{"text_format":"1","workbook":"xlsx","n_sheets":42,"sheets":["GETEM - Read Me","GeoVision Notes","Start Here","DEFAULT Inputs","Scenario Definition","Results","Error-Warnings","Schedule","EERE COE","DCF-COE","FCR Binary Output","FCR Flash Output","Tables (up)","Out-LCOE","OUT","IN","Binary A1","Geofluid","Exploration","Resource Definition","Well Count","Drilling Costs","Field Gathering Sys","GF Pumping","Power Plant Cost","O&M","dT in Prod Well","Binary Power Plant","Flash Plant Performance","Flash Plant Cost","DrwDwn Summary","Reservoir Binary","Reservoir Flash","LCOE Binary","LCOE Flash","Well Cost Input","Well Cost Summary","Well Default Calculations","Well Revised Calculations","Well scenario check","casing","Work on Inputs"],"not_rendered":{"charts":13,"images":1,"macros":1,"external_links":7,"defined_names":1084,"comments":26,"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":"GETEM - Read Me","index":0,"n_rows":92,"n_cols":6,"rows_kept":92,"cut":false,"hidden":false,"merged":[[51,2,51,16],[25,2,25,16],[31,2,31,16],[33,2,33,16],[19,2,19,16],[23,2,23,16],[27,2,27,16],[49,2,49,16],[35,2,35,16],[37,2,37,16],[43,2,43,16],[45,2,45,16],[41,2,41,16],[29,2,29,16],[39,2,39,16],[4,1,4,16],[8,2,8,16],[11,2,11,16],[15,2,15,16],[17,2,17,16],[53,2,53,16],[57,2,57,16],[55,2,55,16],[59,2,59,16],[60,4,60,16],[61,4,61,16],[62,3,62,16],[63,3,63,16],[81,2,81,16],[93,2,93,16],[91,2,91,16]]}
[null,null,null,null,null,"GETEM:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,"A Technology Characterization Tool for the Geothermal Technologies Office, "]
[null,null,null,null,null,"  U.S. Department of Energy, Washington, DC"]
[]
[null,"Note: THIS IS A BETA VERSION OF THE CURRENT GETEM MODEL. IT HAS NOT BEEN SUBJECTED TO ANY RIGOROUS CHECK OR VALIDATION.  IT IS STRONGLY RECOMMENDED THAT A COPY OF THE ORIGINAL FILE BE RETAINED, AND WORKING COPIES SAVED WITH DIFFERENT FILE NAMES.  MOST OF THE SHEETS IN THIS VERSION OF GETEM ARE PASSWORD PROTECTED WITH \"GTO\". BECAUSE THE PASSWORD FOR THE FILE IS GIVEN HERE, THE GTO SHOULD NOT MAKE THIS VERSION AVAILABLE TO THE PUBLIC. THE PUBLIC VERSION IS SIMILARLY PASSWORD PROTECTED, BUT WITH A DIFFERENT PASSWORD (\"mango\")."]
[]
[]
[null,"Caveat:"]
[null,null,"The estimates and correlations for the performance and costs of geothermal electric power systems are intended for use in analysis of government policies, and should not be construed or represented as \"official\" U.S. Department of Energy Estimates of performance and/or cost of any real geothermal power system or any of its components.  The authors do not recommend or endorse any of the technologies described and characterized here."]
[]
[null,"Description of Model:"]
[null,null,"This model estimates the Levelized-Cost-of-Electricity (LCOE) for a User defined geothermal resource type,  temperature and depth. With this information, GETEM estimates a  generation cost using a set of default inputs that are based upon several resource scenarios that the DOE Geothermal Technologies Office (GTO) has defined and evaluated. The costs, performance and LCOE based on those default input are displayed in the model as the 'Default Scenario'. A GETEM User can develop an alternative scenario by revising selected default inputs (up to ~109 total) for the power plant, well field, exploration, confirmation, operation and maintenance, geothermal pumping, reservoir performance, and economic parameters used. The model displays the values used in the default scenario. Those values can be retained for the scenario evaluation, or can be revised. As inputs are revised, the LCOE for the Revised scenario (shown at top of page) will change."]
[]
[null,null,"Model Use"]
[]
[null,null,"The User begins use of GETEM at the Start Here sheet. On this sheet the 3 inputs to define the default scenario are provided (resource type, temperature, and depth). On this sheet the User can also change the conversion system that is used in the evaluation – either air-cooled binary or flash-steam plants are evaluated. Note that while the model defaults to one of these based on the resource temperature, if the User opts to evaluate a scenario with the other type of plant, the plant used for the Default Scenario changes as well."]
[]
[null,null,"There are hyper-links (in Red) on the Start Here sheet that will take the User to input sections for the different project phases on the Scenario Definition sheet.  Near the bottom of the Start Here sheet is a summary the changes the User has made in each of the input areas. If the value next to the input section is > 0, there have been changes made.  The hyperlinks can be used to review those changes."]
[]
[null,null,"An Error-Warnings sheet is included that has displays potential issues with the input a User provides. The count of messages is displayed at the top of each page where the User can make revisions to the model input. The displayed count has a hyperlink that takes the User to the Error-Warnings sheet where these messages are displayed. Each message has a link that directs the User to input that can be revised to avoid the warning/error message. Note that in some instances, a message will be displayed that a User may opt to ignore - for instance, a message that flashing is occurring in the production well when a flash plant is being evaluated that has no production pumping.  In some instances the model ignores input that produces the error and uses the default or calculated value. In other instances, the model is unable to provide a viable estimate using the input provided."]
[]
[null,null,"Methodology"]
[]
[null,null,"Calculations are based upon either a defined power sales or a number of production wells . If sales are defined, the calculated or defined plant performance metric, brine effectiveness and the calculated specific geothermal pumping power are used with the power sales to determine the total geothermal fluid flow rate required. The brine effectiveness is the net plant output per unit flow rate, while the specific geothermal pumping power is the power required per unit flow of geothermal fluid. The defined flow rate per production well is used to determine the total number of production wells needed to produce the specified power sales.  If the number of production wells are defined, the flow rate per well, brine effectiveness and specific geothermal pumping power are used to determine the power sales. The number of injection wells needed is based on the number of production wells specified or required. Drilling success rates and any spare wells define the number of total wells drilled."]
[]
[null,null,"Well costs are based on their depth and whether they are a ‘larger’ or ’smaller’ diameter well. Note that the smaller diameter wells are not slim holes. The smallest diameter used in estimating well costs assumes that the minimum diameter of a liner in either the production or injection interval is 7-inch. If the well has an open production or injection interval, the minimum diameter for that interval is 8.5 inch. Well costs are determined using cost correlations that are based on estimated costs provided by Sandia National Laboratory for wells at multiple depths with varying casing designs. "]
[]
[null,null,"The model allows for evaluation of projects were multiple sites have to be evaluated and drilled before a successful, commercial site is found. If the evaluation is performed using this down-select process, the exploration costs for all sites (including drilling) are included in the project's total exploration cost. GETEM's default is to consider only those costs for the site that is developed for commercial power generation - costs for those site not developed are not included in GETEM's estimate of LCOE."]
[]
[null,null,"For Greenfield projects, it is assumed that successful full-size wells are drilled during the exploration phase that supports the subsequent operation of the power plant.at the developed site during the exploration phase.  The model default for the number of successful wells varies with the resource type. GETEM has not criteria for determining whether or not a well is successful. In GETEM all wells considered successful produce at the specified temperature and flow, and have the specified decline in productivity with time."]
[]
[null,null,"GETEM allows for stimulation of either or both injection and production wells. Well stimulation is consider to be necessary with EGS resources; the model does allow for stimulation of  Hydrothermal resource wells. "]
[]
[null,null,"O&M costs are based on the capital costs incurred in the project development, estimates of the staff required to operate the facility, and production pump maintenance. Also included are estimates of the chemical costs required for treating the geothermal fluid and cooling water (flash plant). For EGS resources, a cost is also included for any makeup water needed to sustain the flow rate of the geothermal fluid through the plant and subsurface reservoir. Annual taxes and insurance are also included, as are Royalties. Royalty estimates are based on those paid to the BLM."]
[]
[null,null,"Geothermal pumping power is based on the flow rate per well, estimates of the well casing configuration, calculated hydrostatic pressures and the Productivity and Injectivity Indices. The model does consider scenarios where the production wells are not pumped and a flash-steam plant is used. Injection pumping power, if required, is always included."]
[]
[null,null,"The model considers both flash-steam and air-cooled binary power plants or conversion systems. The flash plants can utilize 1 or 2 flash pressures. Flash pressures are estimated for the default scenario using a methodology described by DiPippo, with the caveat that the highest flash pressure be lower than the estimated well head pressure and that the lowest flash pressure be greater than 1 atmosphere. The binary plant performance that is used is based on there being a relationship between the binary plant performance and its cost (more efficient plants cost more). Note that this relationship is based on the 2nd law efficiency and not the thermal efficiency.  Once all inputs are provided when an air-cooled binary plant is being evaluated, the User is to run the model’s macro which varies the power plant level of performance until the LCOE is minimized. This macro trades off the added cost of a more efficient plant with the reduction in total flow required and associated decreases in the well field cost. This macro can also be used for the ‘Revised Scenario’ or the User may opt to input the brine effectiveness, in which case the model estimates plant cost based on the corresponding 2nd law efficiency.  "]
[]
[null,null,"The correlations used in determining the performance of both flash and binary plants assumes that there is a minimum temperature constraint placed on the geothermal fluid to prevent the precipitation of silica. This is not an option that can be 'turned off'. "]
[]
[null,null,"When the macro is run to find the optimal binary plant performance that produces the minimum LCOE, the macro will not necessarily converge on the exact same level of performance for the default and revised scenario. This will result in some small differences in the results for the two scenarios when both utilize the same inputs."]
[]
[null,null,"The model’s estimate of the LCOE includes the effect of a decline in the produced fluid temperature with time. As the temperature declines, the plant’s 2nd law conversion efficiency decreases as does the produced fluid’s available energy. As a result the plant output decreases with time. The model assumes that the geothermal fluid flow rate remains constant throughout the life of the project. If the temperature decline is excessive, the model will replace the entire well field, provided sufficient resource potential was found during the exploration phase. Costs for this replacement are included in the estimate of generation costs, along with the effect of re-setting the power production of the revenues."]
[]
[null,null,"The model has inherent limitations on the size of a project that can be evaluated.  The model's cost correlations for binary plants were developed for plants larger than ~3 MWe. It will estimate costs for smaller plants, however those estimates are outside of the cost correlations used in developing the model.  Though there is not a specific limit on the size of flash plants, it is not recommended that the model be used for flash plants smaller than ~10 MWe. The binary plant cost and performance correlations were developed for resource temperatures between 75°C and 200°C.  It is not recommended that evaluations be done outside of this temperature range using the binary plant.  Because an Excel spreadsheet is used as the model platform, it uses simple correlations for the properties of water.  These correlations were developed for resource temperatures <~300°C, and may not work at higher temperatures (they will not work at temperatures above the critical temperature of water)."]
[]
[null,"Additional Information "]
[]
[null,null,"GETEM calculates the LCOE using 2 different methodologies. The LCOE that is displayed as a 'result' is based on a methodology utilized by the GTO that replicates a discounted cash flow sheet. This approach allows the discount rates and time periods for the different pre-operational activities to be varied. Those calculations are on sheet EERE COE. A simple discounted cash flow sheet is also included in the model (DCF-COE), where a User can run macros to determine the LCOE that produces a cash flow of $0. This sheet was utilized during the integration of the EERE/GTO methodology and has been retained. The 2nd approach used in GETEM to estimate the LCOE utilizes a fixed charge rate (FCR). The FCR is the fraction of the total capital cost that must be recovered annually for costs associated with capital - return on equity, interest on debt, and certain taxes and insurance. This methodology was utilized in versions of GETEM prior to 2012. FCR values used by the GTO are based on the assumption of a 30 year fixed project life, hence the error message that will be present for scenarios that have a different project life. Model estimates using the fixed FCR are shown on the Binary Output and Flash Output sheets."]
[]
[null,null,"The model's prediction of costs are referenced to specific years.  In order to bring those costs current, Producer Price Indices obtained from the Bureau of Labor Statistics are applied to the projected costs.  Those PPI's are found in the Tables sheet.  This sheet is protected, but not password protected, so the User can update these values as needed.  Note plant costs are referenced to 2002; the well cost curves to 2010.  "]
[]
[null,null,"Power sales is the net plant output less the pumping power required for the geothermal fluid. The net plant output is the turbine generator output less the parasitic power loads within the plant, exclusive of any injection or production pumping power. GETEM determines the power plant costs based on this net plant output."]
[]
[null,null,"The model uses fractional wells, sites, components and personnel in its calculations, and is not intended for the examination of a  specific project. Its purpose is both to provide DOE with 'representative' generation costs for geothermal and to provide a means of assessing how technology would impact those costs.  A User may attempt to use the model to evaluate a specific project, but that requires the User provide all input necessary to define that project. "]
[]
[null,null,"Most of the worksheets in this file are protected.   A number of the worksheets where calculations are made are hidden; the user can 'Unhide' these sheets, if desired.  "]
[]
[null,null,"GETEM uses the following to assist in identifying the transfer of information within the model"]
[null,null,null,null,"  Tan background - default value"]
[null,null,null,null,"  Yellow background - User input"]
[null,null,null,"Red font -  value imported from other sheet"]
[null,null,null,"Blue font - value exported to other sheet"]
[]
[]
[null,"Authors and Contributors:"]
[]
[null,null,"This model and its documentation were originally prepared as required work under a subcontract from the National "]
[null,null,"Renewable Energy Laboratory to Princeton Energy Resources International, Rockville, MD. "]
[]
[null,null,null,"Dan Entingh, PERI",null,"General plan, economics factors and calculations."]
[null,null,null,null,null,"Original arrangement of system performance and cost sheets."]
[null,null,null,null,null,"Estimates for exploration and confirmation costing."]
[null,null,null,null,null,"Drawdown and makeup functions and costs."]
[null,null,null,"Greg Mines, INL",null,"Performance and cost of power plants, production pumps, injection pumps."]
[null,null,null,null,null,"General arrangement of I/O, system, O&M, and power plant sheets"]
[null,null,null,"Chip Mansure, SNL",null,"Cost of wells, based on recent geothermal experience."]
[null,null,null,"Susan Petty, Consultant",null,"Geothermal field practices and cost factors."]
[null,null,null,"Gerry Nix, NREL",null,"Technical guidance, GUI, user needs."]
[]
[null,null,"The current version of the model includes changes made between 2008 - 2012 by the LCOE Analysis team. The team, lead by Jay Nathwani from the DOE GT0, established model inputs for specific resource scenarios. Those inputs are the basis for the default inputs currently used. Other LCOE Analysis team members include:"]
[]
[null,null,null,"Chad Augustine, NREL "]
[null,null,null,"Erin Camp, Sentech, Inc."]
[null,null,null,"Greg Mines, INL"]
[null,null,null,"Mark Paster, Consultant"]
[null,null,null,"Ma Seungwook, DOE-EERE Strategic Analysis Group"]
[null,null,null,"Ella Thodal, SRA International"]
[null,null,null,"Steven Hanson, SRA International"]
[]
[null,null,"This version of the model also incorporates revisions suggested by industry advisors to the GTO Vision Study effort. When adapting this revisions the model was modified to align its depiction of the development of a geothermal project with the \"Geothermal Handbook: Planning and Financing Power Generation\" developed by the World Bank's ESMAP in 2012."]

{"sheet":"GeoVision Notes","index":1,"n_rows":71,"n_cols":4,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,"This version of GETEM has been modified in several ways to tailor it to the supply curve runs necessary for the Geothermal Vision Study (2016) - Chad Augustine"]
[]
[null,null,"The Default Inputs page was modified to include the GETEM inputs from the Task Forces for the Reference and improved cases, and for Greenfield vs. Brownfield inputs."]
[]
[]
[null,null,"I did spot checks for \"errors\" that were generated by GETEM but still yielded results. Most were warnings. None were of major concern and can be ignored."]
[null,null,"For example, when hydrothermal wells are stimulated, it generates 3 errors warning that only say that wells are being stimulated."]
[]
[null,null,"2017-02-07","Updated the \"Additional Costs Incurred not Associated with Drilling Exploration Wells\" typo, per conversation with Travis McLing"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"GeoVision Well Cost Updates"]
[null,null,"GETEM Default Well Cost Curves were replaced by updated well costs from Sandia National Laboratory (SNL - Tom Lowry, PI)."]
[null,null,"SNL developed a matrix of well cost curves and calculated well costs at regular intervals from 500-7,000 m. The matrix was based on the following:"]
[null,null,"Well Type:","Vertical (w/ open hole) or Deviated (w/ liner)"]
[null,null,"Well Diam:","Small or Large"]
[null,null,"Scenario:","Base, Intermediate 1, Intermediate 2, Ideal"]
[null,null,"I developed quadratic cost correlations for each of the SNL cost curves using Excel's LINEST function"]
[null,null,"I put the coeffecients and calculated well cost for these cost correlation on the far right hand side of the Default Inputs Tab."]
[null,null,"I added decision logic so that GETEM chooses the well cost correlation that matches the run scenario and copies it to cell \"Default Inputs C119\" the column of values being used"]
[null,null,"I changed the \"Drilling Costs\" worksheet so it uses the correct SNL Well Cost Correlation Value "]
[null,null,null,"Changed Row 14 so all well costs reference cell \"'DEFAULT Inputs'!$S$119\""]
[null,null,null,"This assumes that the injection and production well costs are always identical "]
[]
[null,null,"Binary Solver Updates"]
[null,null,"The Solver routine for binary plant optimiziation was set minimize Capital Costs, not on LCOE (since LCOE calculations include many variables that may not reflect what is being modeled/assumed in ReEDS)"]
[null,null,"The precision of the Solver routine was decreaed slightly from its default value to speed up runs. The change decreased the number of iterations that Solver does, but did not change the output for test runs (any change is too small to detect with the number of significant digits we use)"]
[null,null,"The Solver for the default case was shut off and a reasonable guess (80% of Max Brine Effectiveness) was used instead to speed up batch runs. Only the Revised values are recorded for the supply curves, just need a good guess for the default case to minimize error messages."]
[]
[null,null,"GETEM Errors - Errors encountered in GETEM that I've fixed along the way"]
[null,null,"\"Well Count\" I41"]
[null,null,null,"Tells GETEM to drill negative # of wells in well field drilling phase (which causes all sorts of messes) if more full-sized wells are drilled in the exploration phase than are needed"]
[null,null,null,"Fix by applying same code that's in K41, with appropriate cell reference changes, that checks for too many wells drilled and tells GETEM not to drill any more"]
[]
[null,"2017-02-24","\"Default Inputs \" V43:Y261"]
[null,null,null,"All of these cells have logic that determines which case GETEM is running: Reference/Improved and Greenfield/Brownfield. It had the logic for Reference/Improved reversed for the Brownfield case"]
[null,null,null,"This error was not noticed because the macro that calls GETEM also had an error so that only the Greenfield scenario was called. The macro was not updating the correct cell."]
[null,null,null,"Fixed the macro first, then the logic in the \"Default Inputs\" scenario selection."]
[]
[null,"2017-05-02","Updated the scenarios to include the (aggregated, final) improved technology scenario"]
[null,null,null,"Currently taking the spot of the \"High Tech\" scenario inputs, since it's based on this scenario"]
[null,null,null,"Summary of changes in the file \"GETEM Inputs Compilation - All Scenarios.xlsx\""]
[null,null,"Removed the \"2012 Improvments\" column on \"Default Inputs\" page and adjusted \"GETEM Default\" Case reference year"]
[null,null,null,"Prior version had carryover GPRA inputs, in \"Default Inputs\" Column A. These had been used to update GETEM inputs to reflect geothermal improvements for GPRA since 2012. Were interfering with the BAU and Improved Tech inputs, altering them from what the Task Forces has provided"]
[null,null,null,"GETEM Default Case had been set to 2016 reference year, corrected it to 2015 (Assumption year for techs in ReEDS) to match Revised Case value so PPI adjustments wouldn't impact inputs from BAU andI Improved Tech scenarios"]
[null,null,"Linked Default Inputs for # full sized exploration wells stimulated to input on \"Scenario Definition\" tab"]
[null,null,null,"\"Scenario Definitions\" worksheet cell J165 changed to equalt valuein \"DEFAULT INPUTS\" Cell S95"]
[null,null,"Corrected Error in GETEM where Stimulations Numbers and Stimulations Costs were referencing stimulations during drilling phase, not all stimulations"]
[null,null,null,"Changed \"Drilling Costs\" Cell H59 and K59 from \"Well Count\" I98 to \"Well Count\" Sum(I96:97)"]
[null,null,null,"Changed \"Results\" D51 and E51 to same formula as above - =SUM('Well Count'!I96:I97)"]

{"sheet":"Start Here","index":2,"n_rows":54,"n_cols":55,"rows_kept":54,"cut":false,"hidden":false,"merged":[[33,2,35,2],[29,3,31,5],[4,2,5,12],[6,7,10,12],[29,6,31,7],[16,6,20,13],[22,6,28,13],[22,2,27,2]]}
[null,null,null,null,"Revised Scenario",null,null,"GETEM Default",null,null,null,null,null,null,null,null,null,null,null,null,"Sensitivity","Hydrothermal","Yes","Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F","ft"]
[null,null,"LEVELIZED COST OF ELECTRICITY",null,{"$f":"OUT!H12*100","v":7.0097388335668436},"₵/ kWh",null,{"$f":"OUT!G12*100","v":6.9939147500138965},"₵/ kWh",null,null,null,null,null,null,null,null,null,null,null,"Waterfall","EGS","No","Binary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C","meter"]
[null,null,"NET POWER SALES",null,{"$f":"OUT!H9*1000","v":40000},"KW",null,{"$f":"OUT!G9*1000","v":40000},"KW"]
[null,null,"Errors/Warnings",null,{"$f":"'Error-Warnings'!E3","v":3}]
[null,null,"The cells with the yellow background are input cells. Some have dropdown lists - select from that list, or leave blank to use the default value. The units have dropdown lists as well. If units are changed, the default values should change to be displayed in the units selected."]
