{"$f":"InputS!EM9","v":0},{"$f":"InputS!EN9","v":0},{"$f":"InputS!EO9","v":0},{"$f":"InputS!EP9","v":0},{"$f":"InputS!EQ9","v":0},{"$f":"InputS!ER9","v":0},{"$f":"InputS!ES9","v":0},{"$f":"InputS!ET9","v":0},{"$f":"InputS!EU9","v":0},{"$f":"InputS!EV9","v":0},{"$f":"InputS!EW9","v":0},{"$f":"InputS!EX9","v":0},{"$f":"InputS!EY9","v":0},{"$f":"InputS!EZ9","v":0},{"$f":"InputS!FA9","v":0},{"$f":"InputS!FB9","v":0},{"$f":"InputS!FC9","v":0},{"$f":"InputS!FD9","v":0},{"$f":"InputS!FE9","v":0},{"$f":"InputS!FF9","v":0},{"$f":"InputS!FG9","v":0},{"$f":"InputS!FH9","v":0},{"$f":"InputS!FI9","v":0},{"$f":"InputS!FJ9","v":0},{"$f":"InputS!FK9","v":0},{"$f":"InputS!FL9","v":0},{"$f":"InputS!FM9","v":0},{"$f":"InputS!FN9","v":0},{"$f":"InputS!FO9","v":0},{"$f":"InputS!FP9","v":0},{"$f":"InputS!FQ9","v":0},{"$f":"InputS!FR9","v":0},{"$f":"InputS!FS9","v":0},{"$f":"InputS!FT9","v":0},{"$f":"InputS!FU9","v":0},{"$f":"InputS!FV9","v":0},{"$f":"InputS!FW9","v":0},{"$f":"InputS!FX9","v":0},{"$f":"InputS!FY9","v":0},{"$f":"InputS!FZ9","v":0},{"$f":"InputS!GA9","v":0},{"$f":"InputS!GB9","v":0},{"$f":"InputS!GC9","v":0},{"$f":"InputS!GD9","v":0},{"$f":"InputS!GE9","v":0},{"$f":"InputS!GF9","v":0},{"$f":"InputS!GG9","v":0},{"$f":"InputS!GH9","v":0},{"$f":"InputS!GI9","v":0},{"$f":"InputS!GJ9","v":0},{"$f":"InputS!GK9","v":0},{"$f":"InputS!GL9","v":0},{"$f":"InputS!GM9","v":0},{"$f":"InputS!GN9","v":0},{"$f":"InputS!GO9","v":0},{"$f":"InputS!GP9","v":0},{"$f":"InputS!GQ9","v":0},{"$f":"InputS!GR9","v":0},{"$f":"InputS!GS9","v":0},{"$f":"InputS!GT9","v":0},{"$f":"InputS!GU9","v":0},{"$f":"InputS!GV9","v":0},{"$f":"InputS!GW9","v":0},{"$f":"InputS!GX9","v":0},{"$f":"InputS!GY9","v":0},{"$f":"InputS!GZ9","v":0},{"$f":"InputS!HA9","v":0},{"$f":"InputS!HB9","v":0},{"$f":"InputS!HC9","v":0},{"$f":"InputS!HD9","v":0},{"$f":"InputS!HE9","v":0},{"$f":"InputS!HF9","v":0},{"$f":"InputS!HG9","v":0},{"$f":"InputS!HH9","v":0},{"$f":"InputS!HI9","v":0},{"$f":"InputS!HJ9","v":0},{"$f":"InputS!HK9","v":0},{"$f":"InputS!HL9","v":0},{"$f":"InputS!HM9","v":0},{"$f":"InputS!HN9","v":0},{"$f":"InputS!HO9","v":0},{"$f":"InputS!HP9","v":0},{"$f":"InputS!HQ9","v":0},{"$f":"InputS!HR9","v":0},{"$f":"InputS!HS9","v":0},{"$f":"InputS!HT9","v":0},{"$f":"InputS!HU9","v":0},{"$f":"InputS!HV9","v":0},{"$f":"InputS!HW9","v":0.01},{"$f":"InputS!HX9","v":0.01},{"$f":"InputS!HY9","v":0.01},{"$f":"InputS!HZ9","v":0.01},{"$f":"InputS!IA9","v":0.01},{"$f":"InputS!IB9","v":0.01},{"$f":"InputS!IC9","v":0.01},{"$f":"InputS!ID9","v":0.01},{"$f":"InputS!IE9","v":0.01},{"$f":"InputS!IF9","v":0.01},{"$f":"InputS!IG9","v":0.01},{"$f":"InputS!IH9","v":0.01},{"$f":"InputS!II9","v":0.01},{"$f":"InputS!IJ9","v":0.01},{"$f":"InputS!IK9","v":0.01},{"$f":"InputS!IL9","v":0.01},{"$f":"InputS!IM9","v":0.01},{"$f":"InputS!IN9","v":0.01},{"$f":"InputS!IO9","v":0.01},{"$f":"InputS!IP9","v":0.01},{"$f":"InputS!IQ9","v":0.01},{"$f":"InputS!IR9","v":0.01},{"$f":"InputS!IS9","v":0.01},{"$f":"InputS!IT9","v":0.01},{"$f":"InputS!IU9","v":0.01},{"$f":"InputS!IV9","v":0.01},{"$f":"InputS!IW9","v":0.01},{"$f":"InputS!IX9","v":0.01},{"$f":"InputS!IY9","v":0.01},{"$f":"InputS!IZ9","v":0.01},{"$f":"InputS!JA9","v":0.01},{"$f":"InputS!JB9","v":0.01},{"$f":"InputS!JC9","v":0.01},{"$f":"InputS!JD9","v":0.01},{"$f":"InputS!JE9","v":0.01},{"$f":"InputS!JF9","v":0.01},{"$f":"InputS!JG9","v":0.01},{"$f":"InputS!JH9","v":0.01},{"$f":"InputS!JI9","v":0.01},{"$f":"InputS!JJ9","v":0.01},{"$f":"InputS!JK9","v":0.01},{"$f":"InputS!JL9","v":0.01},{"$f":"InputS!JM9","v":0.01},{"$f":"InputS!JN9","v":0.01},{"$f":"InputS!JO9","v":0.01},{"$f":"InputS!JP9","v":0.01},{"$f":"InputS!JQ9","v":0.01},{"$f":"InputS!JR9","v":0.01},{"$f":"InputS!JS9","v":0.01},{"$f":"InputS!JT9","v":0.01},{"$f":"InputS!JU9","v":0.01},{"$f":"InputS!JV9","v":0.01},{"$f":"InputS!JW9","v":0.01},{"$f":"InputS!JX9","v":0.01},{"$f":"InputS!JY9","v":0.01},{"$f":"InputS!JZ9","v":0.01},{"$f":"InputS!KA9","v":0.01},{"$f":"InputS!KB9","v":0.01},{"$f":"InputS!KC9","v":0.01},{"$f":"InputS!KD9","v":0.01},{"$f":"InputS!KE9","v":0.01},{"$f":"InputS!KF9","v":0.01},{"$f":"InputS!KG9","v":0.01},{"$f":"InputS!KH9","v":0.01},{"$f":"InputS!KI9","v":0.01},{"$f":"InputS!KJ9","v":0.01},{"$f":"InputS!KK9","v":0.01},{"$f":"InputS!KL9","v":0.01},{"$f":"InputS!KM9","v":0.01},{"$f":"InputS!KN9","v":0.01},{"$f":"InputS!KO9","v":0.01},{"$f":"InputS!KP9","v":0.01},{"$f":"InputS!KQ9","v":0.01},{"$f":"InputS!KR9","v":0.01},{"$f":"InputS!KS9","v":0.01},{"$f":"InputS!KT9","v":0.01},{"$f":"InputS!KU9","v":0.01},{"$f":"InputS!KV9","v":0.01},{"$f":"InputS!KW9","v":0.01},{"$f":"InputS!KX9","v":0.01},{"$f":"InputS!KY9","v":0.01},{"$f":"InputS!KZ9","v":0.01},{"$f":"InputS!LA9","v":0.01},{"$f":"InputS!LB9","v":0.01},{"$f":"InputS!LC9","v":0.01},{"$f":"InputS!LD9","v":0.01},{"$f":"InputS!LE9","v":0.01},{"$f":"InputS!LF9","v":0.01},{"$f":"InputS!LG9","v":0.01},{"$f":"InputS!LH9","v":0.01},{"$f":"InputS!LI9","v":0.01},{"$f":"InputS!LJ9","v":0.01},{"$f":"InputS!LK9","v":0.01},{"$f":"InputS!LL9","v":0.01},{"$f":"InputS!LM9","v":0.01},{"$f":"InputS!LN9","v":0.01},{"$f":"InputS!LO9","v":0.01},{"$f":"InputS!LP9","v":0.01},{"$f":"InputS!LQ9","v":0.01},{"$f":"InputS!LR9","v":0.01},{"$f":"InputS!LS9","v":0.01},{"$f":"InputS!LT9","v":0.01},{"$f":"InputS!LU9","v":0.01},{"$f":"InputS!LV9","v":0.01},{"$f":"InputS!LW9","v":0.01},{"$f":"InputS!LX9","v":0.01},{"$f":"InputS!LY9","v":0.01},{"$f":"InputS!LZ9","v":0.01},{"$f":"InputS!MA9","v":0.01},{"$f":"InputS!MB9","v":0.01},{"$f":"InputS!MC9","v":0.01},{"$f":"InputS!MD9","v":0.01},{"$f":"InputS!ME9","v":0.01},{"$f":"InputS!MF9","v":0.01},{"$f":"InputS!MG9","v":0.01},{"$f":"InputS!MH9","v":0.01},{"$f":"InputS!MI9","v":0.01},{"$f":"InputS!MJ9","v":0.01},{"$f":"InputS!MK9","v":0.01},{"$f":"InputS!ML9","v":0.01},{"$f":"InputS!MM9","v":0.01},{"$f":"InputS!MN9","v":0.01},{"$f":"InputS!MO9","v":0.01},{"$f":"InputS!MP9","v":0.01},{"$f":"InputS!MQ9","v":0.01},{"$f":"InputS!MR9","v":0.01},{"$f":"InputS!MS9","v":0.01},{"$f":"InputS!MT9","v":0.01},{"$f":"InputS!MU9","v":0.01},{"$f":"InputS!MV9","v":0.01},{"$f":"InputS!MW9","v":0.01},{"$f":"InputS!MX9","v":0.01},{"$f":"InputS!MY9","v":0.01},{"$f":"InputS!MZ9","v":0.01},{"$f":"InputS!NA9","v":0.01},{"$f":"InputS!NB9","v":0.01},{"$f":"InputS!NC9","v":0.01},{"$f":"InputS!ND9","v":0.01},{"$f":"InputS!NE9","v":0.01},{"$f":"InputS!NF9","v":0.01},{"$f":"InputS!NG9","v":0.01},{"$f":"InputS!NH9","v":0.01},{"$f":"InputS!NI9","v":0.01},{"$f":"InputS!NJ9","v":0.01},{"$f":"InputS!NK9","v":0.01},{"$f":"InputS!NL9","v":0.01},{"$f":"InputS!NM9","v":0.01},{"$f":"InputS!NN9","v":0.01},{"$f":"InputS!NO9","v":0.01},{"$f":"InputS!NP9","v":0.01},{"$f":"InputS!NQ9","v":0.01},{"$f":"InputS!NR9","v":0.01},{"$f":"InputS!NS9","v":0.01},{"$f":"InputS!NT9","v":0.01},{"$f":"InputS!NU9","v":0.01},{"$f":"InputS!NV9","v":0.01},{"$f":"InputS!NW9","v":0.01},{"$f":"InputS!NX9","v":0.01},{"$f":"InputS!NY9","v":0.01},{"$f":"InputS!NZ9","v":0.01},{"$f":"InputS!OA9","v":0.01},{"$f":"InputS!OB9","v":0.01},{"$f":"InputS!OC9","v":0.01},{"$f":"InputS!OD9","v":0.01},{"$f":"InputS!OE9","v":0.01},{"$f":"InputS!OF9","v":0.01},{"$f":"InputS!OG9","v":0.01},{"$f":"InputS!OH9","v":0.01},{"$f":"InputS!OI9","v":0.01},{"$f":"InputS!OJ9","v":0.01},{"$f":"InputS!OK9","v":0.01},{"$f":"InputS!OL9","v":0.01},{"$f":"InputS!OM9","v":0.01},{"$f":"InputS!ON9","v":0.01},{"$f":"InputS!OO9","v":0.01},{"$f":"InputS!OP9","v":0.01},{"$f":"InputS!OQ9","v":0.01},{"$f":"InputS!OR9","v":0.01},{"$f":"InputS!OS9","v":0.01},{"$f":"InputS!OT9","v":0.01},{"$f":"InputS!OU9","v":0.01},{"$f":"InputS!OV9","v":0.01},{"$f":"InputS!OW9","v":0.01},{"$f":"InputS!OX9","v":0.01},{"$f":"InputS!OY9","v":0.01},{"$f":"InputS!OZ9","v":0.01},{"$f":"InputS!PA9","v":0.01},{"$f":"InputS!PB9","v":0.01},{"$f":"InputS!PC9","v":0.01},{"$f":"InputS!PD9","v":0.01},{"$f":"InputS!PE9","v":0.01},{"$f":"InputS!PF9","v":0.01},{"$f":"InputS!PG9","v":0.01},{"$f":"InputS!PH9","v":0.01},{"$f":"InputS!PI9","v":0.01},{"$f":"InputS!PJ9","v":0.01},{"$f":"InputS!PK9","v":0.01},{"$f":"InputS!PL9","v":0.01},{"$f":"InputS!PM9","v":0.01},{"$f":"InputS!PN9","v":0.01},{"$f":"InputS!PO9","v":0.01},{"$f":"InputS!PP9","v":0.01},{"$f":"InputS!PQ9","v":0.01},{"$f":"InputS!PR9","v":0.01},{"$f":"InputS!PS9","v":0.01},{"$f":"InputS!PT9","v":0.01},{"$f":"InputS!PU9","v":0.01},{"$f":"InputS!PV9","v":0.01},