[]
[{"$f":"IF(E7=V1,0,1)","v":0},null,"Do you wish to evaluate a Hydrothermal or EGS resource?",null,"Hydrothermal",null,null,"GETEM determines the input used for the Default scenario based upon the resource type selected, and the resource temperature and depth that are specified. The LCOE for the GETEM default scenario is based on these 3 inputs"]
[]
[null,null,"What is the resource temperature?",null,225,"C"]
[{"$f":"IF(E10=W1,0,1)","v":1},null,"If EGS resource do you wish to base resource depth on a geographic location?"]
[null,null,"What is the resource depth?",null,5000,"meter"]
[null,null,"If Yes, please list State"]
[null,null,"Please list County"]
[null,null,"The estimated gradient for your location is",null,"value from lookup"]
[null,null,"At this gradient the required depth is ",null,"calculated","km"]
[]
[null,null,"At the indicate temperature, GETEM defaults to the indicated conversion system - you may change below",null,{"$f":"IF(AND(A7=0,IN!G5>=200),\"Flash\",IF(AND(A7=1,IN!G5>200),\"Flash\",\"Binary\"))","v":"Flash"},null,"The default conversion system is based on the resource temperature provided. If you elect to change the conversion system, the type selected will be used for both the Default and the Revised Scenarios - if blank the default will be used. Recommended that Binary not be used above 200C and Flash not below 150C"]
[]
[null,null,"Type of Conversion System to be Used"]
[]
[]
[]
[null,null,"If GETEM defaults to Binary, or if a Binary conversion system is selected - run the optimize macro for default scenario by clicking on button to the right. This must be done to obtain a LCOE estimate.",null,null,null,"The macro does not come to the same solution for the default and revised scenarios. As a consequence the plant costs, total flow, number of wells, pumping power, and well field costs will vary slightly when the default inputs are used for the revised scenario. One can go to sheet Binary A1, and enter the same level of performance for both scenarios and the costs, flows, and well count will be the same. "]
[]
[]
[]
[]
[]
[]
[null,null,null,"If you wish to review and/or revise GETEM default values, click on hyperlink  below",null,null,"Revised Scenario Value/Cost (w/o Contingency)"]
[]
[]
[]
[null,null,"If you do make changes and a binary plant is being used - run the optimization macro again to re-establish plant performance & cost",null,"Power Sales",null,null,{"$f":"OUT!H9","v":40},"MW"]
[null,null,null,null,"Economic"]
[null,null,null,null,"Permitting"]
[null,null,null,null,"Exploration",null,null,{"$f":"OUT!H115","v":19803762.898014788},"overnight costs"]
[null,null,null,null,"Drilling",null,null,{"$f":"OUT!H235","v":26351939.80868347},"overnight costs"]
[null,null,null,null,"Field Gathering System & Pumping",null,null,{"$f":"OUT!H267","v":7381197.8913755286},"overnight costs"]
[null,null,null,null,"Reservoir Performance",null,null,{"$f":"OUT!H133","v":6.2792921033059566},"production wells required"]
[null,null,null,null,"Operating & Maintenance",null,null,{"$f":"OUT!H414","v":5373262.0656477604},"per year"]
[null,null,null,null,"Power Plant",null,null,{"$f":"OUT!H447","v":86133547.299467385},"overnight costs"]
[]
[]
[null,null,"Summary of Changes Made for Revised Scenario",null,"# changes to default"]
[null,null,"Power Sales",null,{"$f":"'Scenario Definition'!D10","v":0}]
[null,null,"Economic Parameters",null,{"$f":"'Scenario Definition'!D50","v":0}]
[null,null,"Permitting",null,{"$f":"'Scenario Definition'!D100","v":0}]
[null,null,"Exploration",null,{"$f":"'Scenario Definition'!D150","v":0}]
[null,null,"Drilling",null,{"$f":"'Scenario Definition'!D200","v":0}]
[null,null,"Field Gathering System",null,{"$f":"'Scenario Definition'!D250","v":0}]
[null,null,"Reservoir Performance",null,{"$f":"'Scenario Definition'!D300","v":0}]
[null,null,"O&M",null,{"$f":"'Scenario Definition'!D350","v":0}]
[null,null,"Power Plant",null,{"$f":"'Scenario Definition'!D400","v":1}]

{"sheet":"DEFAULT Inputs","index":3,"n_rows":285,"n_cols":114,"rows_kept":285,"cut":false,"hidden":false,"merged":[[26,105,26,113],[26,85,26,93],[40,85,40,88],[40,90,40,93],[26,95,26,103],[40,95,40,98],[40,100,40,103],[40,65,40,68],[40,70,40,73],[26,65,26,73],[26,75,26,83],[40,75,40,78],[40,80,40,83],[26,54,26,57],[26,59,26,62],[39,54,39,62],[88,13,88,14],[31,26,32,26],[20,17,26,28],[26,44,26,47],[26,49,26,52],[39,44,39,52]]}
[null,"Fixed Charge Rate","FCR","Hydrothermal","Temperature","Greenfield","Yes","Success Rate","Production","Low",1,"surface","Jet"]
[{"$f":"IN!A9","v":0},"EERE Discounted Cash Flow","Inputted COE","EGS","Depth","Field Expansion","No","# of Wells","Injection","Medium",2,"direct contact","VacPump"]
[null,null,null,null,null,null,null,null,"Both","High",3,0,"Hybrid"]
[]
[null,"Well Count","Lump Sum","Cost Curves","Smaller Diameter","Perforated / Slotted Liner","Lump Sum","k*A","Annual Decline Rate","Input Value","Yes","Input","Core Hole"]
[null,"Confirmed Capacity","% Drilling Costs","GETEM Estimate","Larger Diameter","Open Hole","Calculated","Fracture Flow","Annual Decline Rate","Input Value","Yes","Input","Slim Hole"]
[null,null,null,null,"Greenfield",null,null,null,null,null,null,null,"Production Size"]
[{"$f":"IF(R32=E8,1,0)","v":0},"% of Costs","Submersible","Power Sales","Binary","Power","Fixed","Performance","Fixed Cost","Input","≤115kV","Flat","Rural"]
[null,"Lump Sum","Lineshaft","Production Wells","Flash","Flow","Percent","Reference","Calculated","Calculate","230kV","Hilly","Suburban"]
[null,null,null,null,null,null,null,null,null,null,"500kV","Mountainous ","Urban"]
[null,null,null,null,null,null,null,null,null,null,null,"Forested"]
[null,null,"C","meter","C/km","kg/s","km","psi-h/1000lb","ΔC","meter","KJ/h-m^2-C"]
[null,null,"F","ft","F/1000 ft","lb/hr","ft","kPa-s/kg","ΔF","inch","btu/h-sqft-F"]
[null,null,null,null,null,"gpm"]
[]
[null,null,"$/m^3","bar","cm","w-h/lb","kPa","mm-Hg"]
[null,null,"$/acre-ft","psi","inch","kW-s/kg","psi","inch-Hg"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GETEM  -  INPUT WORKSHEET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notes on Reference/Improved Scenario",null,null,null,null,null,null,null,null,null,"GeoVision - Improved Scenarios"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"HIGH-LEVEL SUMMARY",null,null,null,"The values in column R are the defaults for year 2012.  The values in column S are the defaults for the year selected for the PPI on Scenario Definition cell K53.  When an improvement has been identified relative to the 2012 technology, that improvement in listed in column AA with the logic that if the year being evaluated (cell AB33) is more recent than the year the technology was applied, the benefit is applied to the default value. If the improvement is specific to the resource type being evaluated, the logic in the cells in column AA determines whether or not the improvement is applied (see AA78 as an example). In this cell the benefit (a 50% reduction in permitting) occurred in 2013 for EGS resources. If an EGS resource is being evaluated and the year is subsequent to 2012, the benefit is applied.  If the default input  is a cost, a PPI is also applied to the value in column S.  That PPI is listed in column AB. If there is no PPI for the inputted cost, the value is this column is 1.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference and Improved scenearios were inserted into this version of GETEM so that they could be run for supply curve calculations for the Geothermal Vision Study",null,null,null,null,null,null,null,null,null,{"$f":"AY25","v":"High Tech"},{"$f":"LOOKUP(BD21,BD22:BD25,BE22:BE25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"TECHNOLOGY YEAR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference = GVS BAU case. Improved = one of the improved scenarios for GVS",null,null,null,null,null,null,null,null,null,"Exploration De-Risk",20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"COST OF ELECTRICITY",null,"¢ /kW-h",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"In update to 2016 GETEM, some default values in reference case were changed. I implemented those changes in the columns below",null,null,null,null,null,null,null,null,null,"High Tech",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE TYPE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cells with pink fill were added to GETEM to be able to implement improved scenario assumptions for things like %decrease in drilling costs, plant costs, etc.",null,null,null,null,null,null,null,null,null,"Nimble in Numbers",30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CASE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario Being Used:",{"$f":"IF(AY25=\"Reference\", \"Reference\", \"Improved\")","v":"Improved"},null,"Scenario Name:","High Tech",null,null,null,null,"Tech Transfer",10]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CONVERSION SYSTEM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FieldType Being Used:","Greenfield",null,"Well Cost Curve:","Ideal"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER SALES",null,"kW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Scenario",null,null,null,null,"Improved Scenario",null,null,null,null,"Reference Scenario",null,null,null,null,"Improved Scenario",null,null,null,null,null,"Improved Scenario --> Stability & Size - Improved Technology",null,null,null,null,null,null,null,null,null,"Improved Scenario --> Stability & Size -Technology Transfer",null,null,null,null,null,null,null,null,null,"Improved Scenario --> Exploration De-Risk",null,null,null,null,null,null,null,null,null,"Improved Scenario --> Nimble in Numbers",null,null,null,null,null,null,null,null,null,"Legacy Improved Values from the 2013 GETEM work (Mines, Paster, Nathwani and Augustine)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(IN!A4=0,A8=1),1,IF(AND(IN!A4=0,A8=0),2,IF(AND(IN!A4=1,A8=1),3,4)))","v":2},null,null,null,1,2,3,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,null,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4,null,1,2,3,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource",null,null,null,{"$f":"IN!G4","v":"Hydrothermal"},null,null,null,"Hydrothermal","Hydrothermal","EGS","EGS",null,null,null,null,{"$f":"AD36","v":"Hydrothermal"},{"$f":"AE36","v":"Hydrothermal"},{"$f":"AF36","v":"Hydrothermal"},{"$f":"AG36","v":"Hydrothermal"},{"$f":"AH36","v":"Hydrothermal"},null,{"$f":"AJ36","v":"EGS"},{"$f":"AK36","v":"EGS"},{"$f":"AL36","v":"EGS"},null,{"$f":"AN36","v":"EGS"},{"$f":"AO36","v":"EGS"},null,null,null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature",null,"C",null,{"$f":"IN!G5","v":225},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD38","v":140},175,175,225,140,null,{"$f":"AJ38","v":100},150,175,null,{"$f":"AN38","v":250},{"$f":"AO38","v":325}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depth",null,"m",null,{"$f":"IN!G7","v":5000},null,null,null,"Binary","Flash","Binary","Flash",null,null,null,null,1500,1500,1500,2500,2500,null,2000,2500,3000,null,{"$f":"AN39","v":3500},{"$f":"AO39","v":4000},null,null,null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Conversion System",null,null,null,{"$f":"IF(ISBLANK('Start Here'!E19),IF(AND(IN!A4=0,R30>=200),\"Flash\",IF(AND(IN!A4=1,R30>200),\"Flash\",\"Binary\")),'Start Here'!E19)","v":"Flash"},null,null,null,null,null,null,null,null,null,"PPI","PPI",15,30,30,40,15,null,10,15,25,null,25,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PROJECT PHASE ",null,null,null,{"$f":"'Start Here'!E2","v":7.0097388335668436},null,null,null,{"$f":"'Start Here'!H2","v":6.9939147500138965},null,null,null,null,null,{"$f":"S43","v":2019},"Imprv Yr"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE DEFINITION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Resource Type",null,null,null,"Resource Type",null,null,null,null,null,null,null,null,null,null,null,"Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal","Hydrothermal",null,"EGS","EGS","EGS",null,"EGS","EGS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature & Depth :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Temperature",null,"C",null,"Temperature",null,null,null,null,null,null,null,null,null,null,null,140,175,175,225,140,null,100,150,175,null,250,325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"***For Improved Scenarios, green formatting indicates that value matches BAU (refencee) case value."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource Depth",null,"meter",null,"Depth",null,null,null,null,null,null,null,null,null,null,null,1500,1500,1500,2500,2500,null,2000,2500,3000,null,3500,4000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GREENFIELD",null,null,null,null,null,null,null,null,null,"BROWNFIELD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ECONOMIC PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GREENFIELD",null,null,null,null,"BROWNFIELD",null,null,null,null,"GREENFIELD",null,null,null,null,"BROWNFIELD",null,null,null,null,"GREENFIELD",null,null,null,null,"BROWNFIELD",null,null,null,null,"GREENFIELD",null,null,null,null,"BROWNFIELD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"General Project Variables :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS",null,"Hydrothermal","Hydrothermal","EGS","EGS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Year $",null,null,null,2015,{"$f":"IN!I16","v":2019},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS43,IF($AV$26=\"Brownfield\", BC43,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX43,IF($AV$26=\"Brownfield\", BH43,\"FAIL\"))))","v":2016},2016,2016,2016,null,null,null,null,{"$f":"$R43","v":2015},{"$f":"$R43","v":2015},{"$f":"$R43","v":2015},{"$f":"$R43","v":2015},{"$f":"$R43","v":2015},null,{"$f":"$R43","v":2015},{"$f":"$R43","v":2015},{"$f":"$R43","v":2015},null,{"$f":"$R43","v":2015},{"$f":"$R43","v":2015},null,null,null,2016,2016,2016,2016,null,2016,2016,2016,2016,null,2016,2016,2016,2016,null,2016,2016,2016,2016,null,null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash",null,"Binary","Flash","Binary","Flash"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency",null,"%",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V44:Y44)","v":0.15},{"$f":"IF(ISBLANK(AA44),LOOKUP($R$28,$V$28:$Y$28,V44:Y44),AA44)","v":0.15},null,null,0.15,0.15,0.15,0.15,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,0.15,0.15,0.15,0.15,null,{"$f":"INDEX($BN44:$CZ44, 1, $BE$21+AX$28)","v":0.15},{"$f":"INDEX($BN44:$CZ44, 1, $BE$21+AY$28)","v":0.15},0.15,0.15,null,0.15,0.15,0.15,0.15,null,{"$f":"INDEX($BN44:$CZ44, 1, 5+$BE$21+BH$28)","v":0.15},{"$f":"INDEX($BN44:$CZ44, 1, 5+$BE$21+BI$28)","v":0.15},{"$f":"INDEX($BN44:$CZ44, 1, 5+$BE$21+BJ$28)","v":0.15},{"$f":"INDEX($BN44:$CZ44, 1, 5+$BE$21+BK$28)","v":0.15},null,null,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,0.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (thru Yr 10)",null,"%",null,1.7500000000000002E-2,1.7500000000000002E-2,null,null,null,null,null,null,null,null,null,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2,1.7500000000000002E-2,null,1.7500000000000002E-2,1.7500000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty (after Yr 10)",null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,null,null,null,null,null,null,null,null,null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,null,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Discount Rate",null,"%",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V47:Y47)","v":7.0000000000000007E-2},7.0000000000000007E-2,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS47,IF($AV$26=\"Brownfield\", BC47,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX47,IF($AV$26=\"Brownfield\", BH47,\"FAIL\"))))","v":7.0000000000000007E-2},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT47,IF($AV$26=\"Brownfield\", BD47,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY47,IF($AV$26=\"Brownfield\", BI47,\"FAIL\"))))","v":7.0000000000000007E-2},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU47,IF($AV$26=\"Brownfield\", BE47,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ47,IF($AV$26=\"Brownfield\", BJ47,\"FAIL\"))))","v":7.0000000000000007E-2},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV47,IF($AV$26=\"Brownfield\", BF47,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA47,IF($AV$26=\"Brownfield\", BK47,\"FAIL\"))))","v":7.0000000000000007E-2},null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"INDEX($BN47:$CZ47, 1, $BE$21+AX$28)","v":7.0000000000000007E-2},{"$f":"INDEX($BN47:$CZ47, 1, $BE$21+AY$28)","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"INDEX($BN47:$CZ47, 1, 5+$BE$21+BH$28)","v":7.0000000000000007E-2},{"$f":"INDEX($BN47:$CZ47, 1, 5+$BE$21+BI$28)","v":7.0000000000000007E-2},{"$f":"INDEX($BN47:$CZ47, 1, 5+$BE$21+BJ$28)","v":7.0000000000000007E-2},{"$f":"INDEX($BN47:$CZ47, 1, 5+$BE$21+BK$28)","v":7.0000000000000007E-2},null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Effective Tax Rate",null,"%",null,0.39200000000000002,0.39200000000000002,null,null,null,null,null,null,null,null,null,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002,0.39200000000000002,null,0.39200000000000002,0.39200000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Net Capacity Factor",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V49:Y49)","v":0.95},0.95,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS49,IF($AV$26=\"Brownfield\", BC49,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX49,IF($AV$26=\"Brownfield\", BH49,\"FAIL\"))))","v":0.95},0.95,0.95,0.95,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,0.95,0.95,0.95,0.95,null,{"$f":"INDEX($BN49:$CZ49, 1, $BE$21+AX$28)","v":0.95},0.95,0.95,0.95,null,0.95,0.95,0.95,0.95,null,{"$f":"INDEX($BN49:$CZ49, 1, 5+$BE$21+BH$28)","v":0.95},0.95,0.95,0.95,null,null,0.95,0.95,0.95,0.95,null,0.95,0.95,0.95,0.95,null,0.95,0.95,0.95,0.95,null,0.95,0.95,0.95,0.95,null,0.95,0.95,0.95,0.95,null,0.95,0.95,0.95,0.95,null,0.95,0.95,0.95,0.95,null,0.95,0.95,0.95,0.95,null,0.95,0.95,0.95,0.95,null,0.95,0.95,0.95,0.95]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Life (Period of Operation)",null,"yr(s)",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V50:Y50)","v":30},30,null,null,30,30,25,25,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,30,30,25,25,null,30,30,25,25,null,30,30,25,25,null,30,30,25,25,null,null,30,30,25,25,null,30,30,25,25,null,30,30,25,25,null,30,30,25,25,null,30,30,25,25,null,30,30,25,25,null,30,30,25,25,null,30,30,25,25,null,30,30,25,25,null,30,30,25,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,null,null,"EERE Discounted Cash Flow","EERE Discounted Cash Flow",null,null,null,null,null,null,null,null,null,null,"EERE Approach","EERE Approach","EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach","EERE Approach",null,"EERE Approach","EERE Approach"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V52:Y52)","v":0.108},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V52:Y52)","v":0.108},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS52,IF($AV$26=\"Brownfield\", BC52,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX52,IF($AV$26=\"Brownfield\", BH52,\"FAIL\"))))","v":0.108},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT52,IF($AV$26=\"Brownfield\", BD52,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY52,IF($AV$26=\"Brownfield\", BI52,\"FAIL\"))))","v":0.108},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU52,IF($AV$26=\"Brownfield\", BE52,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ52,IF($AV$26=\"Brownfield\", BJ52,\"FAIL\"))))","v":0.108},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV52,IF($AV$26=\"Brownfield\", BF52,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA52,IF($AV$26=\"Brownfield\", BK52,\"FAIL\"))))","v":0.108},null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,0.108,0.108,0.108,0.108,null,{"$f":"INDEX($BN52:$CZ52, 1, $BE$21+AX$28)","v":0.108},{"$f":"INDEX($BN52:$CZ52, 1, $BE$21+AY$28)","v":0.108},0.108,0.108,null,0.108,0.108,0.108,0.108,null,{"$f":"INDEX($BN52:$CZ52, 1, 5+$BE$21+BH$28)","v":0.108},{"$f":"INDEX($BN52:$CZ52, 1, 5+$BE$21+BI$28)","v":0.108},{"$f":"INDEX($BN52:$CZ52, 1, 5+$BE$21+BJ$28)","v":0.108},{"$f":"INDEX($BN52:$CZ52, 1, 5+$BE$21+BK$28)","v":0.108},null,null,0.108,0.108,0.108,0.108,null,0.108,0.108,0.108,0.108,null,0.108,0.108,0.108,0.108,null,0.108,0.108,0.108,0.108,null,0.108,0.108,0.108,0.108,null,0.108,0.108,0.108,0.108,null,0.108,0.108,0.108,0.108,null,0.108,0.108,0.108,0.108,null,0.108,0.108,0.108,0.108,null,0.108,0.108,0.108,0.108]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V54:Y54)","v":7.0000000000000007E-2},{"$f":"IF(ISBLANK(AA54),LOOKUP($R$28,$V$28:$Y$28,V54:Y54),AA54)","v":7.0000000000000007E-2},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS54,IF($AV$26=\"Brownfield\", BC54,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX54,IF($AV$26=\"Brownfield\", BH54,\"FAIL\"))))","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"INDEX($BN54:$CZ54, 1, $BE$21+AX$28)","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,{"$f":"INDEX($BN54:$CZ54, 1, 5+$BE$21+BH$28)","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,0.1,0.1,null,7.0000000000000007E-2,7.0000000000000007E-2,0.1,0.1,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V55:Y55)","v":7.0000000000000007E-2},{"$f":"IF(ISBLANK(AA55),LOOKUP($R$28,$V$28:$Y$28,V55:Y55),AA55)","v":7.0000000000000007E-2},null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,0.3,0.3,0.3,0.3,0.3,null,0.3,0.3,0.3,null,0.3,0.3,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,0.16200000000000001,0.16200000000000001,null,7.0000000000000007E-2,7.0000000000000007E-2,0.16,0.16,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,0.3,0.2,null,7.0000000000000007E-2,7.0000000000000007E-2,0.3,0.2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Gathering System",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V56:Y56)","v":7.0000000000000007E-2},{"$f":"IF(ISBLANK(AA56),LOOKUP($R$28,$V$28:$Y$28,V56:Y56),AA56)","v":7.0000000000000007E-2},null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,0.15,0.15,0.15,0.15,0.15,null,0.15,0.15,0.15,null,0.15,0.15,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Construction & Startup",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V57:Y57)","v":7.0000000000000007E-2},{"$f":"IF(ISBLANK(AA57),LOOKUP($R$28,$V$28:$Y$28,V57:Y57),AA57)","v":7.0000000000000007E-2},null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,null,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Refinance Earlier costs when PPA obtained?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V58:Y58)","v":"No"},{"$f":"IF(ISBLANK(AA58),LOOKUP($R$28,$V$28:$Y$28,V58:Y58),AA58)","v":"No"},null,null,"No","No","No","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Exploration Phase",null,"yr(s)",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V60:Y60)","v":1},{"$f":"IF(ISBLANK(AA60),LOOKUP($R$28,$V$28:$Y$28,V60:Y60),AA60)","v":1},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS60,IF($AV$26=\"Brownfield\", BC60,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX60,IF($AV$26=\"Brownfield\", BH60,\"FAIL\"))))","v":1},1,0.5,0.5,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,4,4,1.5,1.5,null,{"$f":"INDEX($BN60:$CZ60, 1, $BE$21+AX$28)","v":1},1,0.5,0.5,null,2.5,2.5,1.5,1.5,null,{"$f":"INDEX($BN60:$CZ60, 1, 5+$BE$21+BH$28)","v":0.5},0.5,0.5,0.5,null,null,1,1,0.5,0.5,null,0.5,0.5,0.5,0.5,null,4,4,1.5,1.5,null,2.5,2.5,1.5,1.5,null,1,1,0.5,0.5,null,0.5,0.5,0.5,0.5,null,1,1,0.5,0.5,null,0.5,0.5,0.5,0.5,null,2.5,2,1.5,1.5,null,2.5,2,1.5,1.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Drilling Phase",null,"yr(s)",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V61:Y61)","v":1},{"$f":"IF(ISBLANK(AA61),LOOKUP($R$28,$V$28:$Y$28,V61:Y61),AA61)","v":1},null,null,1,1,1.5,1.5,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,2.5,2.5,2,2,null,1,1,1.5,1.5,null,2.5,2.5,2,2,null,1,1,1,1,null,null,1,1,1.5,1.5,null,1,1,1,1,null,2.5,2.5,2,2,null,2.5,2.5,2,2,null,1,1,1.5,1.5,null,1,1,1,1,null,1,1,1.5,1.5,null,1,1,1,1,null,2.5,2.5,2,2,null,2.5,2.5,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Field Gathering System",null,"yr(s)",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V62:Y62)","v":0.5},{"$f":"IF(ISBLANK(AA62),LOOKUP($R$28,$V$28:$Y$28,V62:Y62),AA62)","v":0.5},null,null,0.5,0.5,0.5,0.5,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,2.5,2.5,2,2,null,0.5,0.5,0.5,0.5,null,2.5,2.5,2,2,null,0.5,0.5,0.5,0.5,null,null,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,null,2.5,2.5,2,2,null,2.5,2.5,2,2,null,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,0.5,null,2.5,2.5,2,2,null,2.5,2.5,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Plant Design & Finalizing PPA",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V63:Y63)","v":1},{"$f":"IF(ISBLANK(AA63),LOOKUP($R$28,$V$28:$Y$28,V63:Y63),AA63)","v":1},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS63,IF($AV$26=\"Brownfield\", BC63,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX63,IF($AV$26=\"Brownfield\", BH63,\"FAIL\"))))","v":1},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT63,IF($AV$26=\"Brownfield\", BD63,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY63,IF($AV$26=\"Brownfield\", BI63,\"FAIL\"))))","v":1},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU63,IF($AV$26=\"Brownfield\", BE63,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ63,IF($AV$26=\"Brownfield\", BJ63,\"FAIL\"))))","v":1},1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,0.5,0.5,0.5,0.5,null,null,1,1,1,1,null,0.5,0.5,0.5,0.5,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,0.5,0.5,0.5,0.5,null,1,1,1,1,null,0.5,0.5,0.5,0.5,null,1,1,1,1,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Plant Construction",null,"yr(s)",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V64:Y64)","v":1.5},{"$f":"IF(ISBLANK(AA64),LOOKUP($R$28,$V$28:$Y$28,V64:Y64),AA64)","v":1.5},null,null,1.5,1.5,1.5,1.5,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,2,1.5,2,1.5,null,1.5,1.5,1.5,1.5,null,2,1.5,2,1.5,null,1,1,1,1,null,null,1.5,1.5,1.5,1.5,null,1,1,1,1,null,2,1.5,2,1.5,null,2,1.5,2,1.5,null,1.5,1.5,1.5,1.5,null,1,1,1,1,null,1.5,1.5,1.5,1.5,null,1,1,1,1,null,2,1.5,2,1.5,null,2,1.5,2,1.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 1",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V66:Y66)","v":0.2},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V66:Y66)","v":0.2},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS66,IF($AV$26=\"Brownfield\", BC66,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX66,IF($AV$26=\"Brownfield\", BH66,\"FAIL\"))))","v":0.2},0.2,0.2,0.2,null,null,null,null,0.2,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,null,0.2,0.2,null,null,null,0.2,0.2,0.2,0.2,null,{"$f":"INDEX($BN66:$CZ66, 1, $BE$21+AX$28)","v":0.2},0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,null,{"$f":"INDEX($BN66:$CZ66, 1, 5+$BE$21+BH$28)","v":0.2},0.2,0.2,0.2,null,null,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2,null,0.2,0.2,0.2,0.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 2",null,null,null,0.32,0.32,null,null,0.32,0.32,0.32,0.32,null,null,null,null,0.32,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,null,0.32,0.32,null,null,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32,null,0.32,0.32,0.32,0.32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 3",null,null,null,0.192,0.192,null,null,0.192,0.192,0.192,0.192,null,null,null,null,0.192,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,null,0.192,0.192,null,null,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192,null,0.192,0.192,0.192,0.192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 4",null,null,null,0.1152,0.1152,null,null,0.1152,0.1152,0.1152,0.1152,null,null,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152,null,null,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 5",null,null,null,0.1152,0.1152,null,null,0.1152,0.1152,0.1152,0.1152,null,null,null,null,0.1152,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,null,0.1152,0.1152,null,null,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152,null,0.1152,0.1152,0.1152,0.1152]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Year 6",null,null,null,5.7599999999999998E-2,5.7599999999999998E-2,null,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,null,null,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,null,null,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,null,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2,5.7599999999999998E-2]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"PERMITTING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration of Permitting for Exploration & Early Drilling Activities",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V74:Y74)","v":1},{"$f":"IF(ISBLANK(AA74),LOOKUP($R$28,$V$28:$Y$28,V74:Y74),AA74)","v":1},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS74,IF($AV$26=\"Brownfield\", BC74,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX74,IF($AV$26=\"Brownfield\", BH74,\"FAIL\"))))","v":1},1,1,1,null,null,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,{"$f":"1","v":1},1,null,{"$f":"INDEX($BN74:$CZ74, 1, $BE$21+AX$28)","v":1},1,1,1,null,1,1,{"$f":"1","v":1},1,null,{"$f":"INDEX($BN74:$CZ74, 1, 5+$BE$21+BH$28)","v":1},1,1,1,null,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,1,1,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Pre-Drilling Activities",null,"per location",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V75:Y75)","v":60000},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V75:Y75)*AB75*(IF(ISBLANK(AA75),1,AA75))","v":67347.368421052641},null,null,60000,60000,60000,60000,null,null,{"$f":"'Tables (up)'!Q65/'Tables (up)'!Q64","v":1.1224561403508773},null,60000,60000,60000,60000,60000,null,60000,60000,60000,null,60000,60000,null,null,null,60000,60000,{"$f":"60000","v":60000},60000,null,60000,60000,60000,60000,null,60000,60000,{"$f":"60000","v":60000},60000,null,60000,60000,60000,60000,null,null,60000,60000,{"$f":"60000","v":60000},60000,null,60000,60000,{"$f":"60000","v":60000},60000,null,60000,60000,{"$f":"60000","v":60000},60000,null,60000,60000,{"$f":"60000","v":60000},60000,null,60000,60000,{"$f":"60000","v":60000},60000,null,60000,60000,{"$f":"60000","v":60000},60000,null,60000,60000,{"$f":"60000","v":60000},60000,null,60000,60000,{"$f":"60000","v":60000},60000,null,60000,60000,60000,60000,null,60000,60000,60000,60000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Exploration Early Project Drilling ",null,"per site",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V76:Y76)","v":250000},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V76:Y76)*AB76*(IF(ISBLANK(AA76),1,AA76))","v":280614.03508771933},null,null,250000,250000,250000,250000,null,null,{"$f":"'Tables (up)'!Q65/'Tables (up)'!Q64","v":1.1224561403508773},null,125000,125000,125000,125000,125000,null,250000,250000,250000,null,250000,250000,null,null,null,250000,250000,250000,250000,null,250000,250000,250000,250000,null,250000,250000,250000,250000,null,250000,250000,250000,250000,null,null,250000,250000,250000,250000,null,250000,250000,250000,250000,null,250000,250000,250000,250000,null,250000,250000,250000,250000,null,250000,250000,250000,250000,null,250000,250000,250000,250000,null,250000,250000,250000,250000,null,250000,250000,250000,250000,null,125000,125000,250000,250000,null,125000,125000,250000,250000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Duration for Utilization Permit (Well Field and Plant)",null,"yr(s)",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V77:Y77)","v":1},{"$f":"IF(ISBLANK(AA77),LOOKUP($R$28,$V$28:$Y$28,V77:Y77),AA77)","v":1},null,null,1,1,1,1,null,null,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,{"$f":"1","v":1},1,null,1,1,1,1,null,1,1,{"$f":"1","v":1},1,null,1,1,1,1,null,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,{"$f":"1","v":1},1,null,1,1,1,1,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting (Utilization Plant) Cost for Well Field & Power Plant",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V78:Y78)","v":1000000},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V78:Y78)*AB78*(IF(ISBLANK(AA78),1,AA78))","v":1122456.1403508773},null,null,1000000,1000000,1000000,1000000,null,null,{"$f":"'Tables (up)'!Q65/'Tables (up)'!Q64","v":1.1224561403508773},null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1000000,1000000,{"$f":"1000000","v":1000000},1000000,null,1000000,1000000,1000000,1000000,null,1000000,1000000,{"$f":"1000000","v":1000000},1000000,null,1000000,1000000,1000000,1000000,null,null,1000000,1000000,{"$f":"1000000","v":1000000},1000000,null,1000000,1000000,{"$f":"1000000","v":1000000},1000000,null,1000000,1000000,{"$f":"1000000","v":1000000},1000000,null,1000000,1000000,{"$f":"1000000","v":1000000},1000000,null,1000000,1000000,{"$f":"1000000","v":1000000},1000000,null,1000000,1000000,{"$f":"1000000","v":1000000},1000000,null,1000000,1000000,{"$f":"1000000","v":1000000},1000000,null,1000000,1000000,{"$f":"1000000","v":1000000},1000000,null,1000000,1000000,1000000,1000000,null,1000000,1000000,1000000,1000000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration Parameters:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Resource status before development",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V82:Y82)","v":"Greenfield"},{"$f":"IF(ISBLANK(AA82),LOOKUP($R$28,$V$28:$Y$28,V82:Y82),AA82)","v":"Greenfield"},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS82,IF($AV$26=\"Brownfield\", BC82,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX82,IF($AV$26=\"Brownfield\", BH82,\"FAIL\"))))","v":"Greenfield"},"Greenfield","Greenfield","Greenfield",null,null,null,null,"Greenfield","Greenfield","Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield",null,null,null,"Greenfield","Greenfield","Greenfield","Greenfield",null,{"$f":"INDEX($BN82:$CZ82, 1, $BE$21+AX$28)","v":"Greenfield"},"Greenfield","Greenfield","Greenfield",null,"Field Expansion","Field Expansion","Field Expansion","Field Expansion",null,{"$f":"INDEX($BN82:$CZ82, 1, 5+$BE$21+BH$28)","v":"Field Expansion"},"Field Expansion","Field Expansion","Field Expansion",null,null,"Greenfield","Greenfield","Greenfield","Greenfield",null,"Field Expansion","Field Expansion","Field Expansion","Field Expansion",null,"Greenfield","Greenfield","Greenfield","Greenfield",null,"Field Expansion","Field Expansion","Field Expansion","Field Expansion",null,"Greenfield","Greenfield","Greenfield","Greenfield",null,"Field Expansion","Field Expansion","Field Expansion","Field Expansion",null,"Greenfield","Greenfield","Greenfield","Greenfield",null,"Field Expansion","Field Expansion","Field Expansion","Field Expansion",null,"Greenfield","Greenfield","Greenfield","Greenfield",null,"Greenfield","Greenfield","Greenfield","Greenfield"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Will the Project have Exploration Drilling?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V83:Y83)","v":"Yes"},{"$f":"IF(ISBLANK(AA83),LOOKUP($R$28,$V$28:$Y$28,V83:Y83),AA83)","v":"Yes"},null,null,"Yes","Yes","Yes","Yes",null,null,null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins",null,"per project",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V85:Y85)","v":1},{"$f":"IF(ISBLANK(AA85),LOOKUP($R$28,$V$28:$Y$28,V85:Y85),AA85)","v":1},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS85,IF($AV$26=\"Brownfield\", BC85,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX85,IF($AV$26=\"Brownfield\", BH85,\"FAIL\"))))","v":1},1,1,1,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1,1,1,1,null,{"$f":"INDEX($BN85:$CZ85, 1, $BE$21+AX$28)","v":1},1,1,1,null,1,1,1,1,null,{"$f":"INDEX($BN85:$CZ85, 1, 5+$BE$21+BH$28)","v":1},1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site",null,"per site",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V86:Y86)","v":1045000},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V86:Y86)*AB86*(IF(ISBLANK(AA86),1,AA86))","v":1049016.4532520326},null,null,1045000,1045000,370000,370000,null,null,{"$f":"'Tables (up)'!R65/'Tables (up)'!R64","v":1.0038434959349594},null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,900000,{"$f":"3*10^6*40/50/2","v":1200000},{"$f":"250000","v":250000},250000,null,1045000,1045000,370000,370000,null,600000,{"$f":"2000000*40/50/2","v":800000},{"$f":"250000","v":250000},250000,null,695000,695000,170000,170000,null,null,{"$f":"900000+15000*3+100000","v":1045000},{"$f":"BN86","v":1045000},{"$f":"250000+15000*3+75000","v":370000},{"$f":"250000+15000*3+75000","v":370000},null,{"$f":"600000+15000*3+50000","v":695000},{"$f":"600000+15000*3+50000","v":695000},{"$f":"100000+15000*3+25000","v":170000},{"$f":"100000+15000*3+25000","v":170000},null,900000,900000,{"$f":"550000","v":550000},550000,null,600000,600000,{"$f":"250000","v":250000},250000,null,{"$f":"900000*(1/3)","v":300000},{"$f":"(3*10^6*40/50/2)*1/3","v":400000},{"$f":"(250000)*1/3","v":83333.333333333328},{"$f":"(250000)*1/3","v":83333.333333333328},null,{"$f":"600000*1/2","v":300000},{"$f":"2000000*40/50/2*1/2","v":400000},{"$f":"250000*1/2","v":125000},{"$f":"250000*1/2","v":125000},null,{"$f":"900000/3","v":300000},{"$f":"3*10^6*10/50/2","v":300000},{"$f":"250000","v":250000},{"$f":"250000","v":250000},null,{"$f":"600000/3","v":200000},{"$f":"2000000*10/50/2","v":200000},{"$f":"250000","v":250000},250000,null,630000,840000,150000,150000,null,420000,560000,150000,150000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :",null,{"$f":"IF(IN!B45+IN!A4+IN!A53=3,\"Stop - No Exploration Wells for Hydrothermal Greenfield Project?\",\" \")","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Sites where Exploration Drilling Occurs",null,"per project",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V88:Y88)","v":1},{"$f":"IF(ISBLANK(AA88),LOOKUP($R$28,$V$28:$Y$28,V88:Y88),AA88)","v":1},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS88,IF($AV$26=\"Brownfield\", BC88,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX88,IF($AV$26=\"Brownfield\", BH88,\"FAIL\"))))","v":1},1,1,1,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1,1,1,1,null,{"$f":"INDEX($BN88:$CZ88, 1, $BE$21+AX$28)","v":1},1,1,1,null,1,1,1,1,null,{"$f":"INDEX($BN88:$CZ88, 1, 5+$BE$21+BH$28)","v":1},1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole wells drilled)",null,null,null,3591000,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V89:Y89)*AB89*(IF(ISBLANK(AA89),1,AA89))","v":3233825.0523784072},null,null,3591000,3591000,3591000,3591000,null,null,{"$f":"'Tables (up)'!M65/'Tables (up)'!M64","v":0.90053607696419025},null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,5400000,5400000,5000000,5000000,null,3591000,3591000,3591000,3591000,null,3300000,3300000,1500000,1500000,null,2194500,2194500,3790500,3790500,null,null,{"$f":"5400000*(1-33.5%)","v":3591000},{"$f":"5400000*(1-33.5%)","v":3591000},{"$f":"5400000*(1-33.5%)","v":3591000},3591000,null,{"$f":"3300000*(1-33.5%)","v":2194500},{"$f":"3300000*(1-33.5%)","v":2194500},{"$f":"5700000*(1-33.5%)","v":3790500},{"$f":"5700000*(1-33.5%)","v":3790500},null,5400000,5400000,5000000,5000000,null,3300000,3300000,1500000,1500000,null,{"$f":"5400000*(1/3)","v":1800000},{"$f":"5400000*(1/3)","v":1800000},{"$f":"5000000*(1/3)","v":1666666.6666666665},{"$f":"(1/3)*5000000","v":1666666.6666666665},null,{"$f":"3300000*0.5","v":1650000},{"$f":"3300000*0.5","v":1650000},{"$f":"1500000*0.5","v":750000},{"$f":"1500000*0.5","v":750000},null,{"$f":"5400000/3","v":1800000},{"$f":"CR89","v":1800000},{"$f":"5000000/2","v":2500000},{"$f":"5000000/2","v":2500000},null,{"$f":"3300000/3","v":1100000},{"$f":"CW89","v":1100000},2500000,2500000,null,3240000,3240000,3333333.3333333335,3333333.3333333335,null,1980000,1980000,1000000,1000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of sites with full-sized wells drilled",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V90:Y90)","v":1},{"$f":"IF(ISBLANK(AA90),LOOKUP($R$28,$V$28:$Y$28,V90:Y90),AA90)","v":1},null,null,1,1,1,1,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of full-size wells drilled at each unsuccessful site","wells/site","per site",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V91:Y91)","v":1},1,null,null,1,1,1,1,null,null,null,null,2,2,2,2,2,null,1.5,1.5,1.5,null,1.5,1.5,null,null,null,2,2,1,1,null,1,1,1,1,null,0,0,1,1,null,0,0,0,0,null,null,1,1,1,1,null,0,0,0,0,null,2,2,1,1,null,0,0,1,1,null,0,0,0,0,null,0,0,0,0,null,2,2,1,1,null,1,1,1,1,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of full-sized test wells drilled to get successful well",null,null,null,1.3333333333333333,1.3333333333333333,null,null,1.3333333333333333,1.3333333333333333,1.3333333333333333,1.3333333333333333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,null,1.3333333333333333,1.3333333333333333,1.3333333333333333,1.3333333333333333,null,2,2,2,2,null,1.3333333333333333,1.3333333333333333,1.3333333333333333,1.3333333333333333,null,null,{"$f":"4/3","v":1.3333333333333333},{"$f":"4/3","v":1.3333333333333333},{"$f":"4/3","v":1.3333333333333333},{"$f":"4/3","v":1.3333333333333333},null,{"$f":"4/3","v":1.3333333333333333},{"$f":"4/3","v":1.3333333333333333},{"$f":"4/3","v":1.3333333333333333},{"$f":"4/3","v":1.3333333333333333},null,2,2,2,2,null,2,2,2,2,null,1,1,1,1,null,1,1,1,1,null,2,2,2,2,null,2,2,2,2,null,2,2,2,2,null,2,2,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Multiplier for Test Well Costs (>= 1)",null,null,null,1,1,null,null,1,1,1,1,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1.2,1.2,1.5,1.5,null,1,1,1,1,null,1.2,1.2,1.5,1.5,null,1,1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.2,1.2,1.5,1.5,null,1.2,1.2,1.5,1.5,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.2,1.2,1.2,1.2,null,1.2,1.2,1.2,1.2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"# successful full sized wells needed",null,null,null,3,3,null,null,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,9,9,null,3,3,3,3,null,2,2,9,9,null,3,3,3,3,null,null,3,3,3,3,null,3,3,3,3,null,3,3,3,3,null,2,2,3,3,null,3,3,3,3,null,2,2,3,3,null,2,2,3,3,null,1,1,3,3,null,2,2,6,6,null,1.3333333333333333,1.3333333333333333,6,6]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of full-sized wells