{"$f":"InputS!PW9","v":0.01},{"$f":"InputS!PX9","v":0.01},{"$f":"InputS!PY9","v":0.01},{"$f":"InputS!PZ9","v":0.01},{"$f":"InputS!QA9","v":0.01},{"$f":"InputS!QB9","v":0.01},{"$f":"InputS!QC9","v":0.01},{"$f":"InputS!QD9","v":0.01},{"$f":"InputS!QE9","v":0.01},{"$f":"InputS!QF9","v":0.01},{"$f":"InputS!QG9","v":0.01},{"$f":"InputS!QH9","v":0.01},{"$f":"InputS!QI9","v":0.01},{"$f":"InputS!QJ9","v":0.01},{"$f":"InputS!QK9","v":0.01},{"$f":"InputS!QL9","v":0.01},{"$f":"InputS!QM9","v":0.01},{"$f":"InputS!QN9","v":0.01},{"$f":"InputS!QO9","v":0.01},{"$f":"InputS!QP9","v":0.01},{"$f":"InputS!QQ9","v":0.01},{"$f":"InputS!QR9","v":0.01},{"$f":"InputS!QS9","v":0.01},{"$f":"InputS!QT9","v":0.01},{"$f":"InputS!QU9","v":0.01},{"$f":"InputS!QV9","v":0.01},{"$f":"InputS!QW9","v":0.01},{"$f":"InputS!QX9","v":0.01},{"$f":"InputS!QY9","v":0.01},{"$f":"InputS!QZ9","v":0.01},{"$f":"InputS!RA9","v":0.01},{"$f":"InputS!RB9","v":0.01},{"$f":"InputS!RC9","v":0.01},{"$f":"InputS!RD9","v":0.01},{"$f":"InputS!RE9","v":0.01},{"$f":"InputS!RF9","v":0.01},{"$f":"InputS!RG9","v":0.01},{"$f":"InputS!RH9","v":0.01},{"$f":"InputS!RI9","v":0.01},{"$f":"InputS!RJ9","v":0.01},{"$f":"InputS!RK9","v":0.01},{"$f":"InputS!RL9","v":0.01},{"$f":"InputS!RM9","v":0.01},{"$f":"InputS!RN9","v":0.01},{"$f":"InputS!RO9","v":0.01},{"$f":"InputS!RP9","v":0.01},{"$f":"InputS!RQ9","v":0.01},{"$f":"InputS!RR9","v":0.01},{"$f":"InputS!RS9","v":0.01},{"$f":"InputS!RT9","v":0.01},{"$f":"InputS!RU9","v":0.01},{"$f":"InputS!RV9","v":0.01},{"$f":"InputS!RW9","v":0.01},{"$f":"InputS!RX9","v":0.01},{"$f":"InputS!RY9","v":0.01},{"$f":"InputS!RZ9","v":0.01},{"$f":"InputS!SA9","v":0.01},{"$f":"InputS!SB9","v":0.01},{"$f":"InputS!SC9","v":0.01},{"$f":"InputS!SD9","v":0.01},{"$f":"InputS!SE9","v":0.01},{"$f":"InputS!SF9","v":0.01},{"$f":"InputS!SG9","v":0.01},{"$f":"InputS!SH9","v":0.01},{"$f":"InputS!SI9","v":0.01},{"$f":"InputS!SJ9","v":0.01},{"$f":"InputS!SK9","v":0.01},{"$f":"InputS!SL9","v":0.01},{"$f":"InputS!SM9","v":0.01},{"$f":"InputS!SN9","v":0.01},{"$f":"InputS!SO9","v":0.01},{"$f":"InputS!SP9","v":0.01}]
[null,null,"Capital Expenditure",null,"USD",null,null,null,{"$f":"SUM(K22:XFD22)","v":26600000000},null,{"$f":"K20*K21","v":70000000},{"$f":"L20*L21","v":70000000},70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,{"$f":"BX20*BX21","v":70000000},70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ20*EJ21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV20*GV21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,{"$f":"JH20*JH21","v":70000000},70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,{"$f":"LT20*LT21","v":70000000},70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,{"$f":"OF20*OF21","v":70000000},70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,{"$f":"QR20*QR21","v":70000000},70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000,70000000]
[]
[null,null,"Owners Cost",null,"USD","USD/MW",{"$f":"InputC!F23*1000","v":200000},{"$f":"G24*$G$11","v":200000000},null,null,{"$f":"$H$24","v":200000000},{"$f":"$H$24","v":200000000},200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,{"$f":"$H$24","v":200000000},200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,{"$f":"$H$24","v":200000000},200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,{"$f":"$H$24","v":200000000},200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,{"$f":"$H$24","v":200000000},200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,{"$f":"$H$24","v":200000000},200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,{"$f":"$H$24","v":200000000},200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,{"$f":"$H$24","v":200000000},200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000,200000000]
[null,null,"S-Curve",null,"%",null,null,null,{"$f":"SUM(K25:XFD25)","v":3.799999999999963},null,{"$f":"InputS!K10","v":0.01},{"$f":"InputS!L10","v":0.01},{"$f":"InputS!M10","v":0.01},{"$f":"InputS!N10","v":0.01},{"$f":"InputS!O10","v":0.01},{"$f":"InputS!P10","v":0.01},{"$f":"InputS!Q10","v":0.01},{"$f":"InputS!R10","v":0.01},{"$f":"InputS!S10","v":0.01},{"$f":"InputS!T10","v":0.01},{"$f":"InputS!U10","v":0.01},{"$f":"InputS!V10","v":0.01},{"$f":"InputS!W10","v":0.01},{"$f":"InputS!X10","v":0.01},{"$f":"InputS!Y10","v":0.01},{"$f":"InputS!Z10","v":0.01},{"$f":"InputS!AA10","v":0.01},{"$f":"InputS!AB10","v":0.01},{"$f":"InputS!AC10","v":0.01},{"$f":"InputS!AD10","v":0.01},{"$f":"InputS!AE10","v":0.01},{"$f":"InputS!AF10","v":0.01},{"$f":"InputS!AG10","v":0.01},{"$f":"InputS!AH10","v":0.01},{"$f":"InputS!AI10","v":0.01},{"$f":"InputS!AJ10","v":0.01},{"$f":"InputS!AK10","v":0.01},{"$f":"InputS!AL10","v":0.01},{"$f":"InputS!AM10","v":0.01},{"$f":"InputS!AN10","v":0.01},{"$f":"InputS!AO10","v":0.01},{"$f":"InputS!AP10","v":0.01},{"$f":"InputS!AQ10","v":0.01},{"$f":"InputS!AR10","v":0.01},{"$f":"InputS!AS10","v":0.01},{"$f":"InputS!AT10","v":0.01},{"$f":"InputS!AU10","v":0.01},{"$f":"InputS!AV10","v":0.01},{"$f":"InputS!AW10","v":0.01},{"$f":"InputS!AX10","v":0.01},{"$f":"InputS!AY10","v":0.01},{"$f":"InputS!AZ10","v":0.01},{"$f":"InputS!BA10","v":0.01},{"$f":"InputS!BB10","v":0.01},{"$f":"InputS!BC10","v":0.01},{"$f":"InputS!BD10","v":0.01},{"$f":"InputS!BE10","v":0.01},{"$f":"InputS!BF10","v":0.01},{"$f":"InputS!BG10","v":0.01},{"$f":"InputS!BH10","v":0.01},{"$f":"InputS!BI10","v":0.01},{"$f":"InputS!BJ10","v":0.01},{"$f":"InputS!BK10","v":0.01},{"$f":"InputS!BL10","v":0.01},{"$f":"InputS!BM10","v":0.01},{"$f":"InputS!BN10","v":0.01},{"$f":"InputS!BO10","v":0.01},{"$f":"InputS!BP10","v":0.01},{"$f":"InputS!BQ10","v":0.01},{"$f":"InputS!BR10","v":0.01},{"$f":"InputS!BS10","v":0.01},{"$f":"InputS!BT10","v":0.01},{"$f":"InputS!BU10","v":0.01},{"$f":"InputS!BV10","v":0.01},{"$f":"InputS!BW10","v":0.01},{"$f":"InputS!BX10","v":0.01},{"$f":"InputS!BY10","v":0.01},{"$f":"InputS!BZ10","v":0.01},{"$f":"InputS!CA10","v":0.01},{"$f":"InputS!CB10","v":0.01},{"$f":"InputS!CC10","v":0.01},{"$f":"InputS!CD10","v":0.01},{"$f":"InputS!CE10","v":0.01},{"$f":"InputS!CF10","v":0.01},{"$f":"InputS!CG10","v":0.01},{"$f":"InputS!CH10","v":0.01},{"$f":"InputS!CI10","v":0.01},{"$f":"InputS!CJ10","v":0.01},{"$f":"InputS!CK10","v":0.01},{"$f":"InputS!CL10","v":0.01},{"$f":"InputS!CM10","v":0.01},{"$f":"InputS!CN10","v":0.01},{"$f":"InputS!CO10","v":0.01},{"$f":"InputS!CP10","v":0.01},{"$f":"InputS!CQ10","v":0.01},{"$f":"InputS!CR10","v":0.01},{"$f":"InputS!CS10","v":0.01},{"$f":"InputS!CT10","v":0.01},{"$f":"InputS!CU10","v":0.01},{"$f":"InputS!CV10","v":0.01},{"$f":"InputS!CW10","v":0.01},{"$f":"InputS!CX10","v":0.01},{"$f":"InputS!CY10","v":0.01},{"$f":"InputS!CZ10","v":0.01},{"$f":"InputS!DA10","v":0.01},{"$f":"InputS!DB10","v":0.01},{"$f":"InputS!DC10","v":0.01},{"$f":"InputS!DD10","v":0.01},{"$f":"InputS!DE10","v":0.01},{"$f":"InputS!DF10","v":0.01},{"$f":"InputS!DG10","v":0},{"$f":"InputS!DH10","v":0},{"$f":"InputS!DI10","v":0},{"$f":"InputS!DJ10","v":0},{"$f":"InputS!DK10","v":0},{"$f":"InputS!DL10","v":0},{"$f":"InputS!DM10","v":0},{"$f":"InputS!DN10","v":0},{"$f":"InputS!DO10","v":0},{"$f":"InputS!DP10","v":0},{"$f":"InputS!DQ10","v":0},{"$f":"InputS!DR10","v":0},{"$f":"InputS!DS10","v":0},{"$f":"InputS!DT10","v":0},{"$f":"InputS!DU10","v":0},{"$f":"InputS!DV10","v":0},{"$f":"InputS!DW10","v":0},{"$f":"InputS!DX10","v":0},{"$f":"InputS!DY10","v":0},{"$f":"InputS!DZ10","v":0},{"$f":"InputS!EA10","v":0},{"$f":"InputS!EB10","v":0},{"$f":"InputS!EC10","v":0},{"$f":"InputS!ED10","v":0},{"$f":"InputS!EE10","v":0},{"$f":"InputS!EF10","v":0},{"$f":"InputS!EG10","v":0},{"$f":"InputS!EH10","v":0},{"$f":"InputS!EI10","v":0},{"$f":"InputS!EJ10","v":0},{"$f":"InputS!EK10","v":0},{"$f":"InputS!EL10","v":0},{"$f":"InputS!EM10","v":0},{"$f":"InputS!EN10","v":0},{"$f":"InputS!EO10","v":0},{"$f":"InputS!EP10","v":0},{"$f":"InputS!EQ10","v":0},{"$f":"InputS!ER10","v":0},{"$f":"InputS!ES10","v":0},{"$f":"InputS!ET10","v":0},{"$f":"InputS!EU10","v":0},{"$f":"InputS!EV10","v":0},{"$f":"InputS!EW10","v":0},{"$f":"InputS!EX10","v":0},{"$f":"InputS!EY10","v":0},{"$f":"InputS!EZ10","v":0},{"$f":"InputS!FA10","v":0},{"$f":"InputS!FB10","v":0},{"$f":"InputS!FC10","v":0},{"$f":"InputS!FD10","v":0},{"$f":"InputS!FE10","v":0},{"$f":"InputS!FF10","v":0},{"$f":"InputS!FG10","v":0},{"$f":"InputS!FH10","v":0},{"$f":"InputS!FI10","v":0},{"$f":"InputS!