stimulated",null,null,null,2,2,null,null,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,9,9,null,2,2,2,2,null,0,0,9,9,null,2,2,2,2,null,null,2,2,2,2,null,2,2,2,2,null,2,2,3,3,null,1,1,3,3,null,0,0,3,3,null,0,0,3,3,null,0,0,3,3,null,0,0,3,3,null,0,0,2,2,null,0,0,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Acreage",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V97:Y97)","v":2600},{"$f":"IF(ISBLANK(AA97),LOOKUP($R$28,$V$28:$Y$28,V97:Y97),AA97)","v":2600},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS97,IF($AV$26=\"Brownfield\", BC97,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX97,IF($AV$26=\"Brownfield\", BH97,\"FAIL\"))))","v":2600},2600,2600,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2600,2600,2600,2600,null,{"$f":"INDEX($BN97:$CZ97, 1, $BE$21+AX$28)","v":2600},2600,2600,2600,null,2600,2600,2600,2600,null,{"$f":"INDEX($BN97:$CZ97, 1, 5+$BE$21+BH$28)","v":2600},2600,2600,2600,null,null,2600,2600,2600,2600,null,2600,2600,2600,2600,null,2600,2600,2600,2600,null,2600,2600,2600,2600,null,2600,2600,2600,2600,null,2600,2600,2600,2600,null,2600,2600,2600,2600,null,2600,2600,2600,2600,null,225,225,225,225,null,225,225,225,225]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Leasing Cost (assume 45 acre per well per location)",null,"$ per acre",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V98:Y98)","v":35},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V98:Y98)*AB98*(IF(ISBLANK(AA98),1,AA98))","v":35},null,null,35,35,35,35,null,null,1,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,35,35,35,35,null,35,35,35,35,null,35,35,35,35,null,35,35,35,35,null,null,35,35,35,35,null,35,35,35,35,null,35,35,35,35,null,35,35,35,35,null,35,35,35,35,null,35,35,35,35,null,35,35,35,35,null,35,35,35,35,null,30,30,30,30,null,30,30,30,30]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Costs Incurred not Associated with Drilling Exploration Wells",null,"per site",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V99:Y99)","v":3.5999999999999997E-2},{"$f":"IF(ISBLANK(AA99),LOOKUP($R$28,$V$28:$Y$28,V99:Y99),AA99)","v":3.5999999999999997E-2},null,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,3.5999999999999997E-2,3.5999999999999997E-2,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Potential Resource found by Exploration & Confirmation activities ",null,"MW",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V100:Y100)","v":120},{"$f":"IF(ISBLANK(AA100),LOOKUP($R$28,$V$28:$Y$28,V100:Y100),AA100)","v":120},null,null,90,120,100,120,null,null,null,null,300,300,300,300,300,null,300,300,300,null,300,300,null,null,null,{"$f":"3*AS209","v":90},{"$f":"3*AT209","v":120},{"$f":"4*AU209","v":100},{"$f":"4*AV209","v":120},null,90,120,100,120,null,{"$f":"3*BC209","v":90},{"$f":"3*BD209","v":120},{"$f":"4*BE209","v":100},{"$f":"4*BF209","v":120},null,90,120,100,120,null,null,{"$f":"3*BN209","v":90},{"$f":"3*BO209","v":120},{"$f":"4*BP209","v":100},{"$f":"4*BQ209","v":120},null,{"$f":"3*BS209","v":90},{"$f":"3*BT209","v":120},{"$f":"4*BU209","v":100},{"$f":"4*BV209","v":120},null,{"$f":"3*BX209","v":90},{"$f":"3*BY209","v":120},{"$f":"4*BZ209","v":100},{"$f":"4*CA209","v":120},null,{"$f":"3*CC209","v":90},{"$f":"3*CD209","v":120},{"$f":"4*CE209","v":100},{"$f":"4*CF209","v":120},null,{"$f":"3*CH209","v":90},{"$f":"3*CI209","v":120},{"$f":"4*CJ209","v":100},{"$f":"4*CK209","v":120},null,{"$f":"3*CM209","v":90},{"$f":"3*CN209","v":120},{"$f":"4*CO209","v":100},{"$f":"4*CP209","v":120},null,{"$f":"3*CR209","v":30},{"$f":"3*CS209","v":39},{"$f":"4*CT209","v":32},{"$f":"4*CU209","v":40},null,{"$f":"3*CW209","v":30},{"$f":"3*CX209","v":39},{"$f":"4*CY209","v":32},{"$f":"4*CZ209","v":40},null,150,150,200,240,null,150,150,200,240]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V101:Y101)","v":"No"},{"$f":"IF(ISBLANK(AA101),LOOKUP($R$28,$V$28:$Y$28,V101:Y101),AA101)","v":"No"},null,null,"No","No","No","No",null,null,null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"DRILLING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Details"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Success Rate during well field development",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V105:Y105)","v":0.9},{"$f":"IF(ISBLANK(AA105),LOOKUP($R$28,$V$28:$Y$28,V105:Y105),AA105)","v":0.9},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS105,IF($AV$26=\"Brownfield\", BC105,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX105,IF($AV$26=\"Brownfield\", BH105,\"FAIL\"))))","v":0.9},0.9,0.9,0.9,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,0.76,0.76,0.76,0.76,null,{"$f":"INDEX($BN105:$CZ105, 1, $BE$21+AX$28)","v":0.9},{"$f":"INDEX($BN105:$CZ105, 1, $BE$21+AY$28)","v":0.9},0.9,0.9,null,0.76,0.76,0.76,0.76,null,{"$f":"INDEX($BN105:$CZ105, 1, 5+$BE$21+BH$28)","v":0.9},0.9,0.9,0.9,null,null,0.9,0.9,0.9,0.9,null,0.9,0.9,0.9,0.9,null,0.76,0.76,0.76,0.76,null,0.76,0.76,0.76,0.76,null,0.76,0.76,0.76,0.76,null,0.76,0.76,0.76,0.76,null,0.76,0.76,0.76,0.76,null,0.76,0.76,0.76,0.76,null,0.8075,0.8075,1,1,null,0.8075,0.8075,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Will new wells be required for fluid disposal (injection)?",null,null,null,"Yes","Yes",null,null,"Yes","Yes","Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Yes","Yes","Yes",null,{"$f":"INDEX($BN106:$CZ106, 1, $BE$21+AX$28)","v":"Yes"},"Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are unsuccessful wells to be used to supplement injection?",null,null,null,"Yes","Yes",null,null,"Yes","Yes","No","No",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,"Yes","Yes","No","No",null,"Yes","Yes","No","No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Productivity of unsuccessful wells relative to successful wells",null,null,null,0.3,0.3,null,null,0.3,0.3,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,0.3,0.3,0,0,null,0.3,0.3,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production to Injection Well Flow Ratio",null,null,null,0.75,0.75,null,null,0.75,0.75,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5,null,0.75,0.75,0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of Spare Production Wells",null,null,null,0,0,null,null,0,0,0,0,null,null,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio Injection Well to Production Well Depth",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V111:Y111)","v":1},1,null,null,1,1,1,1,null,null,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production capacity needed to obtain PPA",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V112:Y112)","v":0.6},0.6,null,null,0.6,0.6,0.6,0.6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6,null,0.6,0.6,0.6,0.6]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well size",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V114:Y114)","v":"Smaller Diameter"},{"$f":"IF(ISBLANK(AA114),LOOKUP($R$28,$V$28:$Y$28,V114:Y114),AA114)","v":"Smaller Diameter"},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS114,IF($AV$26=\"Brownfield\", BC114,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX114,IF($AV$26=\"Brownfield\", BH114,\"FAIL\"))))","v":"Larger Diameter"},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT114,IF($AV$26=\"Brownfield\", BD114,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY114,IF($AV$26=\"Brownfield\", BI114,\"FAIL\"))))","v":"Smaller Diameter"},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU114,IF($AV$26=\"Brownfield\", BE114,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ114,IF($AV$26=\"Brownfield\", BJ114,\"FAIL\"))))","v":"Larger Diameter"},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV114,IF($AV$26=\"Brownfield\", BF114,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA114,IF($AV$26=\"Brownfield\", BK114,\"FAIL\"))))","v":"Smaller Diameter"},null,null,null,null,"Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter","Larger Diameter",null,"Larger Diameter","Larger Diameter","Larger Diameter",null,"Smaller Diameter","Smaller Diameter",null,null,null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,{"$f":"INDEX($BN114:$CZ114, 1, $BE$21+AX$28)","v":"Larger Diameter"},{"$f":"INDEX($BN114:$CZ114, 1, $BE$21+AY$28)","v":"Smaller Diameter"},"Larger Diameter","Smaller Diameter",null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,{"$f":"INDEX($BN114:$CZ114, 1, 5+$BE$21+BH$28)","v":"Larger Diameter"},{"$f":"INDEX($BN114:$CZ114, 1, 5+$BE$21+BI$28)","v":"Smaller Diameter"},{"$f":"INDEX($BN114:$CZ114, 1, 5+$BE$21+BJ$28)","v":"Larger Diameter"},{"$f":"INDEX($BN114:$CZ114, 1, 5+$BE$21+BK$28)","v":"Smaller Diameter"},null,null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter",null,"Larger Diameter","Smaller Diameter","Larger Diameter","Smaller Diameter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Well Size"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is production/injection interval open hole or cased (slotted/perforated)?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V116:Y116)","v":"Open Hole"},{"$f":"IF(ISBLANK(AA116),LOOKUP($R$28,$V$28:$Y$28,V116:Y116),AA116)","v":"Open Hole"},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS116,IF($AV$26=\"Brownfield\", BC116,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX116,IF($AV$26=\"Brownfield\", BH116,\"FAIL\"))))","v":"Open Hole"},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT116,IF($AV$26=\"Brownfield\", BD116,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY116,IF($AV$26=\"Brownfield\", BI116,\"FAIL\"))))","v":"Open Hole"},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU116,IF($AV$26=\"Brownfield\", BE116,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ116,IF($AV$26=\"Brownfield\", BJ116,\"FAIL\"))))","v":"Perforated / Slotted Liner"},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV116,IF($AV$26=\"Brownfield\", BF116,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA116,IF($AV$26=\"Brownfield\", BK116,\"FAIL\"))))","v":"Perforated / Slotted Liner"},null,null,null,null,"Open Hole","Open Hole","Open Hole","Open Hole","Open Hole",null,"Perforated / Slotted Liner","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Perforated / Slotted Liner","Perforated / Slotted Liner",null,null,null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,{"$f":"INDEX($BN116:$CZ116, 1, $BE$21+AX$28)","v":"Open Hole"},{"$f":"INDEX($BN116:$CZ116, 1, $BE$21+AY$28)","v":"Open Hole"},"Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,{"$f":"INDEX($BN116:$CZ116, 1, 5+$BE$21+BH$28)","v":"Open Hole"},{"$f":"INDEX($BN116:$CZ116, 1, 5+$BE$21+BI$28)","v":"Open Hole"},{"$f":"INDEX($BN116:$CZ116, 1, 5+$BE$21+BJ$28)","v":"Perforated / Slotted Liner"},{"$f":"INDEX($BN116:$CZ116, 1, 5+$BE$21+BK$28)","v":"Perforated / Slotted Liner"},null,null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner",null,"Open Hole","Open Hole","Perforated / Slotted Liner","Perforated / Slotted Liner"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Drilling Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"How are costs for drilling wells determined ?",null,null,null,"Cost Curves",{"$f":"U284","v":2850868.1153846155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Drilling Cost Multiplier",null,null,null,null,{"$f":"IF(ISBLANK(AA120),LOOKUP($R$28,$V$28:$Y$28,V120:Y120),AA120)","v":1},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS120,IF($AV$26=\"Brownfield\", BC120,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX120,IF($AV$26=\"Brownfield\", BH120,\"FAIL\"))))","v":1},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT120,IF($AV$26=\"Brownfield\", BD120,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY120,IF($AV$26=\"Brownfield\", BI120,\"FAIL\"))))","v":1},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU120,IF($AV$26=\"Brownfield\", BE120,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ120,IF($AV$26=\"Brownfield\", BJ120,\"FAIL\"))))","v":1},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV120,IF($AV$26=\"Brownfield\", BF120,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA120,IF($AV$26=\"Brownfield\", BK120,\"FAIL\"))))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,{"$f":"INDEX($BN120:$CZ120, 1, $BE$21+AX$28)","v":1},{"$f":"INDEX($BN120:$CZ120, 1, $BE$21+AY$28)","v":1},1,1,null,1,1,1,1,null,{"$f":"INDEX($BN120:$CZ120, 1, 5+$BE$21+BH$28)","v":1},{"$f":"INDEX($BN120:$CZ120, 1, 5+$BE$21+BI$28)","v":1},{"$f":"INDEX($BN120:$CZ120, 1, 5+$BE$21+BJ$28)","v":1},{"$f":"INDEX($BN120:$CZ120, 1, 5+$BE$21+BK$28)","v":1},null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,0.6,0.6,0.5,0.5,null,0.6,0.6,0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Stimulation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(IN!A4=0,IN!A93=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND(IN!A4=1,IN!A93=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"A hydrothermal Scenario is being evaluated - are wells stimulated?"},null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V122:Y122)","v":"Yes"},{"$f":"IF(ISBLANK(AA122),LOOKUP($R$28,$V$28:$Y$28,V122:Y122),AA122)","v":"Yes"},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS122,IF($AV$26=\"Brownfield\", BC122,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX122,IF($AV$26=\"Brownfield\", BH122,\"FAIL\"))))","v":"Yes"},"Yes","Yes","Yes",null,null,null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","No","Yes","Yes",null,{"$f":"INDEX($BN122:$CZ122, 1, $BE$21+AX$28)","v":"Yes"},"Yes","Yes","Yes",null,"No","No","Yes","Yes",null,{"$f":"INDEX($BN122:$CZ122, 1, 5+$BE$21+BH$28)","v":"Yes"},"Yes","Yes","Yes",null,null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Wells to be stimulated",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V123:Y123)","v":"Both"},{"$f":"IF(ISBLANK(AA123),LOOKUP($R$28,$V$28:$Y$28,V123:Y123),AA123)","v":"Both"},null,null,"Both","Both","Injection","Injection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection","Injection",null,"Both","Both","Injection","Injection",null,null,null,"Injection","Injection",null,"Both","Both","Injection","Injection",null,null,"Both","Both","Injection","Injection",null,"Both","Both","Injection","Injection",null,"Production","Production","Injection","Injection",null,"Production","Production","Injection","Injection",null,null,null,"Injection","Injection",null,null,null,"Injection","Injection",null,null,null,"Injection","Injection",null,null,null,"Injection","Injection",null,0,0,"Injection","Injection",null,null,null,"Injection","Injection"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Fixed Stimulation Cost per well",null,"$ / well",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V124:Y124)","v":1250000},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V124:Y124)*AB124*(IF(ISBLANK(AA124),1,AA124))","v":1117666.8891855809},"x",null,1250000,1250000,1250000,1250000,null,null,{"$f":"'Tables (up)'!N65/'Tables (up)'!N64","v":0.89413351134846475},null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,0,0,1250000,1250000,null,1250000,1250000,1250000,1250000,null,0,0,1250000,1250000,null,1250000,1250000,1250000,1250000,null,null,1250000,1250000,1250000,1250000,null,1250000,1250000,1250000,1250000,null,1250000,1250000,1250000,1250000,null,1250000,1250000,1250000,1250000,null,0,0,1250000,1250000,null,0,0,1250000,1250000,null,0,0,1250000,1250000,null,0,0,1250000,1250000,null,0,0,250000,250000,null,0,0,250000,250000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Stimulation Success rate",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V125:Y125)","v":0.9},{"$f":"IF(ISBLANK(AA125),LOOKUP($R$28,$V$28:$Y$28,V125:Y125),AA125)","v":0.9},null,null,0.9,0.9,0.9,0.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0.75,0.75,null,0.9,0.9,0.9,0.9,null,0,0,0.75,0.75,null,0.9,0.9,0.9,0.9,null,null,0.9,0.9,0.9,0.9,null,0.9,0.9,0.9,0.9,null,0.9,0.9,0.9,0.9,null,0.9,0.9,0.9,0.9,null,0,0,0.75,0.75,null,0,0,0.75,0.75,null,0,0,0.75,0.75,null,0,0,0.75,0.75,null,0,0,1,1,null,0,0,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Testing Cost at each site",null,"$/site",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V127:Y127)","v":150000},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V127:Y127)*AB127*(IF(ISBLANK(AA127),1,AA127))","v":162591.23517500726},"x",null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS127,IF($AV$26=\"Brownfield\", BC127,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX127,IF($AV$26=\"Brownfield\", BH127,\"FAIL\"))))","v":150000},150000,500000,500000,null,null,{"$f":"'Tables (up)'!E65/'Tables (up)'!E64","v":1.0839415678333817},null,150000,150000,150000,150000,150000,null,500000,500000,500000,null,500000,500000,null,null,null,150000,150000,500000,500000,null,{"$f":"INDEX($BN127:$CZ127, 1, $BE$21+AX$28)","v":150000},150000,500000,500000,null,150000,150000,500000,500000,null,{"$f":"INDEX($BN127:$CZ127, 1, 5+$BE$21+BH$28)","v":150000},150000,500000,500000,null,null,150000,150000,500000,500000,null,150000,150000,500000,500000,null,150000,150000,500000,500000,null,150000,150000,500000,500000,null,150000,150000,500000,500000,null,150000,150000,500000,500000,null,150000,150000,500000,500000,null,150000,150000,500000,500000,null,150000,150000,500000,500000,null,150000,150000,500000,500000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"How are non-drilling  to be determined ?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V128:Y128)","v":"% of Costs"},{"$f":"IF(ISBLANK(AA128),LOOKUP($R$28,$V$28:$Y$28,V128:Y128),AA128)","v":"% of Costs"},null,null,"% of Costs","% of Costs","% of Costs","% of Costs",null,null,null,null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,"% Confirmation Drilling Cost","% Confirmation Drilling Cost",null,null,null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs",null,"% of Costs","% of Costs","% of Costs","% of Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lump Sum for Non-Drilling Confirmation Costs (exclusive of stimulation) ",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V129:Y129)","v":2500000},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V129:Y129)*AB129*(IF(ISBLANK(AA129),1,AA129))","v":0},null,null,2500000,2500000,2500000,2500000,null,null,null,null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,null,null,null,null,null,null,null,null,null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,2500000,2500000,2500000,2500000,null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,2500000,2500000,2500000,2500000,null,null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},{"$f":"2500000","v":2500000},null,2500000,2500000,2500000,2500000,null,2500000,2500000,2500000,2500000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"% of total cost for indirect costs ( exclusive of permitting)",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V130:Y130)","v":0.05},{"$f":"IF(ISBLANK(AA130),LOOKUP($R$28,$V$28:$Y$28,V130:Y130),AA130)","v":0.05},"x",null,0.05,0.05,0.05,0.05,null,null,null,null,0.05,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,null,0.05,0.05,null,null,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05,null,0.05,0.05,0.05,0.05]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"GEOFLUID GATHERING SYSTEM & PUMPING"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Field Costs :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"How are surface equipment costs determined ?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V134:Y134)","v":"Calculated"},{"$f":"IF(ISBLANK(AA134),LOOKUP($R$28,$V$28:$Y$28,V134:Y134),AA134)","v":"Calculated"},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS134,IF($AV$26=\"Brownfield\", BC134,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX134,IF($AV$26=\"Brownfield\", BH134,\"FAIL\"))))","v":"Calculated"},"Calculated","Calculated","Calculated",null,null,null,null,"Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost","Fixed Cost",null,"Fixed Cost","Fixed Cost",null,null,null,"Calculated","Calculated","Calculated","Calculated",null,{"$f":"INDEX($BN134:$CZ134, 1, $BE$21+AX$28)","v":"Calculated"},"Calculated","Calculated","Calculated",null,"Calculated","Calculated","Calculated","Calculated",null,{"$f":"INDEX($BN134:$CZ134, 1, 5+$BE$21+BH$28)","v":"Calculated"},"Calculated","Calculated","Calculated",null,null,"Calculated","Calculated","Calculated","Calculated",null,"Calculated","Calculated","Calculated","Calculated",null,"Calculated","Calculated","Calculated","Calculated",null,"Calculated","Calculated","Calculated","Calculated",null,"Calculated","Calculated","Calculated","Calculated",null,"Calculated","Calculated","Calculated","Calculated",null,"Calculated","Calculated","Calculated","Calculated",null,"Calculated","Calculated","Calculated","Calculated",null,"Calculated","Calculated","Calculated","Calculated",null,"Calculated","Calculated","Calculated","Calculated"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Average distance from well to plant",null,"meter",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V135:Y135)","v":750},{"$f":"IF(ISBLANK(AA135),LOOKUP($R$28,$V$28:$Y$28,V135:Y135),AA135)","v":750},null,null,750,750,500,500,null,null,null,null,500,500,500,500,500,null,null,null,null,null,null,null,null,null,null,750,750,500,500,null,750,750,500,500,null,750,750,500,500,null,750,750,500,500,null,null,750,750,500,500,null,750,750,500,500,null,750,750,500,500,null,750,750,500,500,null,750,750,500,500,null,750,750,500,500,null,750,750,500,500,null,750,750,500,500,null,750,750,500,500,null,750,750,500,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum pressure drop in Surface Piping",null,"psi",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V136:Y136)","v":5},{"$f":"IF(ISBLANK(AA136),LOOKUP($R$28,$V$28:$Y$28,V136:Y136),AA136)","v":5},null,null,10,5,10,5,null,null,null,null,5,5,5,5,5,null,null,null,null,null,null,null,null,null,null,10,5,10,5,null,10,5,10,5,null,10,5,10,5,null,10,5,10,5,null,null,10,5,10,5,null,10,5,10,5,null,10,5,10,5,null,10,5,10,5,null,10,5,10,5,null,10,5,10,5,null,10,5,10,5,null,10,5,10,5,null,10,5,10,5,null,10,5,10,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculated Surface Equipment Cost ",null,"$/well",null,{"$f":"'Field Gathering Sys'!H47","v":512433.7424441693},{"$f":"R137*IF(ISBLANK(AA137),1,AA137)*AB137","v":539162.79620090034},null,null,null,null,null,null,null,null,{"$f":"'Tables (up)'!G65/'Tables (up)'!G64","v":1.0521609947643977},null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal pumps:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V139:Y139)","v":0.67500000000000004},{"$f":"IF(ISBLANK(AA139),LOOKUP($R$28,$V$28:$Y$28,V139:Y139),AA139)","v":0.67500000000000004},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS139,IF($AV$26=\"Brownfield\", BC139,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX139,IF($AV$26=\"Brownfield\", BH139,\"FAIL\"))))","v":0.67500000000000004},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT139,IF($AV$26=\"Brownfield\", BD139,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY139,IF($AV$26=\"Brownfield\", BI139,\"FAIL\"))))","v":0.67500000000000004},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU139,IF($AV$26=\"Brownfield\", BE139,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ139,IF($AV$26=\"Brownfield\", BJ139,\"FAIL\"))))","v":0.67500000000000004},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV139,IF($AV$26=\"Brownfield\", BF139,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA139,IF($AV$26=\"Brownfield\", BK139,\"FAIL\"))))","v":0.67500000000000004},null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,null,{"$f":"INDEX($BN139:$CZ139, 1, $BE$21+AX$28)","v":0.67500000000000004},{"$f":"INDEX($BN139:$CZ139, 1, $BE$21+AY$28)","v":0.67500000000000004},0.67500000000000004,0.67500000000000004,null,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,null,{"$f":"INDEX($BN139:$CZ139, 1, 5+$BE$21+BH$28)","v":0.67500000000000004},{"$f":"INDEX($BN139:$CZ139, 1, 5+$BE$21+BI$28)","v":0.67500000000000004},{"$f":"INDEX($BN139:$CZ139, 1, 5+$BE$21+BJ$28)","v":0.67500000000000004},{"$f":"INDEX($BN139:$CZ139, 1, 5+$BE$21+BK$28)","v":0.67500000000000004},null,null,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,null,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,null,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,null,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,null,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,null,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,null,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,null,0.67500000000000004,0.67500000000000004,0.67500000000000004,0.67500000000000004,null,0.75,0.75,0.85000000000000009,0.85000000000000009,null,0.75,0.75,0.85000000000000009,0.85000000000000009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Pump :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are Production Wells pumped ?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V141:Y141)","v":"No"},{"$f":"IF(ISBLANK(AA141),LOOKUP($R$28,$V$28:$Y$28,V141:Y141),AA141)","v":"No"},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS141,IF($AV$26=\"Brownfield\", BC141,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX141,IF($AV$26=\"Brownfield\", BH141,\"FAIL\"))))","v":"Yes"},"No","Yes","No",null,null,null,null,"Yes","No","Yes","No","Yes",null,"Yes","Yes","Yes",null,"No","No",null,null,null,"Yes","No","Yes","No",null,{"$f":"INDEX($BN141:$CZ141, 1, $BE$21+AX$28)","v":"Yes"},"No","Yes","No",null,"Yes","No","Yes","No",null,{"$f":"INDEX($BN141:$CZ141, 1, 5+$BE$21+BH$28)","v":"Yes"},"No","Yes","No",null,null,"Yes","No","Yes","No",null,"Yes","No","Yes","No",null,"Yes","No","Yes","No",null,"Yes","No","Yes","No",null,"Yes","No","Yes","No",null,"Yes","No","Yes","No",null,"Yes","No","Yes","No",null,"Yes","No","Yes","No",null,"Yes","No","Yes","No",null,"Yes","No","Yes","No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump depth?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V142:Y142)","v":"Calculate"},{"$f":"IF(ISBLANK(AA142),LOOKUP($R$28,$V$28:$Y$28,V142:Y142),AA142)","v":"Calculate"},null,null,"Calculate","Calculate","Calculate","Calculate",null,null,null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Excess Pressure at pump Suction and/or well head",null,"psi",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V144:Y144)","v":50},{"$f":"IF(ISBLANK(AA144),LOOKUP($R$28,$V$28:$Y$28,V144:Y144),AA144)","v":50},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS144,IF($AV$26=\"Brownfield\", BC144,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX144,IF($AV$26=\"Brownfield\", BH144,\"FAIL\"))))","v":50},50,50,50,null,null,null,null,50,50,50,50,50,null,50,50,50,null,50,50,null,null,null,50,50,50,50,null,{"$f":"INDEX($BN144:$CZ144, 1, $BE$21+AX$28)","v":50},50,50,50,null,50,50,50,50,null,{"$f":"INDEX($BN144:$CZ144, 1, 5+$BE$21+BH$28)","v":50},50,50,50,null,null,50,50,50,50,null,50,50,50,50,null,50,50,50,50,null,50,50,50,50,null,50,50,50,50,null,50,50,50,50,null,50,50,50,50,null,50,50,50,50,null,50,50,50,50,null,50,50,50,50]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Diameter of production pump casing",null,"inch",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V145:Y145)","v":9.625},{"$f":"IF(ISBLANK(AA145),LOOKUP($R$28,$V$28:$Y$28,V145:Y145),AA145)","v":9.625},null,null,9.625,9.625,9.625,9.625,null,null,null,null,9.625,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,null,9.625,9.625,null,null,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625,null,9.625,9.625,9.625,9.625]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate or Input production pump cost?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V146:Y146)","v":"Calculate"},{"$f":"IF(ISBLANK(AA146),LOOKUP($R$28,$V$28:$Y$28,V146:Y146),AA146)","v":"Calculate"},null,null,"Calculate","Calculate","Calculate","Calculate",null,null,null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V148:Y148)","v":10000},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V148:Y148)*AB148*(IF(ISBLANK(AA148),1,AA148))","v":8941.3351134846471},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS148,IF($AV$26=\"Brownfield\", BC148,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX148,IF($AV$26=\"Brownfield\", BH148,\"FAIL\"))))","v":10000},10000,10000,10000,null,null,{"$f":"'Tables (up)'!N65/'Tables (up)'!N64","v":0.89413351134846475},null,10000,10000,10000,10000,10000,null,10000,10000,10000,null,10000,10000,null,null,null,10000,10000,10000,10000,null,{"$f":"INDEX($BN148:$CZ148, 1, $BE$21+AX$28)","v":10000},10000,10000,10000,null,10000,10000,10000,10000,null,{"$f":"INDEX($BN148:$CZ148, 1, 5+$BE$21+BH$28)","v":10000},10000,10000,10000,null,null,10000,10000,10000,10000,null,10000,10000,10000,10000,null,10000,10000,10000,10000,null,10000,10000,10000,10000,null,10000,10000,10000,10000,null,10000,10000,10000,10000,null,10000,10000,10000,10000,null,10000,10000,10000,10000,null,10000,10000,10000,10000,null,10000,10000,10000,10000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Installation Cost",null,"$/ft",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V149:Y149)","v":5},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V149:Y149)*AB149*(IF(ISBLANK(AA149),1,AA149))","v":4.470667556742324},null,null,5,5,5,5,null,null,{"$f":"'Tables (up)'!N65/'Tables (up)'!N64","v":0.89413351134846475},null,5,5,5,5,5,null,5,5,5,null,5,5,null,null,null,5,5,5,5,null,5,5,5,5,null,5,5,5,5,null,5,5,5,5,null,null,5,5,5,5,null,5,5,5,5,null,5,5,5,5,null,5,5,5,5,null,5,5,5,5,null,5,5,5,5,null,5,5,5,5,null,5,5,5,5,null,5,5,5,5,null,5,5,5,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Casing cost",null,"$/ft",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V150:Y150)","v":44.740479794671224},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V150:Y150)*AB150*(IF(ISBLANK(AA150),1,AA150))","v":47.074187726997714},null,null,44.740479794671224,44.740479794671224,44.740479794671224,44.740479794671224,null,null,{"$f":"'Tables (up)'!G65/'Tables (up)'!G64","v":1.0521609947643977},null,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},null,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},null,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},null,null,null,44.740479794671224,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},44.740479794671224,null,44.740479794671224,44.740479794671224,44.740479794671224,44.740479794671224,null,44.740479794671224,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},44.740479794671224,null,44.740479794671224,44.740479794671224,44.740479794671224,44.740479794671224,null,null,44.740479794671224,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},44.740479794671224,null,44.740479794671224,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},44.740479794671224,null,44.740479794671224,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},44.740479794671224,null,44.740479794671224,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},44.740479794671224,null,44.740479794671224,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},44.740479794671224,null,44.740479794671224,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},44.740479794671224,null,44.740479794671224,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},44.740479794671224,null,44.740479794671224,{"$f":"$V150","v":44.740479794671224},{"$f":"$V150","v":44.740479794671224},44.740479794671224,null,44.740479794671224,44.740479794671224,44.740479794671224,44.740479794671224,null,0,44.740479794671224,44.740479794671224,44.740479794671224]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Pump Cost",null,"$/well",null,{"$f":"'GF Pumping'!G442","v":0},{"$f":"OUT!H605*IF(ISBLANK(AA151),1,AA151)","v":0},null,null,null,null,null,null,null,null,{"$f":"'Tables (up)'!K65/'Tables (up)'!K64","v":1.115741393442623}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Surface Equipment ΔP for binary conversion system",null,"psi",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V153:Y153)","v":40},{"$f":"IF(ISBLANK(AA153),LOOKUP($R$28,$V$28:$Y$28,V153:Y153),AA153)","v":40},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS153,IF($AV$26=\"Brownfield\", BC153,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX153,IF($AV$26=\"Brownfield\", BH153,\"FAIL\"))))","v":40},40,40,40,null,null,null,null,40,40,40,40,40,null,40,40,40,null,40,40,null,null,null,40,40,40,40,null,{"$f":"INDEX($BN153:$CZ153, 1, $BE$21+AX$28)","v":40},40,40,40,null,40,40,40,40,null,{"$f":"INDEX($BN153:$CZ153, 1, 5+$BE$21+BH$28)","v":40},40,40,40,null,null,40,40,40,40,null,40,40,40,40,null,40,40,40,40,null,40,40,40,40,null,40,40,40,40,null,40,40,40,40,null,40,40,40,40,null,40,40,40,40,null,40,40,40,40,null,40,40,40,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V154:Y154)","v":"No"},{"$f":"IF(ISBLANK(AA154),LOOKUP($R$28,$V$28:$Y$28,V154:Y154),AA154)","v":"No"},null,null,"No","No","No","No",null,null,null,null,"No","No","No","No","No",null,"No","No","No",null,"No","No",null,null,null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Additional Injection Pressure ",null,"psi",null,1,{"$f":"IF(ISBLANK(AA155),LOOKUP($R$28,$V$28:$Y$28,V155:Y155),AA155)","v":1},null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Pump Cost",null,null,null,{"$f":"'GF Pumping'!G447","v":897917.98105441686},{"$f":"R156*IF(ISBLANK(AA156),1,AA156)*AB156","v":1001844.2593788418},null,null,null,null,null,null,null,null,{"$f":"'Tables (up)'!K65/'Tables (up)'!K64","v":1.115741393442623}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Injection Pump Cost Multiplier",null,null,null,null,{"$f":"IF(ISBLANK(AA157),LOOKUP($R$28,$V$28:$Y$28,V157:Y157),AA157)","v":1},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS157,IF($AV$26=\"Brownfield\", BC157,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX157,IF($AV$26=\"Brownfield\", BH157,\"FAIL\"))))","v":1},1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,{"$f":"INDEX($BN157:$CZ157, 1, $BE$21+AX$28)","v":1},1,1,1,null,1,1,1,1,null,{"$f":"INDEX($BN157:$CZ157, 1, 5+$BE$21+BH$28)","v":1},1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,0.93,0.93,0.9,0.9,null,0.93,0.93,0.9,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Other Costs (% of GF Gathering System & Pump Costs)",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V158:Y158)","v":0.12},{"$f":"IF(ISBLANK(AA158),LOOKUP($R$28,$V$28:$Y$28,V158:Y158),AA158)","v":0.12},null,null,0.12,0.12,0.12,0.12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"RESERVOIR DEFINITION "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Well Flow Rate",null,"kg/s",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V162:Y162)","v":80},{"$f":"IF(ISBLANK(AA162),LOOKUP($R$28,$V$28:$Y$28,V162:Y162),AA162)","v":80},"x",null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS162,IF($AV$26=\"Brownfield\", BC162,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX162,IF($AV$26=\"Brownfield\", BH162,\"FAIL\"))))","v":110},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT162,IF($AV$26=\"Brownfield\", BD162,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY162,IF($AV$26=\"Brownfield\", BI162,\"FAIL\"))))","v":80},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU162,IF($AV$26=\"Brownfield\", BE162,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ162,IF($AV$26=\"Brownfield\", BJ162,\"FAIL\"))))","v":110},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV162,IF($AV$26=\"Brownfield\", BF162,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA162,IF($AV$26=\"Brownfield\", BK162,\"FAIL\"))))","v":80},null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,110,80,40,40,null,{"$f":"INDEX($BN162:$CZ162, 1, $BE$21+AX$28)","v":110},{"$f":"INDEX($BN162:$CZ162, 1, $BE$21+AY$28)","v":80},110,80,null,110,80,40,40,null,{"$f":"INDEX($BN162:$CZ162, 1, 5+$BE$21+BH$28)","v":110},{"$f":"INDEX($BN162:$CZ162, 1, 5+$BE$21+BI$28)","v":80},{"$f":"INDEX($BN162:$CZ162, 1, 5+$BE$21+BJ$28)","v":110},{"$f":"INDEX($BN162:$CZ162, 1, 5+$BE$21+BK$28)","v":80},null,null,110,80,110,80,null,110,80,110,80,null,110,80,110,80,null,110,80,110,80,null,110,80,110,80,null,110,80,110,80,null,110,80,110,80,null,110,80,110,80,null,110,80,100,80,null,110,80,100,80]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydraulic Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Production Well Drawdown",null,"psi-h/1000lb",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V164:Y164)","v":0.4},{"$f":"IF(ISBLANK(AA164),LOOKUP($R$28,$V$28:$Y$28,V164:Y164),AA164)","v":0.4},"x",null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS164,IF($AV$26=\"Brownfield\", BC164,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX164,IF($AV$26=\"Brownfield\", BH164,\"FAIL\"))))","v":0.4},0.4,0.4,0.4,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,0.4,0.4,4,4,null,{"$f":"INDEX($BN164:$CZ164, 1, $BE$21+AX$28)","v":0.4},0.4,0.4,0.4,null,0.4,0.4,4,4,null,{"$f":"INDEX($BN164:$CZ164, 1, 5+$BE$21+BH$28)","v":0.4},0.4,0.4,0.4,null,null,0.4,0.4,0.4,0.4,null,0.4,0.4,0.4,0.4,null,0.4,0.4,0.4,0.4,null,0.4,0.4,0.4,0.4,null,0.4,0.4,0.4,0.4,null,0.4,0.4,0.4,0.4,null,0.4,0.4,0.4,0.4,null,0.4,0.4,0.4,0.4,null,0.4,0.4,2,2,null,0.4,0.4,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio of Injection Well Buildup to Production Well Drawdown",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V165:Y165)","v":1},{"$f":"IF(ISBLANK(AA165),LOOKUP($R$28,$V$28:$Y$28,V165:Y165),AA165)","v":1},null,null,1,1,1,1,null,null,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Thermal Drawdown "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Rate of Decline",null,"%/yr",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V167:Y167)","v":5.0000000000000001E-3},{"$f":"IF(ISBLANK(AA167),LOOKUP($R$28,$V$28:$Y$28,V167:Y167),AA167)","v":5.0000000000000001E-3},"x",null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS167,IF($AV$26=\"Brownfield\", BC167,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX167,IF($AV$26=\"Brownfield\", BH167,\"FAIL\"))))","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"INDEX($BN167:$CZ167, 1, $BE$21+AX$28)","v":5.0000000000000001E-3},5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,{"$f":"INDEX($BN167:$CZ167, 1, 5+$BE$21+BH$28)","v":5.0000000000000001E-3},6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,5.0000000000000001E-3,6.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,null,5.0000000000000001E-3,6.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3,null,5.0000000000000001E-3,6.0000000000000001E-3,2.5000000000000001E-3,2.5000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calc Maximum Allowable Temperature Decline?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V168:Y168)","v":"Yes"},{"$f":"IF(ISBLANK(AA168),LOOKUP($R$28,$V$28:$Y$28,V168:Y168),AA168)","v":"Yes"},null,null,"Yes","Yes","Yes","Yes",null,null,null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Water Loss "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Subsurface Water loss as % of injected flow (> 0)",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V170:Y170)","v":0},{"$f":"IF(ISBLANK(AA170),LOOKUP($R$28,$V$28:$Y$28,V170:Y170),AA170)","v":0},"x",null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS170,IF($AV$26=\"Brownfield\", BC170,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX170,IF($AV$26=\"Brownfield\", BH170,\"FAIL\"))))","v":0},0,0.05,0.05,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,0,0,0.05,0.05,null,{"$f":"INDEX($BN170:$CZ170, 1, $BE$21+AX$28)","v":0},0,0.05,0.05,null,0,0,0.05,0.05,null,{"$f":"INDEX($BN170:$CZ170, 1, 5+$BE$21+BH$28)","v":0},0,0.05,0.05,null,null,0,0,0.05,0.05,null,0,0,0.05,0.05,null,0,0,0.05,0.05,null,0,0,0.05,0.05,null,0,0,0.05,0.05,null,0,0,0.05,0.05,null,0,0,0.05,0.05,null,0,0,0.05,0.05,null,0,0,1.0000000000000002E-2,1.0000000000000002E-2,null,0,0,1.0000000000000002E-2,1.0000000000000002E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is water loss for Flash Cooling system to be made-up?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V171:Y171)","v":"No"},{"$f":"IF(ISBLANK(AA171),LOOKUP($R$28,$V$28:$Y$28,V171:Y171),AA171)","v":"No"},null,null,"No","No","No","Yes",null,null,null,null,"No","No","No","No","No",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","No","No","Yes",null,"No","No","No","Yes",null,"No","No","No","Yes",null,"No","No","No","Yes",null,null,"No","No","No","Yes",null,"No","No","No","Yes",null,"No","No","No","Yes",null,"No","No","No","Yes",null,"No","No","No","Yes",null,"No","No","No","Yes",null,"No","No","No","Yes",null,"No","No","No","Yes",null,"No","No","No","Yes",null,"No","No","No","Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Makeup Water cost ",null,"$/acre-ft",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V172:Y172)","v":300},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V172:Y172)*AB172*(IF(ISBLANK(AA172),1,AA172))","v":300},"x",null,300,300,300,300,null,null,1,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,300,300,300,300,null,300,300,300,300,null,300,300,300,300,null,300,300,300,300,null,null,300,300,300,300,null,300,300,300,300,null,300,300,300,300,null,300,300,300,300,null,300,300,300,300,null,300,300,300,300,null,300,300,300,300,null,300,300,300,300,null,0,300,300,2000,null,0,300,300,2000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flow into/out of multiple zones in production/injection interval?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V173:Y173)","v":"No"},{"$f":"IF(ISBLANK(AA173),LOOKUP($R$28,$V$28:$Y$28,V173:Y173),AA173)","v":"No"},null,null,"No","No","Yes","Yes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes",null,"No","No","Yes","Yes"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"OPERATION & MAINTENANCE"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input Annual O&M Costs or Calculate?