FJ10","v":0},{"$f":"InputS!FK10","v":0},{"$f":"InputS!FL10","v":0},{"$f":"InputS!FM10","v":0},{"$f":"InputS!FN10","v":0},{"$f":"InputS!FO10","v":0},{"$f":"InputS!FP10","v":0},{"$f":"InputS!FQ10","v":0},{"$f":"InputS!FR10","v":0},{"$f":"InputS!FS10","v":0},{"$f":"InputS!FT10","v":0},{"$f":"InputS!FU10","v":0},{"$f":"InputS!FV10","v":0},{"$f":"InputS!FW10","v":0},{"$f":"InputS!FX10","v":0},{"$f":"InputS!FY10","v":0},{"$f":"InputS!FZ10","v":0},{"$f":"InputS!GA10","v":0},{"$f":"InputS!GB10","v":0},{"$f":"InputS!GC10","v":0},{"$f":"InputS!GD10","v":0},{"$f":"InputS!GE10","v":0},{"$f":"InputS!GF10","v":0},{"$f":"InputS!GG10","v":0},{"$f":"InputS!GH10","v":0},{"$f":"InputS!GI10","v":0},{"$f":"InputS!GJ10","v":0},{"$f":"InputS!GK10","v":0},{"$f":"InputS!GL10","v":0},{"$f":"InputS!GM10","v":0},{"$f":"InputS!GN10","v":0},{"$f":"InputS!GO10","v":0},{"$f":"InputS!GP10","v":0},{"$f":"InputS!GQ10","v":0},{"$f":"InputS!GR10","v":0},{"$f":"InputS!GS10","v":0},{"$f":"InputS!GT10","v":0},{"$f":"InputS!GU10","v":0},{"$f":"InputS!GV10","v":0},{"$f":"InputS!GW10","v":0},{"$f":"InputS!GX10","v":0},{"$f":"InputS!GY10","v":0},{"$f":"InputS!GZ10","v":0},{"$f":"InputS!HA10","v":0},{"$f":"InputS!HB10","v":0},{"$f":"InputS!HC10","v":0},{"$f":"InputS!HD10","v":0},{"$f":"InputS!HE10","v":0},{"$f":"InputS!HF10","v":0},{"$f":"InputS!HG10","v":0},{"$f":"InputS!HH10","v":0},{"$f":"InputS!HI10","v":0},{"$f":"InputS!HJ10","v":0},{"$f":"InputS!HK10","v":0},{"$f":"InputS!HL10","v":0},{"$f":"InputS!HM10","v":0},{"$f":"InputS!HN10","v":0},{"$f":"InputS!HO10","v":0},{"$f":"InputS!HP10","v":0},{"$f":"InputS!HQ10","v":0},{"$f":"InputS!HR10","v":0},{"$f":"InputS!HS10","v":0},{"$f":"InputS!HT10","v":0},{"$f":"InputS!HU10","v":0},{"$f":"InputS!HV10","v":0},{"$f":"InputS!HW10","v":0.01},{"$f":"InputS!HX10","v":0.01},{"$f":"InputS!HY10","v":0.01},{"$f":"InputS!HZ10","v":0.01},{"$f":"InputS!IA10","v":0.01},{"$f":"InputS!IB10","v":0.01},{"$f":"InputS!IC10","v":0.01},{"$f":"InputS!ID10","v":0.01},{"$f":"InputS!IE10","v":0.01},{"$f":"InputS!IF10","v":0.01},{"$f":"InputS!IG10","v":0.01},{"$f":"InputS!IH10","v":0.01},{"$f":"InputS!II10","v":0.01},{"$f":"InputS!IJ10","v":0.01},{"$f":"InputS!IK10","v":0.01},{"$f":"InputS!IL10","v":0.01},{"$f":"InputS!IM10","v":0.01},{"$f":"InputS!IN10","v":0.01},{"$f":"InputS!IO10","v":0.01},{"$f":"InputS!IP10","v":0.01},{"$f":"InputS!IQ10","v":0.01},{"$f":"InputS!IR10","v":0.01},{"$f":"InputS!IS10","v":0.01},{"$f":"InputS!IT10","v":0.01},{"$f":"InputS!IU10","v":0.01},{"$f":"InputS!IV10","v":0.01},{"$f":"InputS!IW10","v":0.01},{"$f":"InputS!IX10","v":0.01},{"$f":"InputS!IY10","v":0.01},{"$f":"InputS!IZ10","v":0.01},{"$f":"InputS!JA10","v":0.01},{"$f":"InputS!JB10","v":0.01},{"$f":"InputS!JC10","v":0.01},{"$f":"InputS!JD10","v":0.01},{"$f":"InputS!JE10","v":0.01},{"$f":"InputS!JF10","v":0.01},{"$f":"InputS!JG10","v":0.01},{"$f":"InputS!JH10","v":0.01},{"$f":"InputS!JI10","v":0.01},{"$f":"InputS!JJ10","v":0.01},{"$f":"InputS!JK10","v":0.01},{"$f":"InputS!JL10","v":0.01},{"$f":"InputS!JM10","v":0.01},{"$f":"InputS!JN10","v":0.01},{"$f":"InputS!JO10","v":0.01},{"$f":"InputS!JP10","v":0.01},{"$f":"InputS!JQ10","v":0.01},{"$f":"InputS!JR10","v":0.01},{"$f":"InputS!JS10","v":0.01},{"$f":"InputS!JT10","v":0.01},{"$f":"InputS!JU10","v":0.01},{"$f":"InputS!JV10","v":0.01},{"$f":"InputS!JW10","v":0.01},{"$f":"InputS!JX10","v":0.01},{"$f":"InputS!JY10","v":0.01},{"$f":"InputS!JZ10","v":0.01},{"$f":"InputS!KA10","v":0.01},{"$f":"InputS!KB10","v":0.01},{"$f":"InputS!KC10","v":0.01},{"$f":"InputS!KD10","v":0.01},{"$f":"InputS!KE10","v":0.01},{"$f":"InputS!KF10","v":0.01},{"$f":"InputS!KG10","v":0.01},{"$f":"InputS!KH10","v":0.01},{"$f":"InputS!KI10","v":0.01},{"$f":"InputS!KJ10","v":0.01},{"$f":"InputS!KK10","v":0.01},{"$f":"InputS!KL10","v":0.01},{"$f":"InputS!KM10","v":0.01},{"$f":"InputS!KN10","v":0.01},{"$f":"InputS!KO10","v":0.01},{"$f":"InputS!KP10","v":0.01},{"$f":"InputS!KQ10","v":0.01},{"$f":"InputS!KR10","v":0.01},{"$f":"InputS!KS10","v":0.01},{"$f":"InputS!KT10","v":0.01},{"$f":"InputS!KU10","v":0.01},{"$f":"InputS!KV10","v":0.01},{"$f":"InputS!KW10","v":0.01},{"$f":"InputS!KX10","v":0.01},{"$f":"InputS!KY10","v":0.01},{"$f":"InputS!KZ10","v":0.01},{"$f":"InputS!LA10","v":0.01},{"$f":"InputS!LB10","v":0.01},{"$f":"InputS!LC10","v":0.01},{"$f":"InputS!LD10","v":0.01},{"$f":"InputS!LE10","v":0.01},{"$f":"InputS!LF10","v":0.01},{"$f":"InputS!LG10","v":0.01},{"$f":"InputS!LH10","v":0.01},{"$f":"InputS!LI10","v":0.01},{"$f":"InputS!LJ10","v":0.01},{"$f":"InputS!LK10","v":0.01},{"$f":"InputS!LL10","v":0.01},{"$f":"InputS!LM10","v":0.01},{"$f":"InputS!LN10","v":0.01},{"$f":"InputS!LO10","v":0.01},{"$f":"InputS!LP10","v":0.01},{"$f":"InputS!LQ10","v":0.01},{"$f":"InputS!LR10","v":0.01},{"$f":"InputS!LS10","v":0.01},{"$f":"InputS!LT10","v":0.01},{"$f":"InputS!LU10","v":0.01},{"$f":"InputS!LV10","v":0.01},{"$f":"InputS!LW10","v":0.01},{"$f":"InputS!LX10","v":0.01},{"$f":"InputS!LY10","v":0.01},{"$f":"InputS!LZ10","v":0.01},{"$f":"InputS!MA10","v":0.01},{"$f":"InputS!MB10","v":0.01},{"$f":"InputS!MC10","v":0.01},{"$f":"InputS!MD10","v":0.01},{"$f":"InputS!ME10","v":0.01},{"$f":"InputS!MF10","v":0.01},{"$f":"InputS!MG10","v":0.01},{"$f":"InputS!MH10","v":0.01},{"$f":"InputS!MI10","v":0.01},{"$f":"InputS!MJ10","v":0.01},{"$f":"InputS!MK10","v":0.01},{"$f":"InputS!ML10","v":0.01},{"$f":"InputS!MM10","v":0.01},{"$f":"InputS!MN10","v":0.01},{"$f":"InputS!MO10","v":0.01},{"$f":"InputS!MP10","v":0.01},{"$f":"InputS!MQ10","v":0.01},{"$f":"InputS!MR10","v":0.01},{"$f":"InputS!MS10","v":0.01},{"$f":"InputS!MT10","v":0.01},{"$f":"InputS!MU10","v":0.01},{"$f":"InputS!MV10","v":0.01},{"$f":"InputS!MW10","v":0.01},{"$f":"InputS!MX10","v":0.01},{"$f":"InputS!MY10","v":0.01},{"$f":"InputS!MZ10","v":0.01},{"$f":"InputS!NA10","v":0.01},{"$f":"InputS!NB10","v":0.01},{"$f":"InputS!NC10","v":0.01},{"$f":"InputS!ND10","v":0.01},{"$f":"InputS!NE10","v":0.01},{"$f":"InputS!NF10","v":0.01},{"$f":"InputS!NG10","v":0.01},{"$f":"InputS!NH10","v":0.01},{"$f":"InputS!NI10","v":0.01},{"$f":"InputS!NJ10","v":0.01},{"$f":"InputS!NK10","v":0.01},{"$f":"InputS!NL10","v":0.01},{"$f":"InputS!NM10","v":0.01},{"$f":"InputS!NN10","v":0.01},{"$f":"InputS!NO10","v":0.01},{"$f":"InputS!NP10","v":0.01},{"$f":"InputS!NQ10","v":0.01},{"$f":"InputS!NR10","v":0.01},{"$f":"InputS!NS10","v":0.01},{"$f":"InputS!NT10","v":0.01},{"$f":"InputS!NU10","v":0.01},{"$f":"InputS!NV10","v":0.01},{"$f":"InputS!NW10","v":0.01},{"$f":"InputS!NX10","v":0.01},{"$f":"InputS!NY10","v":0.01},{"$f":"InputS!NZ10","v":0.01},{"$f":"InputS!OA10","v":0.01},{"$f":"InputS!OB10","v":0.01},{"$f":"InputS!OC10","v":0.01},{"$f":"InputS!OD10","v":0.01},{"$f":"InputS!OE10","v":0.01},{"$f":"InputS!OF10","v":0.01},{"$f":"InputS!OG10","v":0.01},{"$f":"InputS!OH10","v":0.01},{"$f":"InputS!OI10","v":0.01},{"$f":"InputS!OJ10","v":0.01},{"$f":"InputS!OK10","v":0.01},{"$f":"InputS!OL10","v":0.01},{"$f":"InputS!OM10","v":0.01},{"$f":"InputS!ON10","v":0.01},{"$f":"InputS!OO10","v":0.01},{"$f":"InputS!OP10","v":0.01},{"$f":"InputS!OQ10","v":0.01},{"$f":"InputS!OR10","v":0.01},{"$f":"InputS!OS10","v":0.01},{"$f":"InputS!OT10","v":0.01},{"$f":"InputS!OU10","v":0.01},{"$f":"InputS!OV10","v":0.01},{"$f":"InputS!OW10","v":0.01},{"$f":"InputS!OX10","v":0.01},{"$f":"InputS!OY10","v":0.01},{"$f":"InputS!OZ10","v":0.01},{"$f":"InputS!PA10","v":0.01},{"$f":"InputS!PB10","v":0.01},{"$f":"InputS!PC10","v":0.01},{"$f":"InputS!PD10","v":0.01},{"$f":"InputS!PE10","v":0.01},{"$f":"InputS!PF10","v":0.01},{"$f":"InputS!PG10","v":0.01},{"$f":"InputS!PH10","v":0.01},{"$f":"InputS!PI10","v":0.01},{"$f":"InputS!PJ10","v":0.01},{"$f":"InputS!PK10","v":0.01},{"$f":"InputS!PL10","v":0.01},{"$f":"InputS!PM10","v":0.01},{"$f":"InputS!PN10","v":0.01},{"$f":"InputS!PO10","v":0.01},{"$f":"InputS!PP10","v":0.01},{"$f":"InputS!PQ10","v":0.01},{"$f":"InputS!PR10","v":0.01},{"$f":"InputS!PS10","v":0.01},{"$f":"InputS!PT10","v":0.01},{"$f":"InputS!PU10","v":0.01},{"$f":"InputS!PV10","v":0.01},{"$f":"InputS!PW10","v":0.01},{"$f":"InputS!PX10","v":0.01},{"$f":"InputS!PY10","v":0.01},{"$f":"InputS!PZ10","v":0.01},{"$f":"InputS!QA10","v":0.01},{"$f":"InputS!QB10","v":0.01},{"$f":"InputS!QC10","v":0.01},{"$f":"InputS!QD10","v":0.01},{"$f":"InputS!QE10","v":0.01},{"$f":"InputS!QF10","v":0.01},{"$f":"InputS!QG10","v":0.01},{"$f":"InputS!QH10","v":0.01},{"$f":"InputS!QI10","v":0.01},{"$f":"InputS!QJ10","v":0.01},{"$f":"InputS!QK10","v":0.01},{"$f":"InputS!QL10","v":0.01},{"$f":"InputS!QM10","v":0.01},{"$f":"InputS!QN10","v":0.01},{"$f":"InputS!QO10","v":0.01},{"$f":"InputS!QP10","v":0.01},{"$f":"InputS!QQ10","v":0.01},{"$f":"InputS!QR10","v":0.01},{"$f":"InputS!QS10","v":0.01},{"$f":"InputS!QT10","v":0.01},{"$f":"InputS!QU10","v":0.01},{"$f":"InputS!QV10","v":0.01},{"$f":"InputS!QW10","v":0.01},{"$f":"InputS!QX10","v":0.01},{"$f":"InputS!QY10","v":0.01},{"$f":"InputS!QZ10","v":0.01},{"$f":"InputS!RA10","v":0.01},{"$f":"InputS!RB10","v":0.01},{"$f":"InputS!RC10","v":0.01},{"$f":"InputS!RD10","v":0.01},{"$f":"InputS!RE10","v":0.01},{"$f":"InputS!RF10","v":0.01},{"$f":"InputS!RG10","v":0.01},{"$f":"InputS!RH10","v":0.01},{"$f":"InputS!RI10","v":0.01},{"$f":"InputS!RJ10","v":0.01},{"$f":"InputS!RK10","v":0.01},{"$f":"InputS!RL10","v":0.01},{"$f":"InputS!RM10","v":0.01},{"$f":"InputS!RN10","v":0.01},{"$f":"InputS!RO10","v":0.01},{"$f":"InputS!RP10","v":0.01},{"$f":"InputS!RQ10","v":0.01},{"$f":"InputS!RR10","v":0.01},{"$f":"InputS!RS10","v":0.01},{"$f":"InputS!RT10","v":0.01},{"$f":"InputS!RU10","v":0.01},{"$f":"InputS!RV10","v":0.01},{"$f":"InputS!RW10","v":0.01},{"$f":"InputS!RX10","v":0.01},{"$f":"InputS!RY10","v":0.01},{"$f":"InputS!RZ10","v":0.01},{"$f":"InputS!SA10","v":0.01},{"$f":"InputS!SB10","v":0.01},{"$f":"InputS!SC10","v":0.01},{"$f":"InputS!SD10","v":0.01},{"$f":"InputS!SE10","v":0.01},{"$f":"InputS!SF10","v":0.01},{"$f":"InputS!SG10","v":0.01},{"$f":"InputS!SH10","v":0.01},{"$f":"InputS!SI10","v":0.01},{"$f":"InputS!SJ10","v":0.01},{"$f":"InputS!SK10","v":0.01},{"$f":"InputS!SL10","v":0.01},{"$f":"InputS!SM10","v":0.01},{"$f":"InputS!SN10","v":0.01},{"$f":"InputS!SO10","v":0.01},{"$f":"InputS!SP10","v":0.01}]
[null,null,"Capital Expenditure",null,"USD",null,null,null,{"$f":"SUM(K26:XFD26)","v":760000000},null,{"$f":"K24*K25","v":2000000},{"$f":"L24*L25","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"BX24*BX25","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ24*EJ25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV24*GV25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"JH24*JH25","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"LT24*LT25","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"OF24*OF25","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,{"$f":"QR24*QR25","v":2000000},2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000,2000000]
[]
[null,null,"Development Cost",null,"USD","USD/MW",{"$f":"InputC!F24*1000","v":300000},{"$f":"G28*G11","v":300000000},null,null,{"$f":"$H$28","v":300000000},{"$f":"$H$28","v":300000000},300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,{"$f":"$H$28","v":300000000},300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,{"$f":"$H$28","v":300000000},300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,{"$f":"$H$28","v":300000000},300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,{"$f":"$H$28","v":300000000},300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,{"$f":"$H$28","v":300000000},300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,{"$f":"$H$28","v":300000000},300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,{"$f":"$H$28","v":300000000},300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000,300000000]
[null,null,"S-Curve",null,"%",null,null,null,{"$f":"SUM(K29:XFD29)","v":1},null,{"$f":"InputS!K11","v":1},{"$f":"InputS!L11","v":0},{"$f":"InputS!M11","v":0},{"$f":"InputS!N11","v":0},{"$f":"InputS!O11","v":0},{"$f":"InputS!P11","v":0},{"$f":"InputS!Q11","v":0},{"$f":"InputS!R11","v":0},{"$f":"InputS!S11","v":0},{"$f":"InputS!T11","v":0},{"$f":"InputS!U11","v":0},{"$f":"InputS!V11","v":0},{"$f":"InputS!W11","v":0},{"$f":"InputS!X11","v":0},{"$f":"InputS!Y11","v":0},{"$f":"InputS!Z11","v":0},{"$f":"InputS!AA11","v":0},{"$f":"InputS!AB11","v":0},{"$f":"InputS!AC11","v":0},{"$f":"InputS!AD11","v":0},{"$f":"InputS!AE11","v":0},{"$f":"InputS!AF11","v":0},{"$f":"InputS!AG11","v":0},{"$f":"InputS!AH11","v":0},{"$f":"InputS!AI11","v":0},{"$f":"InputS!AJ11","v":0},{"$f":"InputS!AK11","v":0},{"$f":"InputS!AL11","v":0},{"$f":"InputS!AM11","v":0},{"$f":"InputS!AN11","v":0},{"$f":"InputS!AO11","v":0},{"$f":"InputS!AP11","v":0},{"$f":"InputS!AQ11","v":0},{"$f":"InputS!AR11","v":0},{"$f":"InputS!AS11","v":0},{"$f":"InputS!AT11","v":0},{"$f":"InputS!AU11","v":0},{"$f":"InputS!AV11","v":0},{"$f":"InputS!AW11","v":0},{"$f":"InputS!AX11","v":0},{"$f":"InputS!AY11","v":0},{"$f":"InputS!AZ11","v":0},{"$f":"InputS!BA11","v":0},{"$f":"InputS!BB11","v":0},{"$f":"InputS!BC11","v":0},{"$f":"InputS!BD11","v":0},{"$f":"InputS!BE11","v":0},{"$f":"InputS!BF11","v":0},{"$f":"InputS!BG11","v":0},{"$f":"InputS!BH11","v":0},{"$f":"InputS!BI11","v":0},{"$f":"InputS!BJ11","v":0},{"$f":"InputS!BK11","v":0},{"$f":"InputS!BL11","v":0},{"$f":"InputS!BM11","v":0},{"$f":"InputS!BN11","v":0},{"$f":"InputS!BO11","v":0},{"$f":"InputS!BP11","v":0},{"$f":"InputS!BQ11","v":0},{"$f":"InputS!BR11","v":0},{"$f":"InputS!BS11","v":0},{"$f":"InputS!BT11","v":0},{"$f":"InputS!BU11","v":0},{"$f":"InputS!BV11","v":0},{"$f":"InputS!BW11","v":0},{"$f":"InputS!BX11","v":0},{"$f":"InputS!BY11","v":0},{"$f":"InputS!BZ11","v":0},{"$f":"InputS!CA11","v":0},{"$f":"InputS!CB11","v":0},{"$f":"InputS!CC11","v":0},{"$f":"InputS!CD11","v":0},{"$f":"InputS!CE11","v":0},{"$f":"InputS!CF11","v":0},{"$f":"InputS!CG11","v":0},{"$f":"InputS!CH11","v":0},{"$f":"InputS!CI11","v":0},{"$f":"InputS!CJ11","v":0},{"$f":"InputS!CK11","v":0},{"$f":"InputS!CL11","v":0},{"$f":"InputS!CM11","v":0},{"$f":"InputS!CN11","v":0},{"$f":"InputS!CO11","v":0},{"$f":"InputS!CP11","v":0},{"$f":"InputS!CQ11","v":0},{"$f":"InputS!CR11","v":0},{"$f":"InputS!CS11","v":0},{"$f":"InputS!CT11","v":0},{"$f":"InputS!CU11","v":0},{"$f":"InputS!CV11","v":0},{"$f":"InputS!CW11","v":0},{"$f":"InputS!CX11","v":0},{"$f":"InputS!CY11","v":0},{"$f":"InputS!CZ11","v":0},{"$f":"InputS!DA11","v":0},{"$f":"InputS!DB11","v":0},{"$f":"InputS!DC11","v":0},{"$f":"InputS!DD11","v":0},{"$f":"InputS!DE11","v":0},{"$f":"InputS!DF11","v":0},{"$f":"InputS!DG11","v":0},{"$f":"InputS!DH11","v":0},{"$f":"InputS!DI11","v":0},{"$f":"InputS!DJ11","v":0},{"$f":"InputS!DK11","v":0},{"$f":"InputS!DL11","v":0},{"$f":"InputS!DM11","v":0},{"$f":"InputS!DN11","v":0},{"$f":"InputS!DO11","v":0},{"$f":"InputS!DP11","v":0},{"$f":"InputS!DQ11","v":0},{"$f":"InputS!DR11","v":0},{"$f":"InputS!DS11","v":0},{"$f":"InputS!DT11","v":0},{"$f":"InputS!DU11","v":0},{"$f":"InputS!DV11","v":0},{"$f":"InputS!DW11","v":0},{"$f":"InputS!DX11","v":0},{"$f":"InputS!DY11","v":0},{"$f":"InputS!DZ11","v":0},{"$f":"InputS!EA11","v":0},{"$f":"InputS!EB11","v":0},{"$f":"InputS!EC11","v":0},{"$f":"InputS!ED11","v":0},{"$f":"InputS!EE11","v":0},{"$f":"InputS!EF11","v":0},{"$f":"InputS!EG11","v":0},{"$f":"InputS!EH11","v":0},{"$f":"InputS!EI11","v":0},{"$f":"InputS!EJ11","v":0},{"$f":"InputS!EK11","v":0},{"$f":"InputS!EL11","v":0},{"$f":"InputS!EM11","v":0},{"$f":"InputS!EN11","v":0},{"$f":"InputS!EO11","v":0},{"$f":"InputS!EP11","v":0},{"$f":"InputS!EQ11","v":0},{"$f":"InputS!ER11","v":0},{"$f":"InputS!ES11","v":0},{"$f":"InputS!ET11","v":0},{"$f":"InputS!EU11","v":0},{"$f":"InputS!EV11","v":0},{"$f":"InputS!EW11","v":0},{"$f":"InputS!EX11","v":0},{"$f":"InputS!EY11","v":0},{"$f":"InputS!EZ11","v":0},{"$f":"InputS!FA11","v":0},{"$f":"InputS!FB11","v":0},{"$f":"InputS!FC11","v":0},{"$f":"InputS!FD11","v":0},{"$f":"InputS!FE11","v":0},{"$f":"InputS!FF11","v":0},{"$f":"InputS!FG11","v":0},{"$f":"InputS!FH11","v":0},{"$f":"InputS!FI11","v":0},{"$f":"InputS!FJ11","v":0},{"$f":"InputS!FK11","v":0},{"$f":"InputS!FL11","v":0},{"$f":"InputS!FM11","v":0},{"$f":"InputS!FN11","v":0},{"$f":"InputS!FO11","v":0},{"$f":"InputS!FP11","v":0},{"$f":"InputS!FQ11","v":0},{"$f":"InputS!FR11","v":0},{"$f":"InputS!FS11","v":0},{"$f":"InputS!FT11","v":0},{"$f":"InputS!FU11","v":0},{"$f":"InputS!FV11","v":0},{"$f":"InputS!FW11","v":0},{"$f":"InputS!FX11","v":0},{"$f":"InputS!FY11","v":0},{"$f":"InputS!FZ11","v":0},{"$f":"InputS!GA11","v":0},{"$f":"InputS!GB11","v":0},{"$f":"InputS!GC11","v":0},{"$f":"InputS!GD11","v":0},{"$f":"InputS!GE11","v":0},{"$f":"InputS!GF11","v":0},{"$f":"InputS!GG11","v":0},{"$f":"InputS!GH11","v":0},{"$f":"InputS!GI11","v":0},{