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V176:Y176)","v":"Calculate"},{"$f":"IF(ISBLANK(AA176),LOOKUP($R$28,$V$28:$Y$28,V176:Y176),AA176)","v":"Calculate"},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS176,IF($AV$26=\"Brownfield\", BC176,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX176,IF($AV$26=\"Brownfield\", BH176,\"FAIL\"))))","v":"Calculate"},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT176,IF($AV$26=\"Brownfield\", BD176,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY176,IF($AV$26=\"Brownfield\", BI176,\"FAIL\"))))","v":"Calculate"},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU176,IF($AV$26=\"Brownfield\", BE176,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ176,IF($AV$26=\"Brownfield\", BJ176,\"FAIL\"))))","v":"Calculate"},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV176,IF($AV$26=\"Brownfield\", BF176,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA176,IF($AV$26=\"Brownfield\", BK176,\"FAIL\"))))","v":"Calculate"},null,null,null,null,"Calculate","Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate",null,"Calculate","Calculate",null,null,null,"Calculate","Calculate","Calculate","Calculate",null,{"$f":"INDEX($BN176:$CZ176, 1, $BE$21+AX$28)","v":"Calculate"},{"$f":"INDEX($BN176:$CZ176, 1, $BE$21+AY$28)","v":"Calculate"},"Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,{"$f":"INDEX($BN176:$CZ176, 1, 5+$BE$21+BH$28)","v":"Calculate"},{"$f":"INDEX($BN176:$CZ176, 1, 5+$BE$21+BI$28)","v":"Calculate"},{"$f":"INDEX($BN176:$CZ176, 1, 5+$BE$21+BJ$28)","v":"Calculate"},{"$f":"INDEX($BN176:$CZ176, 1, 5+$BE$21+BK$28)","v":"Calculate"},null,null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate",null,"Calculate","Calculate","Calculate","Calculate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Cost Calculation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Fraction of operator labor assigned to field",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V179:Y179)","v":0.25},{"$f":"IF(ISBLANK(AA179),LOOKUP($R$28,$V$28:$Y$28,V179:Y179),AA179)","v":0.25},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS179,IF($AV$26=\"Brownfield\", BC179,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX179,IF($AV$26=\"Brownfield\", BH179,\"FAIL\"))))","v":0.25},0.25,0.25,0.25,null,null,null,null,0.25,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,null,0.25,0.25,null,null,null,0.25,0.25,0.25,0.25,null,{"$f":"INDEX($BN179:$CZ179, 1, $BE$21+AX$28)","v":0.25},0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,null,{"$f":"INDEX($BN179:$CZ179, 1, 5+$BE$21+BH$28)","v":0.25},0.25,0.25,0.25,null,null,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25,null,0.25,0.25,0.25,0.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Labor multiplier (burdened labor cost)",null,"enter multiplier",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V180:Y180)","v":1.8},{"$f":"IF(ISBLANK(AA181),LOOKUP($R$28,$V$28:$Y$28,V180:Y180),AA181)","v":1.8},"x",null,1.8,1.8,1.8,1.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8,null,1.8,1.8,1.8,1.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Staff Count",null,null,null,{"$f":"OUT!G350","v":14.691810507247807},{"$f":"OUT!H350","v":14.691810507247807},null,null,null,null,null,null,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Maintenance",null,"Staff Count Multiplier",null,null,{"$f":"IF(ISBLANK(AA182),LOOKUP($R$28,$V$28:$Y$28,V182:Y182),AA182)","v":1},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS182,IF($AV$26=\"Brownfield\", BC182,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX182,IF($AV$26=\"Brownfield\", BH182,\"FAIL\"))))","v":1},1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,{"$f":"INDEX($BN182:$CZ182, 1, 5+$BE$21+BH$28)","v":1},1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,0.8,0.8,0.7,0.7,null,0.8,0.8,0.7,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Maintenance non-labor (fraction of field cost)",null,"%",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V183:Y183)","v":1.4999999999999999E-2},{"$f":"IF(ISBLANK(AA183),LOOKUP($R$28,$V$28:$Y$28,V183:Y183),AA183)","v":1.4999999999999999E-2},"x",null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,null,1.2E-2,1.2E-2,0.01,0.01,null,1.2E-2,1.2E-2,0.01,0.01]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal fluid treatment - chemical dosage",null,"ppm",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V184:Y184)","v":0},{"$f":"IF(ISBLANK(AA184),LOOKUP($R$28,$V$28:$Y$28,V184:Y184),AA184)","v":0},null,null,0,0,0,0,null,null,null,null,0.5,0.5,0.5,0.5,0.5,null,0.5,0.5,0.5,null,0.5,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V185:Y185)","v":22.5},{"$f":"IF(ISBLANK(AA185),LOOKUP($R$28,$V$28:$Y$28,V185:Y185),AA185)*AB185","v":22.5},null,null,0,22.5,0,22.5,null,null,1,null,0,10,0,10,0,null,0,0,0,null,10,10,null,null,null,null,22.5,null,22.5,null,null,22.5,null,22.5,null,null,22.5,null,22.5,null,null,{"$f":"INDEX($BN185:$CZ185, 1, 5+$BE$21+BI$28)","v":22.5},null,{"$f":"INDEX($BN185:$CZ185, 1, 5+$BE$21+BK$28)","v":22.5},null,null,null,22.5,null,22.5,null,null,22.5,null,22.5,null,null,22.5,null,22.5,null,null,22.5,null,22.5,null,null,22.5,null,22.5,null,null,22.5,null,22.5,null,null,22.5,null,22.5,null,null,22.5,null,22.5,null,0,22.5,0,22.5,null,null,22.5,null,22.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual O&M non-labor (fraction of plant cost)",null,"%",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V187:Y187)","v":1.7999999999999999E-2},{"$f":"LOOKUP($R$28,$V$28:$Y$28,V187:Y187)","v":1.7999999999999999E-2},"x",null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS187,IF($AV$26=\"Brownfield\", BC187,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX187,IF($AV$26=\"Brownfield\", BH187,\"FAIL\"))))","v":1.7999999999999999E-2},1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,{"$f":"INDEX($BN187:$CZ187, 1, 5+$BE$21+BH$28)","v":1.7999999999999999E-2},{"$f":"INDEX($BN187:$CZ187, 1, 5+$BE$21+BI$28)","v":1.7999999999999999E-2},{"$f":"INDEX($BN187:$CZ187, 1, 5+$BE$21+BJ$28)","v":1.7999999999999999E-2},{"$f":"INDEX($BN187:$CZ187, 1, 5+$BE$21+BK$28)","v":1.7999999999999999E-2},null,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,1.7999999999999999E-2,null,1.6499999999999997E-2,1.6499999999999997E-2,1.4999999999999998E-2,1.4999999999999998E-2,null,1.6499999999999997E-2,1.6499999999999997E-2,1.4999999999999998E-2,1.4999999999999998E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water treatment chemical dosage",null,"ppm",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V188:Y188)","v":0},{"$f":"IF(ISBLANK(AA188),LOOKUP($R$28,$V$28:$Y$28,V188:Y188),AA188)","v":0},null,null,0,0,0,0,null,null,null,null,10,10,10,10,10,null,10,10,10,null,10,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Chemical cost",null,"$/gal",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V189:Y189)","v":1.7},{"$f":"IF(ISBLANK(AA189),LOOKUP($R$28,$V$28:$Y$28,V189:Y189),AA189)*AB189","v":1.7},null,null,0,1.7,0,1.7,null,null,1,null,0,1,0,1,0,null,null,null,null,null,1,1,null,null,null,null,{"$f":"1*0+1.7","v":1.7},null,{"$f":"1*0+1.7","v":1.7},null,null,1.7,null,1.7,null,null,{"$f":"1*0+1.7","v":1.7},null,{"$f":"1*0+1.7","v":1.7},null,null,{"$f":"INDEX($BN189:$CZ189, 1, 5+$BE$21+BI$28)","v":1.7},null,{"$f":"INDEX($BN189:$CZ189, 1, 5+$BE$21+BK$28)","v":1.7},null,null,null,{"$f":"1*0+1.7","v":1.7},null,{"$f":"1*0+1.7","v":1.7},null,null,{"$f":"1*0+1.7","v":1.7},null,{"$f":"1*0+1.7","v":1.7},null,null,{"$f":"1*0+1.7","v":1.7},null,{"$f":"1*0+1.7","v":1.7},null,null,{"$f":"1*0+1.7","v":1.7},null,{"$f":"1*0+1.7","v":1.7},null,null,{"$f":"1*0+1.7","v":1.7},null,{"$f":"1*0+1.7","v":1.7},null,null,{"$f":"1*0+1.7","v":1.7},null,{"$f":"1*0+1.7","v":1.7},null,null,{"$f":"1*0+1.7","v":1.7},null,{"$f":"1*0+1.7","v":1.7},null,null,{"$f":"1*0+1.7","v":1.7},null,{"$f":"1*0+1.7","v":1.7},null,0,1.7,0,1.7,null,null,1.7,null,1.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Geothermal Production Pump Maintenance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of production pump used",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V191:Y191)","v":"Lineshaft"},{"$f":"IF(ISBLANK(AA191),LOOKUP($R$28,$V$28:$Y$28,V191:Y191),AA191)","v":"Lineshaft"},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS191,IF($AV$26=\"Brownfield\", BC191,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX191,IF($AV$26=\"Brownfield\", BH191,\"FAIL\"))))","v":"Lineshaft"},"Lineshaft","Lineshaft","Lineshaft",null,null,null,null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft",null,null,null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,{"$f":"INDEX($BN191:$CZ191, 1, 5+$BE$21+BH$28)","v":"Lineshaft"},"Lineshaft","Lineshaft","Lineshaft",null,null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft",null,"Lineshaft","Lineshaft","Lineshaft","Lineshaft"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lineshaft pump operating life [p]",null,"yr",null,3,3,"x",null,3,3,3,3,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,3,3,3,3,null,3,3,3,3,null,3,3,3,3,null,3,3,3,3,null,null,3,3,3,3,null,3,3,3,3,null,3,3,3,3,null,3,3,3,3,null,3,3,3,3,null,3,3,3,3,null,3,3,3,3,null,3,3,3,3,null,6,3,6,3,null,6,3,6,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Reference Pump Depth",null,"ft",null,500,500,null,null,500,500,500,500,null,null,null,null,1,1,1,1,1,null,1,1,1,null,1,1,null,null,null,500,500,500,500,null,500,500,500,500,null,500,500,500,500,null,500,500,500,500,null,null,500,500,500,500,null,500,500,500,500,null,500,500,500,500,null,500,500,500,500,null,500,500,500,500,null,500,500,500,500,null,500,500,500,500,null,500,500,500,500,null,500,500,500,500,null,500,500,500,500]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Annual Lube Oil Cost",null,"$/yr",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V194:Y194)","v":4300},4300,null,null,4300,4300,4300,4300,null,null,null,null,4,4,4,4,4,null,4,4,4,null,4,4,null,null,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,4300,4300,4300,4300,null,4300,4300,4300,4300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Submersible pump operating life [p]",null,"yr",null,2,2,null,null,2,2,2,2,null,null,null,null,2,2,2,2,2,null,2,2,2,null,2,2,null,null,null,2,2,2,2,null,{"$f":"INDEX($BN195:$CZ195, 1, $BE$21+AX$28)","v":2},2,2,2,null,2,2,2,2,null,2,2,2,2,null,null,2,2,2,2,null,2,2,2,2,null,2,2,2,2,null,2,2,2,2,null,2,2,2,2,null,2,2,2,2,null,2,2,2,2,null,2,2,2,2,null,2,2,2,2,null,2,2,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes and Insurance (Plant & Well Field Capital Costs)",null,null,null,7.4999999999999997E-3,7.4999999999999997E-3,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,null,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"POWER PLANT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Cost (included in plant cost)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are transmission line costs to be included?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V200:Y200)","v":"No"},{"$f":"IF(ISBLANK(AA200),LOOKUP($R$28,$V$28:$Y$28,V200:Y200),AA200)","v":"No"},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS200,IF($AV$26=\"Brownfield\", BC200,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX200,IF($AV$26=\"Brownfield\", BH200,\"FAIL\"))))","v":"No"},"No","No","No",null,null,null,null,"Yes","Yes","Yes","Yes","Yes",null,"Yes","Yes","Yes",null,"Yes","Yes",null,null,null,"No","No","No","No",null,{"$f":"INDEX($BN200:$CZ200, 1, $BE$21+AX$28)","v":"No"},"No","No","No",null,"No","No","No","No",null,{"$f":"INDEX($BN200:$CZ200, 1, 5+$BE$21+BH$28)","v":"No"},"No","No","No",null,null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No",null,"No","No","No","No"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Transmission Line Voltage",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V201:Y201)","v":"≤115kV"},{"$f":"IF(ISBLANK(AA201),LOOKUP($R$28,$V$28:$Y$28,V201:Y201),AA201)","v":"≤115kV"},null,null,"≤115kV","≤115kV","≤115kV","≤115kV",null,null,null,null,"≤115kV","≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV",null,null,null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV",null,"≤115kV","≤115kV","≤115kV","≤115kV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain Conditions",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V202:Y202)","v":"Flat"},{"$f":"IF(ISBLANK(AA202),LOOKUP($R$28,$V$28:$Y$28,V202:Y202),AA202)","v":"Flat"},null,null,"Flat","Flat","Flat","Flat",null,null,null,null,"Flat","Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat",null,"Flat","Flat",null,null,null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat",null,"Flat","Flat","Flat","Flat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Population Density",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V203:Y203)","v":"Rural"},{"$f":"IF(ISBLANK(AA203),LOOKUP($R$28,$V$28:$Y$28,V203:Y203),AA203)","v":"Rural"},null,null,"Rural","Rural","Rural","Rural",null,null,null,null,"Rural","Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural",null,"Rural","Rural",null,null,null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural",null,"Rural","Rural","Rural","Rural"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Length of Transmission Line",null,"miles",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V204:Y204)","v":0},{"$f":"IF(ISBLANK(AA204),LOOKUP($R$28,$V$28:$Y$28,V204:Y204),AA204)","v":0},null,null,0,0,0,0,null,null,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting Process Costs for Power Plant Construction",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V206:Y206)","v":0},{"$f":"IF(ISBLANK(AA206),LOOKUP($R$28,$V$28:$Y$28,V206:Y206),AA206)","v":0},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS206,IF($AV$26=\"Brownfield\", BC206,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX206,IF($AV$26=\"Brownfield\", BH206,\"FAIL\"))))","v":0},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT206,IF($AV$26=\"Brownfield\", BD206,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY206,IF($AV$26=\"Brownfield\", BI206,\"FAIL\"))))","v":0},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU206,IF($AV$26=\"Brownfield\", BE206,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ206,IF($AV$26=\"Brownfield\", BJ206,\"FAIL\"))))","v":0},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV206,IF($AV$26=\"Brownfield\", BF206,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA206,IF($AV$26=\"Brownfield\", BK206,\"FAIL\"))))","v":0},null,null,null,null,0,0,0,0,0,null,0,0,0,null,0,0,null,null,null,0,0,0,0,null,{"$f":"INDEX($BN206:$CZ206, 1, $BE$21+AX$28)","v":0},0,0,0,null,0,0,0,0,null,{"$f":"INDEX($BN206:$CZ206, 1, 5+$BE$21+BH$28)","v":0},{"$f":"INDEX($BN206:$CZ206, 1, 5+$BE$21+BI$28)","v":0},{"$f":"INDEX($BN206:$CZ206, 1, 5+$BE$21+BJ$28)","v":0},{"$f":"INDEX($BN206:$CZ206, 1, 5+$BE$21+BK$28)","v":0},null,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Plant Parameters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V208:Y208)","v":"Power Sales"},{"$f":"IF(ISBLANK(AA208),LOOKUP($R$28,$V$28:$Y$28,V208:Y208),AA208)","v":"Power Sales"},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS208,IF($AV$26=\"Brownfield\", BC208,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX208,IF($AV$26=\"Brownfield\", BH208,\"FAIL\"))))","v":"Power Sales"},"Power Sales","Power Sales","Power Sales",null,null,null,null,"Power Sales","Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales",null,null,null,"Power Sales","Power Sales","Power Sales","Power Sales",null,{"$f":"INDEX($BN208:$CZ208, 1, $BE$21+AX$28)","v":"Power Sales"},"Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales","Power Sales",null,{"$f":"INDEX($BN208:$CZ208, 1, 5+$BE$21+BH$28)","v":"Power Sales"},"Power Sales","Power Sales","Power Sales",null,null,"Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales","Power Sales",null,"Power Sales","Power Sales","Power Sales","Power Sales"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales ",null,"MW",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V209:Y209)","v":40},{"$f":"IF(ISBLANK(AA209),LOOKUP($R$28,$V$28:$Y$28,V209:Y209),AA209)","v":40},"x",null,30,40,25,30,null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,30,40,25,30,null,30,40,25,30,null,30,40,25,30,null,30,40,25,30,null,null,30,40,25,30,null,30,40,25,30,null,30,40,25,30,null,30,40,25,30,null,30,40,25,30,null,30,40,25,30,null,10,13,8,10,null,10,13,8,10,null,50,50,50,60,null,50,50,50,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter Number of Wells",null,"well count",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V210:Y210)","v":4},{"$f":"IF(ISBLANK(AA210),LOOKUP($R$28,$V$28:$Y$28,V210:Y210),AA210)","v":4},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS210,IF($AV$26=\"Brownfield\", BC210,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX210,IF($AV$26=\"Brownfield\", BH210,\"FAIL\"))))","v":4},4,4,4,null,null,null,null,4,4,4,4,4,null,null,null,null,null,null,null,null,null,null,4,4,4,4,null,4,4,4,4,null,4,4,4,4,null,4,4,4,4,null,null,4,4,4,4,null,4,4,4,4,null,4,4,4,4,null,4,4,4,4,null,4,4,4,4,null,4,4,4,4,null,4,4,4,4,null,4,4,4,4,null,4,4,4,4,null,4,4,4,4]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of independent power units",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V211:Y211)","v":1},{"$f":"IF(ISBLANK(AA211),LOOKUP($R$28,$V$28:$Y$28,V211:Y211),AA211)","v":1},null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Binary Power Plant"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Use the calculated performance or input brine effectiveness?",null,null,null,"Calculate","Calculate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Default Scenario Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Major Component Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Material of Construction- GF heaters",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V216:Y216)","v":0},{"$f":"IF(ISBLANK(AA216),LOOKUP($R$28,$V$28:$Y$28,V216:Y216),AA216)","v":0},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS216,IF($AV$26=\"Brownfield\", BC216,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX216,IF($AV$26=\"Brownfield\", BH216,\"FAIL\"))))","v":"carbon stl"},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU216,IF($AV$26=\"Brownfield\", BE216,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ216,IF($AV$26=\"Brownfield\", BJ216,\"FAIL\"))))","v":"carbon stl"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"carbon stl",null,"carbon stl",null,null,{"$f":"INDEX($BN216:$CZ216, 1, $BE$21+AX$28)","v":"carbon stl"},null,{"$f":"INDEX($BN216:$CZ216, 1, $BE$21+AZ$28)","v":"carbon stl"},null,null,"carbon stl",null,"carbon stl",null,null,{"$f":"INDEX($BN216:$CZ216, 1, 5+$BE$21+BH$28)","v":"carbon stl"},null,{"$f":"INDEX($BN216:$CZ216, 1, 5+$BE$21+BJ$28)","v":"carbon stl"},null,null,null,"carbon stl",null,"carbon stl",null,null,"carbon stl",null,"carbon stl",null,null,"carbon stl",null,"carbon stl",null,null,"carbon stl",null,"carbon stl",null,null,"carbon stl",null,"carbon stl",null,null,"carbon stl",null,"carbon stl",null,null,"carbon stl",null,"carbon stl",null,null,"carbon stl",null,"carbon stl",null,null,"carbon stl",null,"carbon stl",null,null,"carbon stl",null,"carbon stl"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter tube material cost multiplier ",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V217:Y217)","v":0},{"$f":"IF(ISBLANK(AA217),LOOKUP($R$28,$V$28:$Y$28,V217:Y217),AA217)","v":0},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS217,IF($AV$26=\"Brownfield\", BC217,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX217,IF($AV$26=\"Brownfield\", BH217,\"FAIL\"))))","v":1},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU217,IF($AV$26=\"Brownfield\", BE217,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ217,IF($AV$26=\"Brownfield\", BJ217,\"FAIL\"))))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,{"$f":"INDEX($BN217:$CZ217, 1, 5+$BE$21+BH$28)","v":1},null,{"$f":"INDEX($BN217:$CZ217, 1, 5+$BE$21+BJ$28)","v":1},null,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V219:Y219)","v":0},{"$f":"IF(ISBLANK(AA219),LOOKUP($R$28,$V$28:$Y$28,V219:Y219),AA219)","v":0},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS219,IF($AV$26=\"Brownfield\", BC219,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX219,IF($AV$26=\"Brownfield\", BH219,\"FAIL\"))))","v":0.05},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU219,IF($AV$26=\"Brownfield\", BE219,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ219,IF($AV$26=\"Brownfield\", BJ219,\"FAIL\"))))","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,null,0.05,null,null,{"$f":"INDEX($BN219:$CZ219, 1, $BE$21+AX$28)","v":0.05},null,{"$f":"INDEX($BN219:$CZ219, 1, $BE$21+AZ$28)","v":0.05},null,null,0.05,null,0.05,null,null,{"$f":"INDEX($BN219:$CZ219, 1, 5+$BE$21+BH$28)","v":0.05},null,{"$f":"INDEX($BN219:$CZ219, 1, 5+$BE$21+BJ$28)","v":0.05},null,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V220:Y220)","v":0},{"$f":"IF(ISBLANK(AA220),LOOKUP($R$28,$V$28:$Y$28,V220:Y220),AA220)","v":0},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS220,IF($AV$26=\"Brownfield\", BC220,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX220,IF($AV$26=\"Brownfield\", BH220,\"FAIL\"))))","v":0.05},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU220,IF($AV$26=\"Brownfield\", BE220,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ220,IF($AV$26=\"Brownfield\", BJ220,\"FAIL\"))))","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,{"$f":"INDEX($BN220:$CZ220, 1, 5+$BE$21+BH$28)","v":0.05},null,{"$f":"INDEX($BN220:$CZ220, 1, 5+$BE$21+BJ$28)","v":0.05},null,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Plant Cost for Default Scenario ?