"$f":"InputS!GJ11","v":0},{"$f":"InputS!GK11","v":0},{"$f":"InputS!GL11","v":0},{"$f":"InputS!GM11","v":0},{"$f":"InputS!GN11","v":0},{"$f":"InputS!GO11","v":0},{"$f":"InputS!GP11","v":0},{"$f":"InputS!GQ11","v":0},{"$f":"InputS!GR11","v":0},{"$f":"InputS!GS11","v":0},{"$f":"InputS!GT11","v":0},{"$f":"InputS!GU11","v":0},{"$f":"InputS!GV11","v":0},{"$f":"InputS!GW11","v":0},{"$f":"InputS!GX11","v":0},{"$f":"InputS!GY11","v":0},{"$f":"InputS!GZ11","v":0},{"$f":"InputS!HA11","v":0},{"$f":"InputS!HB11","v":0},{"$f":"InputS!HC11","v":0},{"$f":"InputS!HD11","v":0},{"$f":"InputS!HE11","v":0},{"$f":"InputS!HF11","v":0},{"$f":"InputS!HG11","v":0},{"$f":"InputS!HH11","v":0},{"$f":"InputS!HI11","v":0},{"$f":"InputS!HJ11","v":0},{"$f":"InputS!HK11","v":0},{"$f":"InputS!HL11","v":0},{"$f":"InputS!HM11","v":0},{"$f":"InputS!HN11","v":0},{"$f":"InputS!HO11","v":0},{"$f":"InputS!HP11","v":0},{"$f":"InputS!HQ11","v":0},{"$f":"InputS!HR11","v":0},{"$f":"InputS!HS11","v":0},{"$f":"InputS!HT11","v":0},{"$f":"InputS!HU11","v":0},{"$f":"InputS!HV11","v":0},{"$f":"InputS!HW11","v":0},{"$f":"InputS!HX11","v":0},{"$f":"InputS!HY11","v":0},{"$f":"InputS!HZ11","v":0},{"$f":"InputS!IA11","v":0},{"$f":"InputS!IB11","v":0},{"$f":"InputS!IC11","v":0},{"$f":"InputS!ID11","v":0},{"$f":"InputS!IE11","v":0},{"$f":"InputS!IF11","v":0},{"$f":"InputS!IG11","v":0},{"$f":"InputS!IH11","v":0},{"$f":"InputS!II11","v":0},{"$f":"InputS!IJ11","v":0},{"$f":"InputS!IK11","v":0},{"$f":"InputS!IL11","v":0},{"$f":"InputS!IM11","v":0},{"$f":"InputS!IN11","v":0},{"$f":"InputS!IO11","v":0},{"$f":"InputS!IP11","v":0},{"$f":"InputS!IQ11","v":0},{"$f":"InputS!IR11","v":0},{"$f":"InputS!IS11","v":0},{"$f":"InputS!IT11","v":0},{"$f":"InputS!IU11","v":0},{"$f":"InputS!IV11","v":0},{"$f":"InputS!IW11","v":0},{"$f":"InputS!IX11","v":0},{"$f":"InputS!IY11","v":0},{"$f":"InputS!IZ11","v":0},{"$f":"InputS!JA11","v":0},{"$f":"InputS!JB11","v":0},{"$f":"InputS!JC11","v":0},{"$f":"InputS!JD11","v":0},{"$f":"InputS!JE11","v":0},{"$f":"InputS!JF11","v":0},{"$f":"InputS!JG11","v":0},{"$f":"InputS!JH11","v":0},{"$f":"InputS!JI11","v":0},{"$f":"InputS!JJ11","v":0},{"$f":"InputS!JK11","v":0},{"$f":"InputS!JL11","v":0},{"$f":"InputS!JM11","v":0},{"$f":"InputS!JN11","v":0},{"$f":"InputS!JO11","v":0},{"$f":"InputS!JP11","v":0},{"$f":"InputS!JQ11","v":0},{"$f":"InputS!JR11","v":0},{"$f":"InputS!JS11","v":0},{"$f":"InputS!JT11","v":0},{"$f":"InputS!JU11","v":0},{"$f":"InputS!JV11","v":0},{"$f":"InputS!JW11","v":0},{"$f":"InputS!JX11","v":0},{"$f":"InputS!JY11","v":0},{"$f":"InputS!JZ11","v":0},{"$f":"InputS!KA11","v":0},{"$f":"InputS!KB11","v":0},{"$f":"InputS!KC11","v":0},{"$f":"InputS!KD11","v":0},{"$f":"InputS!KE11","v":0},{"$f":"InputS!KF11","v":0},{"$f":"InputS!KG11","v":0},{"$f":"InputS!KH11","v":0},{"$f":"InputS!KI11","v":0},{"$f":"InputS!KJ11","v":0},{"$f":"InputS!KK11","v":0},{"$f":"InputS!KL11","v":0},{"$f":"InputS!KM11","v":0},{"$f":"InputS!KN11","v":0},{"$f":"InputS!KO11","v":0},{"$f":"InputS!KP11","v":0},{"$f":"InputS!KQ11","v":0},{"$f":"InputS!KR11","v":0},{"$f":"InputS!KS11","v":0},{"$f":"InputS!KT11","v":0},{"$f":"InputS!KU11","v":0},{"$f":"InputS!KV11","v":0},{"$f":"InputS!KW11","v":0},{"$f":"InputS!KX11","v":0},{"$f":"InputS!KY11","v":0},{"$f":"InputS!KZ11","v":0},{"$f":"InputS!LA11","v":0},{"$f":"InputS!LB11","v":0},{"$f":"InputS!LC11","v":0},{"$f":"InputS!LD11","v":0},{"$f":"InputS!LE11","v":0},{"$f":"InputS!LF11","v":0},{"$f":"InputS!LG11","v":0},{"$f":"InputS!LH11","v":0},{"$f":"InputS!LI11","v":0},{"$f":"InputS!LJ11","v":0},{"$f":"InputS!LK11","v":0},{"$f":"InputS!LL11","v":0},{"$f":"InputS!LM11","v":0},{"$f":"InputS!LN11","v":0},{"$f":"InputS!LO11","v":0},{"$f":"InputS!LP11","v":0},{"$f":"InputS!LQ11","v":0},{"$f":"InputS!LR11","v":0},{"$f":"InputS!LS11","v":0},{"$f":"InputS!LT11","v":0},{"$f":"InputS!LU11","v":0},{"$f":"InputS!LV11","v":0},{"$f":"InputS!LW11","v":0},{"$f":"InputS!LX11","v":0},{"$f":"InputS!LY11","v":0},{"$f":"InputS!LZ11","v":0},{"$f":"InputS!MA11","v":0},{"$f":"InputS!MB11","v":0},{"$f":"InputS!MC11","v":0},{"$f":"InputS!MD11","v":0},{"$f":"InputS!ME11","v":0},{"$f":"InputS!MF11","v":0},{"$f":"InputS!MG11","v":0},{"$f":"InputS!MH11","v":0},{"$f":"InputS!MI11","v":0},{"$f":"InputS!MJ11","v":0},{"$f":"InputS!MK11","v":0},{"$f":"InputS!ML11","v":0},{"$f":"InputS!MM11","v":0},{"$f":"InputS!MN11","v":0},{"$f":"InputS!MO11","v":0},{"$f":"InputS!MP11","v":0},{"$f":"InputS!MQ11","v":0},{"$f":"InputS!MR11","v":0},{"$f":"InputS!MS11","v":0},{"$f":"InputS!MT11","v":0},{"$f":"InputS!MU11","v":0},{"$f":"InputS!MV11","v":0},{"$f":"InputS!MW11","v":0},{"$f":"InputS!MX11","v":0},{"$f":"InputS!MY11","v":0},{"$f":"InputS!MZ11","v":0},{"$f":"InputS!NA11","v":0},{"$f":"InputS!NB11","v":0},{"$f":"InputS!NC11","v":0},{"$f":"InputS!ND11","v":0},{"$f":"InputS!NE11","v":0},{"$f":"InputS!NF11","v":0},{"$f":"InputS!NG11","v":0},{"$f":"InputS!NH11","v":0},{"$f":"InputS!NI11","v":0},{"$f":"InputS!NJ11","v":0},{"$f":"InputS!NK11","v":0},{"$f":"InputS!NL11","v":0},{"$f":"InputS!NM11","v":0},{"$f":"InputS!NN11","v":0},{"$f":"InputS!NO11","v":0},{"$f":"InputS!NP11","v":0},{"$f":"InputS!NQ11","v":0},{"$f":"InputS!NR11","v":0},{"$f":"InputS!NS11","v":0},{"$f":"InputS!NT11","v":0},{"$f":"InputS!NU11","v":0},{"$f":"InputS!NV11","v":0},{"$f":"InputS!NW11","v":0},{"$f":"InputS!NX11","v":0},{"$f":"InputS!NY11","v":0},{"$f":"InputS!NZ11","v":0},{"$f":"InputS!OA11","v":0},{"$f":"InputS!OB11","v":0},{"$f":"InputS!OC11","v":0},{"$f":"InputS!OD11","v":0},{"$f":"InputS!OE11","v":0},{"$f":"InputS!OF11","v":0},{"$f":"InputS!OG11","v":0},{"$f":"InputS!OH11","v":0},{"$f":"InputS!OI11","v":0},{"$f":"InputS!OJ11","v":0},{"$f":"InputS!OK11","v":0},{"$f":"InputS!OL11","v":0},{"$f":"InputS!OM11","v":0},{"$f":"InputS!ON11","v":0},{"$f":"InputS!OO11","v":0},{"$f":"InputS!OP11","v":0},{"$f":"InputS!OQ11","v":0},{"$f":"InputS!OR11","v":0},{"$f":"InputS!OS11","v":0},{"$f":"InputS!OT11","v":0},{"$f":"InputS!OU11","v":0},{"$f":"InputS!OV11","v":0},{"$f":"InputS!OW11","v":0},{"$f":"InputS!OX11","v":0},{"$f":"InputS!OY11","v":0},{"$f":"InputS!OZ11","v":0},{"$f":"InputS!PA11","v":0},{"$f":"InputS!PB11","v":0},{"$f":"InputS!PC11","v":0},{"$f":"InputS!PD11","v":0},{"$f":"InputS!PE11","v":0},{"$f":"InputS!PF11","v":0},{"$f":"InputS!PG11","v":0},{"$f":"InputS!PH11","v":0},{"$f":"InputS!PI11","v":0},{"$f":"InputS!PJ11","v":0},{"$f":"InputS!PK11","v":0},{"$f":"InputS!PL11","v":0},{"$f":"InputS!PM11","v":0},{"$f":"InputS!PN11","v":0},{"$f":"InputS!PO11","v":0},{"$f":"InputS!PP11","v":0},{"$f":"InputS!PQ11","v":0},{"$f":"InputS!PR11","v":0},{"$f":"InputS!PS11","v":0},{"$f":"InputS!PT11","v":0},{"$f":"InputS!PU11","v":0},{"$f":"InputS!PV11","v":0},{"$f":"InputS!PW11","v":0},{"$f":"InputS!PX11","v":0},{"$f":"InputS!PY11","v":0},{"$f":"InputS!PZ11","v":0},{"$f":"InputS!QA11","v":0},{"$f":"InputS!QB11","v":0},{"$f":"InputS!QC11","v":0},{"$f":"InputS!QD11","v":0},{"$f":"InputS!QE11","v":0},{"$f":"InputS!QF11","v":0},{"$f":"InputS!QG11","v":0},{"$f":"InputS!QH11","v":0},{"$f":"InputS!QI11","v":0},{"$f":"InputS!QJ11","v":0},{"$f":"InputS!QK11","v":0},{"$f":"InputS!QL11","v":0},{"$f":"InputS!QM11","v":0},{"$f":"InputS!QN11","v":0},{"$f":"InputS!QO11","v":0},{"$f":"InputS!QP11","v":0},{"$f":"InputS!QQ11","v":0},{"$f":"InputS!QR11","v":0},{"$f":"InputS!QS11","v":0},{"$f":"InputS!QT11","v":0},{"$f":"InputS!QU11","v":0},{"$f":"InputS!QV11","v":0},{"$f":"InputS!QW11","v":0},{"$f":"InputS!QX11","v":0},{"$f":"InputS!QY11","v":0},{"$f":"InputS!QZ11","v":0},{"$f":"InputS!RA11","v":0},{"$f":"InputS!RB11","v":0},{"$f":"InputS!RC11","v":0},{"$f":"InputS!RD11","v":0},{"$f":"InputS!RE11","v":0},{"$f":"InputS!RF11","v":0},{"$f":"InputS!RG11","v":0},{"$f":"InputS!RH11","v":0},{"$f":"InputS!RI11","v":0},{"$f":"InputS!RJ11","v":0},{"$f":"InputS!RK11","v":0},{"$f":"InputS!RL11","v":0},{"$f":"InputS!RM11","v":0},{"$f":"InputS!RN11","v":0},{"$f":"InputS!RO11","v":0},{"$f":"InputS!RP11","v":0},{"$f":"InputS!RQ11","v":0},{"$f":"InputS!RR11","v":0},{"$f":"InputS!RS11","v":0},{"$f":"InputS!RT11","v":0},{"$f":"InputS!RU11","v":0},{"$f":"InputS!RV11","v":0},{"$f":"InputS!RW11","v":0},{"$f":"InputS!RX11","v":0},{"$f":"InputS!RY11","v":0},{"$f":"InputS!RZ11","v":0},{"$f":"InputS!SA11","v":0},{"$f":"InputS!SB11","v":0},{"$f":"InputS!SC11","v":0},{"$f":"InputS!SD11","v":0},{"$f":"InputS!SE11","v":0},{"$f":"InputS!SF11","v":0},{"$f":"InputS!SG11","v":0},{"$f":"InputS!SH11","v":0},{"$f":"InputS!SI11","v":0},{"$f":"InputS!SJ11","v":0},{"$f":"InputS!SK11","v":0},{"$f":"InputS!SL11","v":0},{"$f":"InputS!SM11","v":0},{"$f":"InputS!SN11","v":0},{"$f":"InputS!SO11","v":0},{"$f":"InputS!SP11","v":0}]