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V221:Y221)","v":0},{"$f":"IF(ISBLANK(AA221),LOOKUP($R$28,$V$28:$Y$28,V221:Y221),AA221)","v":0},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS221,IF($AV$26=\"Brownfield\", BC221,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX221,IF($AV$26=\"Brownfield\", BH221,\"FAIL\"))))","v":"Yes"},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU221,IF($AV$26=\"Brownfield\", BE221,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ221,IF($AV$26=\"Brownfield\", BJ221,\"FAIL\"))))","v":"Yes"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes","NA","Yes","NA",null,"Yes","NA","Yes","NA",null,"Yes","NA","Yes","NA",null,{"$f":"INDEX($BN221:$CZ221, 1, 5+$BE$21+BH$28)","v":"Yes"},"NA",{"$f":"INDEX($BN221:$CZ221, 1, 5+$BE$21+BJ$28)","v":"Yes"},"NA",null,null,"Yes","NA","Yes","NA",null,"Yes","NA","Yes","NA",null,"Yes","NA","Yes","NA",null,"Yes","NA","Yes","NA",null,"Yes","NA","Yes","NA",null,"Yes","NA","Yes","NA",null,"Yes","NA","Yes","NA",null,"Yes","NA","Yes","NA",null,"Yes",null,"Yes",null,null,"Yes","NA","Yes","NA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Power Plant",null,"BINARY Plant Cost Multiplier",null,null,{"$f":"IF(ISBLANK(AA222),LOOKUP($R$28,$V$28:$Y$28,V222:Y222),AA222)","v":0},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS222,IF($AV$26=\"Brownfield\", BC222,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX222,IF($AV$26=\"Brownfield\", BH222,\"FAIL\"))))","v":1},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU222,IF($AV$26=\"Brownfield\", BE222,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ222,IF($AV$26=\"Brownfield\", BJ222,\"FAIL\"))))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,{"$f":"INDEX($BN222:$CZ222, 1, 5+$BE$21+BH$28)","v":1},null,{"$f":"INDEX($BN222:$CZ222, 1, 5+$BE$21+BJ$28)","v":1},null,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,0.93,null,0.9,null,null,0.93,null,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Performance"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of flashes",null,"1 or 2",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V224:Y224)","v":2},{"$f":"IF(ISBLANK(AA224),LOOKUP($R$28,$V$28:$Y$28,V224:Y224),AA224)","v":2},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT224,IF($AV$26=\"Brownfield\", BD224,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY224,IF($AV$26=\"Brownfield\", BI224,\"FAIL\"))))","v":2},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV224,IF($AV$26=\"Brownfield\", BF224,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA224,IF($AV$26=\"Brownfield\", BK224,\"FAIL\"))))","v":2},null,null,null,null,null,2,null,2,null,null,null,null,null,null,2,2,null,null,null,null,2,null,2,null,null,{"$f":"INDEX($BN224:$CZ224, 1, $BE$21+AY$28)","v":2},null,{"$f":"INDEX($BN224:$CZ224, 1, $BE$21+BA$28)","v":2},null,null,2,null,2,null,null,{"$f":"INDEX($BN224:$CZ224, 1, 5+$BE$21+BI$28)","v":2},null,{"$f":"INDEX($BN224:$CZ224, 1, 5+$BE$21+BK$28)","v":2},null,null,null,2,null,2,null,null,2,null,2,null,null,2,null,2,null,null,2,null,2,null,null,2,null,2,null,null,2,null,2,null,null,2,null,2,null,null,2,null,2,null,null,2,null,2,null,null,2,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Use calculated flash P's or input values",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V225:Y225)","v":"Calculate"},{"$f":"IF(ISBLANK(AA225),LOOKUP($R$28,$V$28:$Y$28,V225:Y225),AA225)","v":"Calculate"},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT225,IF($AV$26=\"Brownfield\", BD225,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY225,IF($AV$26=\"Brownfield\", BI225,\"FAIL\"))))","v":"Calculate"},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV225,IF($AV$26=\"Brownfield\", BF225,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA225,IF($AV$26=\"Brownfield\", BK225,\"FAIL\"))))","v":"Calculate"},null,null,null,null,null,"Calculate",null,"Calculate",null,null,null,null,null,null,"Calculate","Calculate",null,null,null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate",null,null,{"$f":"INDEX($BN225:$CZ225, 1, 5+$BE$21+BI$28)","v":"Calculate"},null,{"$f":"INDEX($BN225:$CZ225, 1, 5+$BE$21+BK$28)","v":"Calculate"},null,null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate",null,null,"Calculate",null,"Calculate"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ambient Conditions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"T,wet bulb",null,"F",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V228:Y228)","v":60},{"$f":"IF(ISBLANK(AA228),LOOKUP($R$28,$V$28:$Y$28,V228:Y228),AA228)","v":60},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT228,IF($AV$26=\"Brownfield\", BD228,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY228,IF($AV$26=\"Brownfield\", BI228,\"FAIL\"))))","v":60},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV228,IF($AV$26=\"Brownfield\", BF228,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA228,IF($AV$26=\"Brownfield\", BK228,\"FAIL\"))))","v":60},null,null,null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely",null,null,null,null,60,null,60,null,null,{"$f":"INDEX($BN228:$CZ228, 1, $BE$21+AY$28)","v":60},null,60,null,null,60,null,60,null,null,{"$f":"INDEX($BN228:$CZ228, 1, 5+$BE$21+BI$28)","v":60},null,{"$f":"INDEX($BN228:$CZ228, 1, 5+$BE$21+BK$28)","v":60},null,null,null,60,null,60,null,null,60,null,60,null,null,60,null,60,null,null,60,null,60,null,null,60,null,60,null,null,60,null,60,null,null,60,null,60,null,null,60,null,60,null,null,60,null,60,null,null,60,null,60]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Atmospheric pressure",null,"psi",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V229:Y229)","v":14.7},{"$f":"IF(ISBLANK(AA229),LOOKUP($R$28,$V$28:$Y$28,V229:Y229),AA229)","v":14.7},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT229,IF($AV$26=\"Brownfield\", BD229,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY229,IF($AV$26=\"Brownfield\", BI229,\"FAIL\"))))","v":14.7},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV229,IF($AV$26=\"Brownfield\", BF229,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA229,IF($AV$26=\"Brownfield\", BK229,\"FAIL\"))))","v":14.7},null,null,null,null,null,14.7,null,14.7,null,null,null,null,null,null,14.7,14.7,null,null,null,null,14.7,null,14.7,null,null,14.7,null,14.7,null,null,14.7,null,14.7,null,null,{"$f":"INDEX($BN229:$CZ229, 1, 5+$BE$21+BI$28)","v":14.7},null,{"$f":"INDEX($BN229:$CZ229, 1, 5+$BE$21+BK$28)","v":14.7},null,null,null,14.7,null,14.7,null,null,14.7,null,14.7,null,null,14.7,null,14.7,null,null,14.7,null,14.7,null,null,14.7,null,14.7,null,null,14.7,null,14.7,null,null,14.7,null,14.7,null,null,14.7,null,14.7,null,null,14.7,null,14.7,null,null,14.7,null,14.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Efficiencies"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine efficiency",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V231:Y231)","v":0.8},{"$f":"IF(ISBLANK(AA231),LOOKUP($R$28,$V$28:$Y$28,V231:Y231),AA231)","v":0.8},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT231,IF($AV$26=\"Brownfield\", BD231,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY231,IF($AV$26=\"Brownfield\", BI231,\"FAIL\"))))","v":0.8},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV231,IF($AV$26=\"Brownfield\", BF231,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA231,IF($AV$26=\"Brownfield\", BK231,\"FAIL\"))))","v":0.8},null,null,null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely",null,null,null,null,{"$f":"80%","v":0.8},null,{"$f":"80%","v":0.8},null,null,{"$f":"INDEX($BN231:$CZ231, 1, $BE$21+AY$28)","v":0.8},null,0.8,null,null,{"$f":"80%","v":0.8},null,{"$f":"80%","v":0.8},null,null,{"$f":"INDEX($BN231:$CZ231, 1, 5+$BE$21+BI$28)","v":0.8},null,{"$f":"INDEX($BN231:$CZ231, 1, 5+$BE$21+BK$28)","v":0.8},null,null,null,{"$f":"80%","v":0.8},null,{"$f":"80%","v":0.8},null,null,{"$f":"80%","v":0.8},null,{"$f":"80%","v":0.8},null,null,{"$f":"80%","v":0.8},null,{"$f":"80%","v":0.8},null,null,{"$f":"80%","v":0.8},null,{"$f":"80%","v":0.8},null,null,{"$f":"80%","v":0.8},null,{"$f":"80%","v":0.8},null,null,{"$f":"80%","v":0.8},null,{"$f":"80%","v":0.8},null,null,{"$f":"80%","v":0.8},null,{"$f":"80%","v":0.8},null,null,{"$f":"80%","v":0.8},null,{"$f":"80%","v":0.8},null,null,0.82499999999999996,null,0.85,null,null,0.82499999999999996,null,0.85]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator efficiency",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V232:Y232)","v":0.98},{"$f":"IF(ISBLANK(AA232),LOOKUP($R$28,$V$28:$Y$28,V232:Y232),AA232)","v":0.98},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT232,IF($AV$26=\"Brownfield\", BD232,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY232,IF($AV$26=\"Brownfield\", BI232,\"FAIL\"))))","v":0.98},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV232,IF($AV$26=\"Brownfield\", BF232,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA232,IF($AV$26=\"Brownfield\", BK232,\"FAIL\"))))","v":0.98},null,null,null,null,null,0.98,null,0.98,null,null,null,null,null,null,0.98,0.98,null,null,null,null,0.98,null,0.98,null,null,0.98,null,0.98,null,null,0.98,null,0.98,null,null,{"$f":"INDEX($BN232:$CZ232, 1, 5+$BE$21+BI$28)","v":0.98},null,{"$f":"INDEX($BN232:$CZ232, 1, 5+$BE$21+BK$28)","v":0.98},null,null,null,0.98,null,0.98,null,null,0.98,null,0.98,null,null,0.98,null,0.98,null,null,0.98,null,0.98,null,null,0.98,null,0.98,null,null,0.98,null,0.98,null,null,0.98,null,0.98,null,null,0.98,null,0.98,null,null,0.98,null,0.98,null,null,0.98,null,0.98]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling water and condensate pump efficiency",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V233:Y233)","v":0.75},{"$f":"IF(ISBLANK(AA233),LOOKUP($R$28,$V$28:$Y$28,V233:Y233),AA233)","v":0.75},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT233,IF($AV$26=\"Brownfield\", BD233,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY233,IF($AV$26=\"Brownfield\", BI233,\"FAIL\"))))","v":0.75},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV233,IF($AV$26=\"Brownfield\", BF233,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA233,IF($AV$26=\"Brownfield\", BK233,\"FAIL\"))))","v":0.75},null,null,null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely",null,null,null,null,0.75,null,0.75,null,null,0.75,null,0.75,null,null,0.75,null,0.75,null,null,{"$f":"INDEX($BN233:$CZ233, 1, 5+$BE$21+BI$28)","v":0.75},null,{"$f":"INDEX($BN233:$CZ233, 1, 5+$BE$21+BK$28)","v":0.75},null,null,null,0.75,null,0.75,null,null,0.75,null,0.75,null,null,0.75,null,0.75,null,null,0.75,null,0.75,null,null,0.75,null,0.75,null,null,0.75,null,0.75,null,null,0.75,null,0.75,null,null,0.75,null,0.75,null,null,0.78,null,0.8,null,null,0.78,null,0.8]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash Pressure"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Is a constraint placed on the GF temperature leaving plant?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V235:Y235)","v":"Yes"},{"$f":"IF(ISBLANK(AA235),LOOKUP($R$28,$V$28:$Y$28,V235:Y235),AA235)","v":"Yes"},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT235,IF($AV$26=\"Brownfield\", BD235,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY235,IF($AV$26=\"Brownfield\", BI235,\"FAIL\"))))","v":"Yes"},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV235,IF($AV$26=\"Brownfield\", BF235,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA235,IF($AV$26=\"Brownfield\", BK235,\"FAIL\"))))","v":"Yes"},null,null,null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,"Yes",null,"Yes",null,null,{"$f":"INDEX($BN235:$CZ235, 1, $BE$21+AY$28)","v":"Yes"},null,"Yes",null,null,"Yes",null,"Yes",null,null,{"$f":"INDEX($BN235:$CZ235, 1, 5+$BE$21+BI$28)","v":"Yes"},null,{"$f":"INDEX($BN235:$CZ235, 1, 5+$BE$21+BK$28)","v":"Yes"},null,null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Define Steam Pressure Drops"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between high pressure flash and turbine",null,"psi",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V237:Y237)","v":1},{"$f":"IF(ISBLANK(AA237),LOOKUP($R$28,$V$28:$Y$28,V237:Y237),AA237)","v":1},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT237,IF($AV$26=\"Brownfield\", BD237,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY237,IF($AV$26=\"Brownfield\", BI237,\"FAIL\"))))","v":1},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV237,IF($AV$26=\"Brownfield\", BF237,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA237,IF($AV$26=\"Brownfield\", BK237,\"FAIL\"))))","v":1},null,null,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,1,null,1,null,null,{"$f":"INDEX($BN237:$CZ237, 1, $BE$21+AY$28)","v":1},null,1,null,null,1,null,1,null,null,{"$f":"INDEX($BN237:$CZ237, 1, 5+$BE$21+BI$28)","v":1},null,{"$f":"INDEX($BN237:$CZ237, 1, 5+$BE$21+BK$28)","v":1},null,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Input pressure drop between low pressure flash and turbine",null,"psi",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V238:Y238)","v":1},{"$f":"IF(ISBLANK(AA238),LOOKUP($R$28,$V$28:$Y$28,V238:Y238),AA238)","v":1},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT238,IF($AV$26=\"Brownfield\", BD238,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY238,IF($AV$26=\"Brownfield\", BI238,\"FAIL\"))))","v":1},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV238,IF($AV$26=\"Brownfield\", BF238,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA238,IF($AV$26=\"Brownfield\", BK238,\"FAIL\"))))","v":1},null,null,null,null,null,1,null,1,null,null,null,null,null,null,1,1,null,null,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,{"$f":"INDEX($BN238:$CZ238, 1, 5+$BE$21+BI$28)","v":1},null,{"$f":"INDEX($BN238:$CZ238, 1, 5+$BE$21+BK$28)","v":1},null,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling System"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Condenser type",null,"surface or direct contact",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V240:Y240)","v":"surface"},null,null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT240,IF($AV$26=\"Brownfield\", BD240,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY240,IF($AV$26=\"Brownfield\", BI240,\"FAIL\"))))","v":"surface"},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV240,IF($AV$26=\"Brownfield\", BF240,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA240,IF($AV$26=\"Brownfield\", BK240,\"FAIL\"))))","v":"surface"},null,null,null,null,null,"surface",null,"surface",null,null,null,null,null,null,"surface","surface",null,null,null,null,"surface",null,"surface",null,null,{"$f":"INDEX($BN240:$CZ240, 1, $BE$21+AY$28)","v":"surface"},null,"surface",null,null,"surface",null,"surface",null,null,{"$f":"INDEX($BN240:$CZ240, 1, 5+$BE$21+BI$28)","v":"surface"},null,{"$f":"INDEX($BN240:$CZ240, 1, 5+$BE$21+BK$28)","v":"surface"},null,null,null,"surface",null,"surface",null,null,"surface",null,"surface",null,null,"surface",null,"surface",null,null,"surface",null,"surface",null,null,"surface",null,"surface",null,null,"surface",null,"surface",null,null,"surface",null,"surface",null,null,"surface",null,"surface",null,null,"surface",null,"surface",null,null,"surface",null,"surface"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"CW pump head",null,"ft",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V241:Y241)","v":65},{"$f":"IF(ISBLANK(AA241),LOOKUP($R$28,$V$28:$Y$28,V241:Y241),AA241)","v":65},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT241,IF($AV$26=\"Brownfield\", BD241,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY241,IF($AV$26=\"Brownfield\", BI241,\"FAIL\"))))","v":65},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV241,IF($AV$26=\"Brownfield\", BF241,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA241,IF($AV$26=\"Brownfield\", BK241,\"FAIL\"))))","v":65},null,null,null,null,null,65,null,65,null,null,null,null,null,null,65,65,null,null,null,null,65,null,65,null,null,65,null,65,null,null,65,null,65,null,null,{"$f":"INDEX($BN241:$CZ241, 1, 5+$BE$21+BI$28)","v":65},null,{"$f":"INDEX($BN241:$CZ241, 1, 5+$BE$21+BK$28)","v":65},null,null,null,65,null,65,null,null,65,null,65,null,null,65,null,65,null,null,65,null,65,null,null,65,null,65,null,null,65,null,65,null,null,65,null,65,null,null,65,null,65,null,null,65,null,65,null,null,65,null,65]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cooling Water temperature rise  -DT,cooling water",null,"F",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V242:Y242)","v":25},{"$f":"IF(ISBLANK(AA242),LOOKUP($R$28,$V$28:$Y$28,V242:Y242),AA242)","v":25},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT242,IF($AV$26=\"Brownfield\", BD242,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY242,IF($AV$26=\"Brownfield\", BI242,\"FAIL\"))))","v":25},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV242,IF($AV$26=\"Brownfield\", BF242,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA242,IF($AV$26=\"Brownfield\", BK242,\"FAIL\"))))","v":25},null,null,null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely",null,null,null,null,25,null,25,null,null,25,null,25,null,null,25,null,25,null,null,{"$f":"INDEX($BN242:$CZ242, 1, 5+$BE$21+BI$28)","v":25},null,{"$f":"INDEX($BN242:$CZ242, 1, 5+$BE$21+BK$28)","v":25},null,null,null,25,null,25,null,null,25,null,25,null,null,25,null,25,null,null,25,null,25,null,null,25,null,25,null,null,25,null,25,null,null,25,null,25,null,null,25,null,25,null,null,25,null,25,null,null,25,null,25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-condenser",null,"F",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V243:Y243)","v":7.5},{"$f":"IF(ISBLANK(AA243),LOOKUP($R$28,$V$28:$Y$28,V243:Y243),AA243)","v":7.5},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT243,IF($AV$26=\"Brownfield\", BD243,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY243,IF($AV$26=\"Brownfield\", BI243,\"FAIL\"))))","v":7.5},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV243,IF($AV$26=\"Brownfield\", BF243,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA243,IF($AV$26=\"Brownfield\", BK243,\"FAIL\"))))","v":7.5},null,null,null,null,null,7.5,null,7.5,null,null,null,null,null,null,7.5,7.5,null,null,null,null,7.5,null,7.5,null,null,7.5,null,7.5,null,null,7.5,null,7.5,null,null,{"$f":"INDEX($BN243:$CZ243, 1, 5+$BE$21+BI$28)","v":7.5},null,{"$f":"INDEX($BN243:$CZ243, 1, 5+$BE$21+BK$28)","v":7.5},null,null,null,7.5,null,7.5,null,null,7.5,null,7.5,null,null,7.5,null,7.5,null,null,7.5,null,7.5,null,null,7.5,null,7.5,null,null,7.5,null,7.5,null,null,7.5,null,7.5,null,null,7.5,null,7.5,null,null,7.5,null,7.5,null,null,7.5,null,7.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Pinch Point-cooling tower",null,"F",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V244:Y244)","v":5},{"$f":"IF(ISBLANK(AA244),LOOKUP($R$28,$V$28:$Y$28,V244:Y244),AA244)","v":5},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT244,IF($AV$26=\"Brownfield\", BD244,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY244,IF($AV$26=\"Brownfield\", BI244,\"FAIL\"))))","v":5},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV244,IF($AV$26=\"Brownfield\", BF244,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA244,IF($AV$26=\"Brownfield\", BK244,\"FAIL\"))))","v":5},null,null,null,null,null,5,null,5,null,null,null,null,null,null,5,5,null,null,null,null,5,null,5,null,null,5,null,5,null,null,5,null,5,null,null,{"$f":"INDEX($BN244:$CZ244, 1, 5+$BE$21+BI$28)","v":5},null,{"$f":"INDEX($BN244:$CZ244, 1, 5+$BE$21+BK$28)","v":5},null,null,null,5,null,5,null,null,5,null,5,null,null,5,null,5,null,null,5,null,5,null,null,5,null,5,null,null,5,null,5,null,null,5,null,5,null,null,5,null,5,null,null,5,null,5,null,null,5,null,5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,#REF!)+0*0.00008*R30^3.163","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"NCG level",null,"ppm",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V246:Y246)","v":2000},{"$f":"IF(ISBLANK(AA246),LOOKUP($R$28,$V$28:$Y$28,V246:Y246),AA246)","v":2000},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT246,IF($AV$26=\"Brownfield\", BD246,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY246,IF($AV$26=\"Brownfield\", BI246,\"FAIL\"))))","v":2000},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV246,IF($AV$26=\"Brownfield\", BF246,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA246,IF($AV$26=\"Brownfield\", BK246,\"FAIL\"))))","v":2000},null,null,null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely",null,null,null,null,2000,null,2000,null,null,{"$f":"INDEX($BN246:$CZ246, 1, $BE$21+AY$28)","v":2000},null,2000,null,null,2000,null,2000,null,null,{"$f":"INDEX($BN246:$CZ246, 1, 5+$BE$21+BI$28)","v":2000},null,{"$f":"INDEX($BN246:$CZ246, 1, 5+$BE$21+BK$28)","v":2000},null,null,null,2000,null,2000,null,null,2000,null,2000,null,null,2000,null,2000,null,null,2000,null,2000,null,null,2000,null,2000,null,null,2000,null,2000,null,null,2000,null,2000,null,null,2000,null,2000,null,null,2000,null,2000,null,null,2000,null,2000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Molecular Weight of NCG's",null,null,null,44,44,null,null,null,44,null,44,null,null,null,null,null,44,null,44,null,null,null,null,null,null,44,44,null,null,null,null,44,null,44,null,null,44,null,44,null,null,44,null,44,null,null,44,null,44,null,null,null,44,null,44,null,null,44,null,44,null,null,44,null,44,null,null,44,null,44,null,null,44,null,44,null,null,44,null,44,null,null,44,null,44,null,null,44,null,44,null,null,44,null,44,null,null,44,null,44]