[null,null,"Capital Expenditure",null,"USD",null,null,null,{"$f":"SUM(K30:XFD30)","v":300000000},null,{"$f":"K28*K29","v":300000000},{"$f":"L28*L29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX28*BX29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ28*EJ29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV28*GV29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH28*JH29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT28*LT29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF28*OF29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR28*QR29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Expense"]
[null,null,"Inflation Index",null,"Index","% p.a.",{"$f":"InputC!F20","v":0.02},{"$f":"(1+$G$33)^(1/12)-1","v":1.6515813019202241E-3},null,1,{"$f":"J33*(1+$H$33)^K5","v":1.0016515813019202},{"$f":"K33*(1+$H$33)^L5","v":1.0033058903246372},1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,1.0878041967427174,1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,{"$f":"BW33*(1+$H$33)^BX5","v":1.1150669524269201},1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.191154741686629,1.2030073196017517,1.2149778365203618,1.2270674659937868,1.2392773932507692,1.2516088153136626,1.2640629411157847,1.2766409916199359,1.2893441999381003,1.3021738114523347,1.3151310839368624,1.3282172876813814,1.3414337056155996,1.3547816334350091,1.3682623797279116,1.3818772661037093,1.3956276273224699,1.4095148114257836,1.4235401798689196,1.4377051076542995,1.4520109834662982,1.4664592098073856,1.4810512031356242,1.4957883940035335,1.5106722271983368,1.5257041618836042,1.5408856717423036,1.5562182451212763,1.5717033851771496,{"$f":"EI33*(1+$H$33)^EJ5","v":1.5873426100237018},1.6031374528806928,1.619089462224176,1.6352002019383067,1.6514712514686596,1.667904205977073,1.684500676498033,1.7012622900966146,1.7181906900279937,1.7352875358985469,1.7525545038285537,1.769993286616518,1.787605593905125,1.8053931523488485,1.8233577057832275,1.8415010153958256,1.8598248598988922,1.8783310357037422,1.8970213570968701,1.9158976564178172,1.9349617842388076,1.9542156095461736,1.973661019923584,1.9932999217370972,2.0131342403220556,2.0331659201718391,2.0533969251284967,2.0738292385752759,2.0944648636310665,2.1153058233467812,2.136354160903688,2.1576119398137172,2.179081244121762,2.2007641786099916,2.2226628690041972,2.2447794621821915,2.2671161263842814,2.2896750514258355,2.3124584489119671,2.3354685524543521,2.3587076178902064,2.3821779235034395,2.4058817702480106,2.4298214819735082,2.4539994056529708,2.4784179116129783,2.5030793937660305,2.527986269845238,2.5531409816413513,2.578545995242143,2.6042038012741782,2.6301169151469859,2.6562878772996621,2.682719253449926,2.7094136348456557,2.7363736385189248,2.7636019075425691,2.7911011112893034,2.8188739456934204,2.8469231335150895,2.8752514246072889,2.9038615961853913,2.9327564530994348,2.9619388281090995,{"$f":"GU33*(1+$H$33)^GV5","v":2.9914115821614238},3.0211776046712817,3.0512398138046524,3.0816011567647075,3.1122646100807456,3.143233179900002,3.1745099022823609,3.2060978434980023,3.2380001003280086,3.2702198003679626,3.302760102334569,3.3356241963753224,3.3688153043812608,3.4023366803028292,3.4361916104688861,3.4703834139088858,3.5049154426782643,3.539791082187064,3.5750137515318299,3.6105869038308054,3.6465140265624667,3.6827986419074219,3.7194443070937164,3.7564546147455706,3.7938331932355909,3.8315837070404823,3.869709857100303,3.8761009975441461,3.8825026934760443,3.8889149623292441,3.8953378215657848,3.9017712886765454,3.908215381181293,3.914670116628729,3.921135512596539,3.9276115866914387,3.9340983565492236,3.9405958398348155,3.9471040542423115,3.9536230174950315,3.9601527473455675,3.9666932615758315,3.9732445779971028,3.9798067144500786,3.986379688804921,3.992963518961306,3.9995582228484721,4.0061638184252697,4.01278032368021,4.0194077566315132,4.0260461353271593,4.0326954778449338,4.0393558022924809,4.04602712680735,4.0527094695570467,4.0594028487390821,4.0661072825810214,4.0728227893405338,4.0795493873054429,4.0862870947937768,4.0930359301538157,4.0997959117641454,4.1065670580337041,4.1133493874018345,{"$f":"JG33*(1+$H$33)^JH5","v":4.120142918338332},4.1269476693434983,4.1337636589481894,4.1405909057138652,4.1474294282326429,4.1542792451273458,4.161140375051553,4.1680128366896536,4.1748966487568939,4.1817918299994306,4.1886983991943803,4.1956163751498732,4.2025457767051009,4.2094866227303704,4.2164389321271551,4.2234027238281451,4.2303780167972986,4.2373648300298958,4.2443631825525872,4.2513730934234495,4.2583945817320341,4.2654276665994209,4.2724723671782696,4.2795287026528719,4.286596692239204,4.2936763551849797,4.3007677107697004,4.3078707783047099,4.3149855771332462,4.3221121266304952,4.3292504462036403,4.3364005552919203,4.3435624733666769,4.3507362199314112,4.3579218145218368,4.365119276705931,4.3723286260839904,4.3795498822886811,4.3867830649850958,4.3940281938708052,4.4012852886759122,4.4085543691631059,4.4158354551277146,4.42312856639776,4.430433722834012,4.4377509443300411,4.4450802508122758,4.4524216622400523,4.4597751986056728,4.4671408799344574,4.474518726284801,4.4819087577482248,4.4893109944494345,4.4967254565463719,4.5041521642302724,4.511591137725719,4.5190423972906961,4.5265059632166462,4.5339818558285252,4.5414700954848568,4.5489707025777895,4.5564836975331495,4.5640091008104999,4.5715469329031926,{"$f":"LS33*(1+$H$33)^LT5","v":4.5790972143384261},4.5866599656773026,4.5942352075148811,4.6018229604802361,4.6094232452365125,4.6170360824809817,4.6246614929450987,4.6322994973945573,4.6399501166293486,4.6476133714838159,4.6552892828267129,4.6629778715612593,4.6706791586251972,4.678393164990851,4.6861199116651813,4.6938594196898435,4.7016117101412451,4.7093768041306037,4.7171547228040023,4.7249454873424499,4.7327491189619373,4.7405656389134938,4.7483950684832488,4.7562374289924856,4.764092741797703,4.7719610282906704,4.7798423098984877,4.7877366080836428,4.7956439443440724,4.8035643402132182,4.8114978172600855,4.8194443970893026,4.8274041013411795,4.8353769516917673,4.843362969852917,4.851362177572339,4.8593745966336606,4.8674002488564865,4.8754391560964594,4.8834913402453184,4.8915568232309568,4.899635627017485,4.9077277736052896,4.9158332850310904,4.9239521833680051,4.9320844907256047,4.9402302292499778,4.948389421123788,4.9565620885663355,4.9647482538336183,4.9729479392183906,4.9811611670502263,4.9893879596955779,4.9976283395578367,5.0058823290773971,5.0141499507317144,5.0224312270353675,5.0307261805401193,5.0390348338349797,5.0473572095462664,5.0556933303376654,5.0640432189102942,5.0724068980027619,5.0807843903912344,{"$f":"OE33*(1+$H$33)^OF5","v":5.0891757188894928},5.0975809063489974,5.1059999756589489,5.1144329497463525,5.1228798515760783,5.1313407041509249,5.1398155305116831,5.1483043537371955,5.1568071969444222,5.1653240832885032,5.1738550359628208,5.1824000781990627,5.1909592332672858,5.1995325244759805,5.2081199751721314,5.2167216087412829,5.2253374486076032,5.2339675182339471,5.2426118411219198,5.2512704408119424,5.2599433408833134,5.2686305649542762,5.2773321366820802,5.2860480797630469,5.2947784179326352,5.3035231749655036,5.3122823746755774,5.3210560409161118,5.3298441975797584,5.3386468685986292,5.3474640779443616,5.3562958496281849,5.365142207700984,5.3740031762533658,5.3828787794157256,5.3917690413583115,5.4006739862912916,5.4095936384648171,5.4185280221690926,5.4274771617344379,5.436441081531358,5.445419805970606,5.4544133595032536,5.463421766620753,5.4724450518550078,5.481483239778437,5.4905363550040445,5.4996044221854827,5.5086874660171219,5.5177855112341181,5.5268985826124784,5.5360267049691307,5.5451699031619892,5.554328202090022,5.5635016266933217,5.5726902019531712,5.581893952892111,5.5911129045740093,5.600347082104129,5.6095965106291956,5.6188612153374677,5.6281412214588036,5.6374365542647311,5.6467472390685165,{"$f":"QQ33*(1+$H$33)^QR5","v":5.6560733012252316},5.6654147661318257,5.6747716592271917,5.6841440059922386,5.693531831949957,5.7029351626654936,5.7123540237462151,5.7217884408417827,5.73123843964422,5.7407040458879832,5.7501852853500299,5.7596821838498906,5.7691947672497399,5.7787230614544658,5.788267092411739,5.7978268861120865,5.8074024685889594,5.8169938659188061,5.8266011042211421,5.8362242096586217,5.845863208437108,5.8555181268057463,5.8651889910570336,5.8748758275268917,5.8845786625947385,5.8942975226835586,5.9040324342599773,5.9137834238343316,5.9235505179607424,5.9333337432371867,5.9431331263055691,5.9529486938517984,5.9627804726058544,5.9726284893418651,5.9824927708781779,5.9923733440774329,6.0022702358466367,6.0121834731372337,6.0221130829451806,6.0320590923110222,6.0420215283199612,6.052000418101934,6.0619957888316849,6.0720076677288386,6.082036082057976,6.0920810591287067,6.1021426262957457,6.112220810958986,6.1223156405635732,6.1324271425999815,6.1425553446040873]
[]
[null,null,"Fixed O&M Cost",null,"USD","USD/MW-yr",{"$f":"InputC!F29*1000*G11","v":150000000},null,{"$f":"SUM(K35:XFD35)","v":20438454809.849823},null,{"$f":"$G$35/12*K5*K8*K33","v":0},{"$f":"$G$35/12*L5*L8*L33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$35/12*BX5*BX8*BX33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,90225548.970131382,91123337.739027143,92030059.949534014,92945804.493807688,93870661.148524702,94804720.583683848,95748074.371495202,96700814.995357528,97663035.858925104,98634831.295264676,99616296.576103598,100607527.92116997,101608622.50762568,102619678.47959337,103640794.9577782,104672072.04918525,105713610.85693377,106765513.49016897,107827883.07407247,108900823.75997236,109984440.73555392,111078840.23517181,112184129.55026501,113300417.03987527,114427812.14127032,115566425.38067277,116716368.38409571,117877753.88828622,{"$f":"$G$35/12*EJ5*EJ8*EJ33","v":119050695.75177763},120235308.96605195,121431709.66681321,122640015.145373,123860343.86014947,125092815.44828047,126337550.73735248,127594671.75724609,128864301.75209953,130146565.19239102,131441587.78714153,132749496.49623886,134070419.54288438,135404486.42616364,136751827.93374208,138112576.15468693,139486864.49241692,140874827.67778066,142276601.78226525,143692324.2313363,145122133.81791058,146566170.71596301,148024576.4942688,149497494.13028228,150985068.02415416,152487444.01288792,154004769.38463727,155537192.89314568,157084864.77232999,158647936.7510086,160226562.06777659,161820895.48602879,163431093.30913216,165057313.39574936,166699715.17531478,168358459.66366437,170033709.4788211,171725628.85693768,173434383.66839752,175160141.4340764,176903071.34176549,178663344.26275796,180441132.76860079,182236611.14801311,184049955.42397282,185881343.37097338,187730954.53245229,189598970.23839286,191485573.62310135,193390949.64316073,195315285.09556335,197258768.63602394,199221590.79747465,201203944.00874445,203206022.61342418,205228022.88891935,207270143.06569269,209332583.34669775,211415545.92700654,213519235.0136317,215643856.84554666,217789619.71390435,219956733.98245761,222145412.10818246,{"$f":"$G$35/12*GV5*GV8*GV33","v":224355868.66210678},226588320.35034612,228842986.03534892,231120086.75735307,233419845.75605592,235742488.49250016,238088242.67117706,240457338.26235017,242850007.52460065,245266485.02759719,247707007.67509267,250171814.72814918,252661147.82859457,255175251.0227122,257714370.78516647,260278756.04316643,262868658.20086983,265484331.16402981,268126031.36488724,270794017.78731042,273488551.992185,276209898.14305663,278958323.03202873,281734096.10591781,284537489.49266934,287368778.02803618,290228239.28252274,48451262.469301827,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$35/12*JH5*JH8*JH33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$35/12*LT5*LT8*LT33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$35/12*OF5*OF8*OF33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$35/12*QR5*QR8*QR33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Fuel Price",null,"USD/MMBTU","USD/MMBTU",{"$f":"InputC!F27","v":0.85},null,null,null,{"$f":"$G$37*K33","v":0.85140384410663217},{"$f":"$G$37*L33","v":0.85281000677594165},0.8542184918372232,0.85562930312609609,0.85704244448451417,0.85845791976077679,0.859875732809539,0.86129588749182218,0.8627183876750244,0.86414323723293118,0.86557044004572581,0.86700000000000021,0.86843192098876498,0.86986620691146077,0.87130286167396809,0.87274188918861828,0.87418329337420475,0.87562707815599261,0.87707324746573001,0.8785218052416589,0.87997275542852527,0.88142610197759019,0.88288184884664078,0.88434000000000068,0.88580055940854074,0.88726353104969036,0.88872891890744776,0.89019672697239105,0.89166695924168926,0.89313961971911293,0.8946147124150452,0.89609224134649246,0.89757221053709613,0.89905462401714242,0.90053948582357413,0.90202680000000124,0.9035165705967122,0.90500880167068487,0.90650349728559731,0.90800066151183945,0.90950029842652358,0.91100241211349564,0.91250700666334661,0.91401408617342295,0.9155236547478387,0.91703571649748583,0.9185502755400462,0.92006733600000179,0.92158690200864701,0.92310897770409894,0.92463356723130985,0.92616067474207686,0.92769030439505462,0.92922246035576617,0.93075714679661403,0.93229436789689191,0.93383412784279596,0.93537643082743616,0.9369212810508476,0.93846868272000239,0.94001864004882052,0.94157115725818152,0.94312623857593647,0.94468388823691885,0.9462441104829562,{"$f":"$G$37*BX33","v":0.94780690956288205},0.94937228973254695,0.95094025525483039,0.95251081039965246,0.95408395944398539,0.95565970667186506,0.95723805637440285,0.9588190128497972,{"$f":"$G$37*CF33","v":0.96040258040334558},0.96198876334745576,0.96357756600165778,0.96516899269261591,0.96676304775414013,0.96835973552719834,0.96995906035992752,0.97156102660764609,0.97316563863286565,0.97477290080530299,0.9763828175018916,0.97799539310679384,0.97961063201141318,0.98122853861440551,0.98284911732169156,0.98447237254646891,0.98609830870922377,0.98772693023774305,0.98935824156712671,0.99099224713979983,0.99262895140552376,0.99426835882140974,0.99591047385193021,0.99755530096893064,0.99920284465164222,1.0008531093866944,1.0025060996681263,1.0124815304336348,1.022556221661489,1.0327311610423076,1.0430073460947187,1.0533857842631538,1.0638674930166132,1.074453499948417,1.0851448428769455,1.0959425699473853,1.1068477397344845,1.1178614213463329,1.1289846945291742,1.1402186497732596,1.1515643884197577,1.1630230227687248,1.1745956761881529,1.1862834832240994,1.1980875897119161,1.2100091528885817,1.2220493415061546,1.2342093359463535,1.2464903283362778,1.2588935226652807,1.2714201349030034,1.2840713931185863,1.2968485376010637,1.3097528209809581,1.3227855083530848,1.3359478774005771,{"$f":"$G$37*EJ33","v":1.3492412185201466},1.3626668349485889,1.3762260428905495,1.3899201716475607,1.4037505637483607,1.4177185750805119,1.431825575023328,1.4460729465821223,1.4604620865237947,1.4749944055137649,1.4896713282542706,1.5044942936240402,1.5194647548193563,1.5345841794965212,1.5498540499157434,1.5652758630864516,1.5808511309140583,1.5965813803481808,1.6124681535323395,1.6285130079551446,1.6447175166029864,1.6610832681142476,1.6776118669350464,1.6943049334765325,1.7111641042737471,1.7281910321460632,1.7453873863592222,1.7627548527889845,1.7802951340864066,1.7980099498447639,1.8159010367681347,1.8339701488416595,1.8522190575034976,1.8706495518184929,1.8892634386535676,1.9080625428548628,1.9270487074266391,1.9462237937119602,1.9655896815751719,1.9851482695861993,2.0049014752066756,2.0248512349779233,2.0449995047108089,2.0653482596774819,2.0858994948050253,2.1066552248710315,2.1276174847011258,2.1487883293684522,2.1701698343951485,2.1917640959558216,2.2135732310830516,2.2355993778749381,2.2578446957047129,2.280311365432437,2.3030015896188072,2.325917592741086,2.3490616214111837,2.372435944595908,2.3960428538394072,2.4198846634878262,2.4439637109161954,2.4682823567575825,2.4928429851345193,2.5176480038927345,{"$f":"$G$37*GV33","v":2.5426998448372102},2.5680009639705892,2.5935538417339545,2.6193609832500013,2.6454249185686338,2.6717482029150017,2.6983334169400068,2.7251831669733018,2.7523000852788071,2.7796868303127682,2.8073460869843836,2.8352805669190237,2.8634930087240718,2.8919861782574046,2.920762868898553,2.9498259018225528,2.9791781262765245,3.0088224198590043,3.0387616888020554,3.0689988682561844,3.0995369225780967,3.1303788456213084,3.161527661029659,3.192986422533735,3.2247582142502522,3.2568461509844098,3.2892533785352573,3.2946858479125241,3.3001272894546374,3.3055777179798573,3.3110371483309171,3.3165055953750637,3.3219830740040988,3.3274695991344196,3.3329651857070579,3.3384698486877227,3.3439836030668402,3.3495064638595933,3.3550384461059646,3.3605795648707768,3.3661298352437323,3.3716892723394567,3.3772578912975373,3.3828357072825668,3.3884227354841827,3.3940189911171101,3.3996244894212011,3.4052392456614791,3.4108632751281784,3.4164965931367859,3.4221392150280852,3.4277911561681935,3.4334524319486088,3.4391230577862473,3.4448030491234896,3.4504924214282195,3.4561911901938682,3.4618993709394537,3.4676169792096263,3.4733440305747103,3.4790805406307435,3.4848265249995234,3.4905819993286484,3.4963469792915594,{"$f":"$G$37*JH33","v":3.502121480587582},3.5079055189419734,3.5136991101059607,3.5195022698567855,3.5253150139977465,3.5311373583582437,3.5369693187938198,3.5428109111862054,3.5486621514433598,3.5545230554995157,3.5603936393152229,3.5662739188773922,3.5721639101993357,3.5780636293208148,3.5839730923080819,3.5898923152539233,3.5958213142777038,3.6017601055254111,3.6077087051696988,3.6136671294099321,3.6196353944722288,3.6256135166095076,3.631601512101529,3.6375993972549412,3.6436071884033234,3.6496249019072327,3.6556525541542451,3.6616901615590032,3.667737740563259,3.6737953076359209,3.6798628792730943,3.6859404719981321,3.6920281023616752,3.6981257869416995,3.7042335423435611,3.7103513852000414,3.7164793321713918,3.7226173999453787,3.7287656052373315,3.7349239647901844,3.741092495374525,3.7472712137886401,3.7534601368585574,3.759659281438096,3.7658686644089103,3.772088302680535,3.7783182131904343,3.7845584129040444,3.7908089188148217,3.7970697479442888,3.8033409173420809,3.8096224440859912,3.8159143452820192,3.822216638064416,3.8285293395957316,3.8348524670668609,3.8411860376970917,3.8475300687341494,3.8538845774542465,3.8602495811621282,3.8666250971911209,3.8730111429031768,3.8794077356889249,3.8858148929677134,{"$f":"$G$37*LT33","v":3.8922326321876621},3.898660970825707,3.9050999263876487,3.9115495164082006,3.9180097584510354,3.9244806701088342,3.9309622690033339,3.9374545727853736,3.9439575991349463,3.9504713657612434,3.9569958904027058,3.9635311908270703,3.9700772848314174,3.9766341902422231,3.983201924915404,3.9897805067363667,3.9963699536200581,4.0029702835110132,4.0095815143834015,4.0162036642410825,4.0228367511176462,4.0294807930764698,4.0361358082107612,4.0428018146436129,4.0494788305280478,4.0561668740470695,4.0628659634137145,4.0695761168710964,4.0762973526924613,4.0830296891812354,4.0897731446710726,4.096527737525907,4.1032934861400028,4.110070408938002,4.1168585243749796,4.1236578509364881,4.1304684071386113,4.137290211528013,4.1441232826819903,4.1509676392085204,4.1578232997463127,4.1646902829648624,4.1715686075644962,4.1784582922764271,4.1853593558628042,4.1922718171167643,4.1991956948624809,4.2061310079552197,4.2130777752813851,4.2200360157585752,4.2270057483356318,4.2339869919926922,4.2409797657412414,4.2479840886241611,4.2549999797157874,4.262027458121957,4.2690665429800623,4.276117253459101,4.2831796087597329,4.2902536281143266,4.2973393307870156,4.3044367360737503,4.3115458633023476,4.3186667318325496,{"$f":"$G$37*OF33","v":4.3257993610560685},4.332943770396648,4.3400999793101063,4.3472680072843994,4.3544478738396668,4.3616395985282859,4.3688432009349301,4.3760587006766158,4.3832861174027586,4.3905254707952279,4.3977767805683978,4.4050400664692031,4.4123153482771924,4.4196026458045834,4.4269019788963115,4.4342133674300905,4.4415368313164629,4.4488723904988552,4.4562200649536319,4.4635798746901507,4.4709518397508159,4.4783359802111349,4.4857323161797682,4.4931408677985898,4.5005616552427394,4.5079946987206778,4.5154400184742407,4.5228976347786949,4.5303675679427942,4.5378498383088344,4.5453444662527076,4.5528514721839572,4.5603708765458366,4.5679026998153605,4.5754469625033662,4.5830036851545648,4.590572888347598,4.5981545926950949,4.605748818843729,4.6133555874742722,4.6209749193016538,4.6286068350750149,4.6362513555777651,4.6439085016276396,4.6515782940767565,4.6592607538116715,4.6669559017534379,4.6746637588576601,4.6823843461145538,4.6901176845490005,4.6978637952206066,4.7056226992237606,4.7133944176876907,4.7211789717765189,4.7289763826893232,4.7367866716601954,4.7446098599582944,4.7524459688879075,4.7602950197885097,4.7681570340348163,4.7760320330368478,4.7839200382399829,4.7918210711250211,4.7997351532082391,{"$f":"$G$37*QR33","v":4.807662306041447},4.8156025512120522,4.8235559103431127,4.8315224050934029,4.8395020571574632,4.8474948882656692,4.8555009201842827,4.8635201747155152,4.8715526736975869,4.879598439004786,4.8876574925475254,4.895729856272407,4.9038155521622784,4.9119146022362958,4.9200270285499776,4.9281528531952734,4.9362920983006155,4.944444786030985,4.9526109385879709,4.9607905782098287,4.9689837271715414,4.9771904077848843,4.9854106423984783,4.9936444533978577,5.001891863205528,5.0101528942810249,5.0184275691209805,5.0267159102591821,5.0350179402666306,5.0433336817516086,5.0516631573597337,5.0600063897740286,5.0683634017149766,5.0767342159405855,5.085118855246451,5.0935173424658178,5.1019297004696407,5.1103559521666488,5.1187961205034034,5.1272502284643684,5.135718299071967,5.1442003553866433,5.1526964205069321,5.1612065175695125,5.1697306697492795,5.1782689002594005,5.1868212323513836,5.1953876893151376,5.2039682944790373,5.212563071209984,5.2211720429134738]
[null,null,"Total Fuel Cost",null,"USD",null,null,null,{"$f":"SUM(K38:XFD38)","v":934007817.40593815},null,{"$f":"K37*K15","v":0},{"$f":"L37*L15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX37*BX15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4086625.4887457076,4195697.5425898042,4191387.6007223926,4279611.4934416004,4251725.1584910341,4365203.7233104324,4336759.6616608547,4452507.7977766413,4423494.8548940727,4541557.9537321739,4536892.7340471577,4632389.1128068175,4602204.0470317937,4725036.8950629542,4694248.1279724287,4819537.6329642134,4788133.0905318782,4915928.3856234988,4910878.6018029731,5014246.9533359697,4981573.6673893677,5114531.892402689,5081205.1407371555,5216822.530250743,5182829.2435518987,5321158.9808557583,5315692.9324473729,5427582.1604728727,{"$f":"EJ37*EJ15","v":5392215.5449913954},5536133.803682331,5500059.8558912231,5646856.4797559772,5610061.053009049,5759793.6093510976,5753876.9827657444,5874989.4815381197,5836707.519550615,5992489.271168883,5953441.6699416274,6112339.0565922605,6072510.5033404613,6234585.8377241064,6228181.49082941,6359277.5544785885,6317839.9276754158,6486463.1055681612,6444196.7262289245,6616192.3676795252,6573080.6607535034,6748516.2150331158,6741583.9439904997,6883486.5393337784,6838633.1194479447,7021156.270120454,6975405.7818369046,7161579.3955228627,7114913.8974736426,7304810.9834333193,7297307.2703149552,7450907.203101987,7402356.4189315783,7599925.3471640274,7550403.5473102098,7751923.8541073082,7701411.6182564152,7906962.3311894545,7898840.070790723,8065101.5778132435,8012548.6476339754,8226403.6093695089,8172799.6205866532,8390931.6815568991,8336255.6129983878,8558750.3151880372,8549958.5193205569,8729925.3214917984,8673040.339763524,8904523.8279216345,8846501.1465587933,9082614.3044800684,9023431.1694899704,9264266.5905696694,9254750.0679785535,9449551.9223810658,9387977.7887373678,9638542.960828688,9575737.3445121143,9831313.8200452607,9767252.0914023556,10027940.096446166,10017639.106342174,10228498.89837509,{"$f":"GV37*GV15","v":10161849.075895013},10433068.876342593,10365086.057412915,10641730.253869446,10572387.778561173,10854564.858946836,10843414.735978434,11071656.156125773,10999512.244815048,11293089.27924829,11219502.48971135,11518951.064833255,11443892.539505579,11749330.086129922,11737260.834440969,11984316.687852522,11906225.798101604,12224003.021609575,12144350.314063638,12468483.082041765,12387237.320344912,12717852.743682602,12704788.597507346,12972209.798556255,12887681.708086848,13231653.994527381,13145435.342248585,2255146.5691791642,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH37*JH15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT37*LT15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF37*OF15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR37*QR15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Revenues","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}