[null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,#REF!)*0+0.01*R246","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"H2S level",null,"ppm",null,20,20,null,null,null,20,null,20,null,null,null,null,null,"Most Likely",null,"Most Likely",null,null,null,null,null,null,"Most Likely","Most Likely",null,null,null,null,20,null,20,null,null,20,null,20,null,null,20,null,20,null,null,20,null,20,null,null,null,20,null,20,null,null,20,null,20,null,null,20,null,20,null,null,20,null,20,null,null,20,null,20,null,null,20,null,20,null,null,20,null,20,null,null,20,null,20,null,null,20,null,20,null,null,20,null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Method of NCG removal ",null,"Jet,VacPump or Hybrid",null,"Hybrid","Hybrid",null,null,null,"Hybrid",null,"Hybrid",null,null,null,null,null,"Hybrid",null,"Hybrid",null,null,null,null,null,null,"Hybrid","Hybrid",null,null,null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid",null,null,"Hybrid",null,"Hybrid"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Number of stages: ncg removal",null,null,null,3,3,null,null,null,3,null,3,null,null,null,null,null,3,null,3,null,null,null,null,null,null,3,3,null,null,null,null,3,null,3,null,null,3,null,3,null,null,3,null,3,null,null,3,null,3,null,null,null,3,null,3,null,null,3,null,3,null,null,3,null,3,null,null,3,null,3,null,null,3,null,3,null,null,3,null,3,null,null,3,null,3,null,null,3,null,3,null,null,3,null,3,null,null,3,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"NCG vacuum pump efficiency",null,null,null,0.7,0.7,null,null,null,0.7,null,0.7,null,null,null,null,null,0.7,null,0.7,null,null,null,null,null,null,0.7,0.7,null,null,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,0.7,null,0.7,null,null,0.7,null,0.7]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Flash-Steam Plant Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Equipment Related Input"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Steam condenser heat transfer coefficient (U)",null,"btu/h-sqft-F",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V254:Y254)","v":350},{"$f":"IF(ISBLANK(AA254),LOOKUP($R$28,$V$28:$Y$28,V254:Y254),AA254)","v":350},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT254,IF($AV$26=\"Brownfield\", BD254,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY254,IF($AV$26=\"Brownfield\", BI254,\"FAIL\"))))","v":350},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV254,IF($AV$26=\"Brownfield\", BF254,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA254,IF($AV$26=\"Brownfield\", BK254,\"FAIL\"))))","v":350},null,null,null,null,null,350,null,350,null,null,null,null,null,null,350,350,null,null,null,null,350,null,350,null,null,{"$f":"INDEX($BN254:$CZ254, 1, $BE$21+AY$28)","v":350},null,350,null,null,350,null,350,null,null,{"$f":"INDEX($BN254:$CZ254, 1, 5+$BE$21+BI$28)","v":350},null,{"$f":"INDEX($BN254:$CZ254, 1, 5+$BE$21+BK$28)","v":350},null,null,null,350,null,350,null,null,350,null,350,null,null,350,null,350,null,null,350,null,350,null,null,350,null,350,null,null,350,null,350,null,null,350,null,350,null,null,350,null,350,null,null,350,null,350,null,null,350,null,350]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Max droplet size in flash vessel",null,"micron",null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V255:Y255)","v":200},{"$f":"IF(ISBLANK(AA255),LOOKUP($R$28,$V$28:$Y$28,V255:Y255),AA255)","v":200},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT255,IF($AV$26=\"Brownfield\", BD255,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY255,IF($AV$26=\"Brownfield\", BI255,\"FAIL\"))))","v":200},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV255,IF($AV$26=\"Brownfield\", BF255,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA255,IF($AV$26=\"Brownfield\", BK255,\"FAIL\"))))","v":200},null,null,null,null,null,200,null,200,null,null,null,null,null,null,200,200,null,null,null,null,200,null,200,null,null,200,null,200,null,null,200,null,200,null,null,{"$f":"INDEX($BN255:$CZ255, 1, 5+$BE$21+BI$28)","v":200},null,{"$f":"INDEX($BN255:$CZ255, 1, 5+$BE$21+BK$28)","v":200},null,null,null,200,null,200,null,null,200,null,200,null,null,200,null,200,null,null,200,null,200,null,null,200,null,200,null,null,200,null,200,null,null,200,null,200,null,null,200,null,200,null,null,200,null,200,null,null,200,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Direct Construction Costs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V257:Y257)","v":0.05},{"$f":"IF(ISBLANK(AA257),LOOKUP($R$28,$V$28:$Y$28,V257:Y257),AA257)","v":0.05},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT257,IF($AV$26=\"Brownfield\", BD257,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY257,IF($AV$26=\"Brownfield\", BI257,\"FAIL\"))))","v":0.05},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV257,IF($AV$26=\"Brownfield\", BF257,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA257,IF($AV$26=\"Brownfield\", BK257,\"FAIL\"))))","v":0.05},null,null,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,0.05,null,0.05,null,null,{"$f":"INDEX($BN257:$CZ257, 1, $BE$21+AY$28)","v":0.05},null,{"$f":"INDEX($BN257:$CZ257, 1, $BE$21+BA$28)","v":0.05},null,null,0.05,null,0.05,null,null,{"$f":"INDEX($BN257:$CZ257, 1, 5+$BE$21+BI$28)","v":0.05},null,{"$f":"INDEX($BN257:$CZ257, 1, 5+$BE$21+BK$28)","v":0.05},null,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V258:Y258)","v":0.05},{"$f":"IF(ISBLANK(AA258),LOOKUP($R$28,$V$28:$Y$28,V258:Y258),AA258)","v":0.05},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT258,IF($AV$26=\"Brownfield\", BD258,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY258,IF($AV$26=\"Brownfield\", BI258,\"FAIL\"))))","v":0.05},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV258,IF($AV$26=\"Brownfield\", BF258,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA258,IF($AV$26=\"Brownfield\", BK258,\"FAIL\"))))","v":0.05},null,null,null,null,null,0.05,null,0.05,null,null,null,null,null,null,0.05,0.05,null,null,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,{"$f":"INDEX($BN258:$CZ258, 1, 5+$BE$21+BI$28)","v":0.05},null,{"$f":"INDEX($BN258:$CZ258, 1, 5+$BE$21+BK$28)","v":0.05},null,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05,null,null,0.05,null,0.05]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Use Calculated Flash Plant Cost ?",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V259:Y259)","v":"Yes"},{"$f":"IF(ISBLANK(AA259),LOOKUP($R$28,$V$28:$Y$28,V259:Y259),AA259)","v":"Yes"},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT259,IF($AV$26=\"Brownfield\", BD259,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY259,IF($AV$26=\"Brownfield\", BI259,\"FAIL\"))))","v":"Yes"},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV259,IF($AV$26=\"Brownfield\", BF259,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA259,IF($AV$26=\"Brownfield\", BK259,\"FAIL\"))))","v":"Yes"},null,null,null,null,null,"Yes",null,"Yes",null,null,null,null,null,null,"Yes","Yes",null,null,null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,{"$f":"INDEX($BN259:$CZ259, 1, 5+$BE$21+BI$28)","v":"Yes"},null,{"$f":"INDEX($BN259:$CZ259, 1, 5+$BE$21+BK$28)","v":"Yes"},null,null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes",null,null,"Yes",null,"Yes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Indirect Plant Costs",null,"FLASH Plant Cost Multiplier",null,null,{"$f":"IF(ISBLANK(AA260),LOOKUP($R$28,$V$28:$Y$28,V260:Y260),AA260)","v":1},null,null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT260,IF($AV$26=\"Brownfield\", BD260,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY260,IF($AV$26=\"Brownfield\", BI260,\"FAIL\"))))","v":1},null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV260,IF($AV$26=\"Brownfield\", BF260,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA260,IF($AV$26=\"Brownfield\", BK260,\"FAIL\"))))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,{"$f":"INDEX($BN260:$CZ260, 1, 5+$BE$21+BI$28)","v":1},null,{"$f":"INDEX($BN260:$CZ260, 1, 5+$BE$21+BK$28)","v":1},null,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,1,null,1,null,null,0.93,null,0.9,null,null,0.93,null,0.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Inputted % Multiplier for Indirect Cost",null,null,null,{"$f":"LOOKUP($R$28,$V$28:$Y$28,V261:Y261)","v":0.12},{"$f":"IF(ISBLANK(AA261),LOOKUP($R$28,$V$28:$Y$28,V261:Y261),AA261)","v":0.12},null,null,{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AS261,IF($AV$26=\"Brownfield\", BC261,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AX261,IF($AV$26=\"Brownfield\", BH261,\"FAIL\"))))","v":0.12},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AT261,IF($AV$26=\"Brownfield\", BD261,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AY261,IF($AV$26=\"Brownfield\", BI261,\"FAIL\"))))","v":0.12},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AU261,IF($AV$26=\"Brownfield\", BE261,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", AZ261,IF($AV$26=\"Brownfield\", BJ261,\"FAIL\"))))","v":0.12},{"$f":"IF($AV$25=\"Reference\", IF($AV$26=\"Greenfield\", AV261,IF($AV$26=\"Brownfield\", BF261,\"FAIL\")), IF($AV$25=\"Improved\", IF($AV$26=\"Greenfield\", BA261,IF($AV$26=\"Brownfield\", BK261,\"FAIL\"))))","v":0.12},null,null,null,null,"Most Likely","Most Likely","Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely","Most Likely",null,"Most Likely","Most Likely",null,null,null,0.12,0.12,0.12,0.12,null,{"$f":"INDEX($BN261:$CZ261, 1, $BE$21+AX$28)","v":0.12},0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,{"$f":"INDEX($BN261:$CZ261, 1, 5+$BE$21+BH$28)","v":0.12},{"$f":"INDEX($BN261:$CZ261, 1, 5+$BE$21+BI$28)","v":0.12},{"$f":"INDEX($BN261:$CZ261, 1, 5+$BE$21+BJ$28)","v":0.12},{"$f":"INDEX($BN261:$CZ261, 1, 5+$BE$21+BK$28)","v":0.12},null,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.12,0.12,0.12,0.12,null,0.08,0.08,0.08,0.08,null,0.08,0.08,0.08,0.08]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SNL GeoVision Drilling Cost Curves ",null,null,"Depth (m)",{"$f":"R31","v":5000},"Well Cost ($) = c1*x^2 + c2 *x + c3, where x = depth in meters"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Scenario","Well Type","Well Diam","Calculated Well Cost ($)","c1","c2","c3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base","Vertical Open Hole","Smaller Diameter",{"$f":"V268*$V$266^2+W268*$V$266+X268","v":11228934.632757559},0.30212039744642732,584.91124477597339,751368.47271701042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base","Vertical Open Hole","Larger Diameter",14054949.309065932,0.2818011071428575,1275.5213008241731,632315.12637363002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base","Deviated Liner","Smaller Diameter",12335511.772227772,0.28976783616383617,882.15067332667331,680562.50149850082]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base","Deviated Liner","Larger Diameter",15466494.40859141,0.25528196403596376,1716.7156833166866,500866.89110888354]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate 1","Vertical Open Hole","Smaller Diameter",5281134.9532967024,0.13709982967032977,129.61032802197732,1205587.5714285718]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate 1","Vertical Open Hole","Larger Diameter",7525467.2074175822,0.18926728846153854,293.45173653846126,1326526.3131868122]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate 1","Deviated Liner","Smaller Diameter",5868304.8585164826,0.15339673351648364,120.31699532966935,1431801.5439560455]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate 1","Deviated Liner","Larger Diameter",8166126.5645604394,0.19950433241758256,296.13010906593308,1697867.7087912099]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate 2","Vertical Open Hole","Smaller Diameter",3400021.7266483516,8.0395467032966881E-3,455.60507445054958,921007.6868131865]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate 2","Vertical Open Hole","Larger Diameter",4975739.4780219784,3.1454175824175497E-3,782.69675714285745,983620.25274725235]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate 2","Deviated Liner","Smaller Diameter",3801218.7925824178,8.5388214285713835E-3,506.08357335164885,1057330.3901098892]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Intermediate 2","Deviated Liner","Larger Diameter",5471507.8351648357,3.8019340659339773E-3,838.90248791208876,1181947.043956042]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ideal","Vertical Open Hole","Smaller Diameter",2850868.1153846155,2.5212417582417927E-3,439.4450340659339,590611.90109890129]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ideal","Vertical Open Hole","Larger Diameter",4229097.5343406592,-2.3974972527473042E-3,752.93946236263776,524337.65384615329]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ideal","Deviated Liner","Smaller Diameter",3212311.4436813188,7.1868818681317965E-3,455.85233324175886,753377.73076922947]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ideal","Deviated Liner","Larger Diameter",4671662.7554945052,3.7569945054945464E-3,762.52696318681285,765103.07692307711]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AY26","v":"Ideal"},{"$f":"IF(R29=\"Hydrothermal\", \"Vertical Open Hole\",IF(R29=\"EGS\", \"Deviated Liner\",\"error\"))","v":"Vertical Open Hole"},{"$f":"S114","v":"Smaller Diameter"},{"$f":"INDEX(U268:U283,SUM(R285:T285))","v":2850868.1153846155},"--> Scenario and Value Being Used by GETEM"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MATCH(R284,R$268:R$283,0)","v":13},{"$f":"MATCH(S284,S$268:S$283,0)-1","v":0},{"$f":"MATCH(T284,T$268:T$283,0)-1","v":0}]

{"sheet":"Scenario Definition","index":4,"n_rows":451,"n_cols":70,"rows_kept":451,"cut":false,"hidden":false,"merged":[[157,11,157,13],[154,11,155,13],[156,11,156,13],[274,12,274,13],[253,12,254,13],[170,11,171,13],[238,12,238,13],[208,12,208,13],[202,12,202,13],[204,12,204,13],[203,12,203,13],[60,12,60,13],[228,12,230,13],[249,12,250,13],[211,12,214,13],[224,12,227,13],[221,12,222,13],[206,12,206,13],[161,11,162,13],[207,12,207,13],[216,12,219,13],[164,11,165,13],[201,12,201,13],[205,12,205,13],[163,11,163,13],[169,11,169,13],[159,11,159,13],[406,9,406,10],[276,13,277,17],[367,12,368,16],[402,13,404,13],[351,10,352,10],[363,12,363,13],[365,12,365,13],[304,12,304,13],[308,12,308,14],[310,12,311,14],[312,10,312,13],[309,12,309,13],[350,12,352,14],[7,7,8,10],[62,9,62,10],[151,12,152,15],[100,11,102,13],[51,7,52,7],[10,13,12,13],[103,11,104,13],[69,12,70,13],[13,12,15,13],[51,12,51,13],[52,12,53,13],[55,12,56,13],[57,12,58,13],[72,12,76,13],[61,12,64,13],[51,8,53,9],[445,12,445,13],[265,12,265,13],[355,12,356,17],[430,12,431,13],[405,13,406,13],[421,12,421,13],[313,12,314,13],[282,12,282,13],[305,12,307,13],[271,12,272,13],[419,12,420,13],[438,12,438,13],[439,12,439,13]]}
[null,null,null,"filter"]
[]
[{"$f":"IN!A4","v":0},null,null,null,null,null,null,null,null,"Revised Scenario","GETEM Default",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Power Sales","Fixed Charge Rate","Yes","Greenfield","Smaller Diameter","Perforated / Slotted Liner","Cost Curves","% of Costs","Fixed Cost","Calculate",{"$f":"IF(A3=1,\"No\",\"Yes\")","v":"Yes"},"Well Count","Injection",1,"Submersible","surface","Lineshaft","Yes",null,null,"$/acre","acre","ft","psi","inch","$/ft","kg/s","kg/s-bar","C","$/acre-ft",null,"mile","$/mile","w-hr/lb,gf","psi",null,"$/gal","F"]
[{"$f":"IN!A9","v":0},null,null,null,null,null,null,"Estimated LCOE","₵/kW-hr",{"$f":"'Start Here'!E2","v":7.0097388335668436},{"$f":"'Start Here'!H2","v":6.9939147500138965},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Production Wells","EERE - Simple Discounted Cash Flow",{"$f":"IF(A3=1,\"Yes\",\"No\")","v":"No"},"Field Expansion","Larger Diameter","Open Hole","GETEM Estimate","Lump Sum","Calculated","Input","No","Confirmed Capacity","Production",2,"Lineshaft","direct contact","Submersible","No",null,null,"$/hectare","hectare","meter","bar","cm","$/m","lb/hr","lb/hr-psi","F","$/m^3",null,"km","$/km","kW-s/kg,gf","bar",null,"$/liter","C"]
[null,null,null,null,null,null,null,"Power Sales","kW",{"$f":"'Start Here'!E3","v":40000},{"$f":"'Start Here'!H3","v":40000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Both",null,null,null,null,null,null,null,null,null,null,null,null,null,"gpm","gpm/psi"]
[null,null,null,null,null,null,null,"Power Plant Output","kW",{"$f":"OUT!H437*1000","v":41602.682369441398},{"$f":"OUT!G437*1000","v":41602.682369441398}]
[null,null,null,null,null,null,null,"Errors/Warnings",null,{"$f":"'Error-Warnings'!E3","v":3}]
[null,null,null,null,null,null,null,"If you wish to change any of the parameters for the evaluated scenario, enter the value in the cell with yellow background. If the default is acceptable, leave the cell blank. If not blank, GETEM will use the value in the cell, even if 0 or negative."]
[]
[null,null,null,{"$f":"SUM(D11:D16)","v":0},null,null,null,null,null,"Revised Value","GETEM Default"]
[null,null,"x",{"$f":"IF(ISBLANK(J11),0,IF(J11=AG3,0,1))","v":0},null,null,null,"Is Project Evaluated Based on Power Sales or Production Well Count",null,"Power Sales",{"$f":"IN!H210","v":"Power Sales"},null,null,{"$f":"IF(AND(IN!B210=0,B13=1),\"The power sales specified exceeds the resource potential identified (see Exploration Input)\",\" \")","v":" "}]
[]
[null,{"$f":"IF(J13>IN!I46,1,0)","v":0},"x",{"$f":"IF(ISBLANK(J13),0,IF(J13=K13,0,1))","v":0},null,null,null,"Power Sales","MW",null,{"$f":"IN!H10","v":40}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IN!I11<'Well Count'!A15,\"The input exceeds the number of successful exploration wells drilled - if you wisht to use this input, revise (reduce) the number of successful exploration wells drilled\",\" \")","v":" "}]
[null,null,null,null,null,null,null,"Number of Production Wells","count",1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D53:D78)","v":0},{"$f":"COUNT(D51:D78)","v":19},null,null,"ECONOMIC",null,"Revised Value","GETEM Default"]
[null,null,null,null,null,null,null,"General Project Variables :"]
[null,null,null,null,null,null,null,"Year of Estimate (PPI's)",{"$f":"IF(K53>K52,\"The PPI's for year inputted are not finalized\",\" \")","v":" "},null,{"$f":"'Tables (up)'!A8","v":2019},null,"This is default - the most current year with final PPI's. "]
[null,null,null,{"$f":"IF(ISBLANK(K53),0,IF(K53=K52,0,1))","v":0},null,null,null,null,null,null,null,null,"This is the year to be evaluated. PPI's for this year will be used, along with any technology improvements that have been defined since 2012."]
[null,null,null,null,null,null,null,"Technology Reference Year",null,null,{"$f":"K53","v":0}]
[null,null,null,{"$f":"IF(ISBLANK(J55),0,IF(J55=K55,0,1))","v":0},null,null,null,"Contingency","%",null,{"$f":"IN!H17","v":0.15}]
[null,null,null,0,null,null,null,"Royalty (thru Yr 10)","%",null,{"$f":"IN!H18","v":1.7500000000000002E-2},null,"These are BLM royalty rates"]
[null,null,null,0,null,null,null,"Royalty (after Yr 10)",null,null,{"$f":"IN!H19","v":3.5000000000000003E-2}]
[null,null,null,0,null,null,null,"Discount Rate During Operation","%",null,{"$f":"IN!H20","v":7.0000000000000007E-2},null,"The discount and tax rates are consistent with those utilized by DOE EERE"]
[null,null,null,0,null,null,null,"Effective Tax Rate","%",null,{"$f":"IN!H21","v":0.39200000000000002}]
[null,null,null,0,null,null,null,"Net Capacity Factor",null,null,{"$f":"IN!H22","v":0.95}]
[null,null,null,0,null,null,null,"Project Life (Period of Operation)","yr(s)",null,{"$f":"IN!H23","v":30},null,"The model allows for evaluation with a project life up to 40 yr."]
[null,null,null,null,null,null,null,null,null,null,null,null,"A simplified cash flow analysis to determine GETEM's LCOE. The prior approach that used a Fixed Charge Rate is retained and can be used, but those estimates are not used in the results summaries. (They are shown on Flash/Binary Output Sheets)"]
[{"$f":"IF(J63=AH3,1,0)","v":0},null,null,null,null,null,null,"Method used to Calculate Cost of Electricity",null,"EERE - Simple Discounted Cash Flow"]
[null,null,null,{"$f":"IF(ISBLANK(J64),0,IF(J64=K64,0,1))","v":0},null,null,null,"Calculations based on Fixed Charge Rate (FCR) of",null,null,{"$f":"IN!H24","v":0.108}]
[null,null,null,null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,{"$f":"IF(ISBLANK(J66),0,IF(J66=K66,0,1))","v":0},null,null,null,"Discount Rate for Exploration",null,null,{"$f":"IN!H36","v":7.0000000000000007E-2}]
[null,null,null,{"$f":"IF(ISBLANK(J67),0,IF(J67=K67,0,1))","v":0},null,null,null,"Discount Rate for Drilling (including Stimulation)",null,null,{"$f":"IN!H37","v":7.0000000000000007E-2}]
[null,null,null,{"$f":"IF(ISBLANK(J68),0,IF(J68=K68,0,1))","v":0},null,null,null,"Discount Rate for Field Gathering System",null,null,{"$f":"IN!H38","v":7.0000000000000007E-2},null,"Install surface equipment (exclusive of plant) & geothermal pumps"]
[null,null,null,{"$f":"IF(ISBLANK(J69),0,IF(J69=K69,0,1))","v":0},null,null,null,"Discount Rate for Plant Construction & Startup",null,null,{"$f":"IN!H39","v":7.0000000000000007E-2}]
[null,null,null,{"$f":"IF(OR(D66=1,D67=1),IF(ISBLANK(J70),0,IF(J70=K70,0,1)),0)","v":0},null,null,null,"Re-finance Exploration & Drilling Costs  When PPA Obtained",null,null,{"$f":"IN!H40","v":"No"},null,"If yes, all prior exploration & drilling costs are discounted at same rate as power plant during period of plant construction"]
[]
[null,null,null,null,null,null,null,"Project Schedule & Durations :",null,"SCHEDULE","Use this link to view revised schedule (or default if no changes made)"]
[null,null,null,{"$f":"IF(ISBLANK(J73),0,IF(J73=K73,0,1))","v":0},null,null,null,"Duration of Exploration Phase","yr(s)",null,{"$f":"IN!H28","v":1},null,"Once the exploration is completed, the model assumes that remaining activities are staged with some occurring concurrently. That is why the total project duration does not equal the sum of the time allotted for each phase."]
[null,null,null,{"$f":"IF(ISBLANK(J74),0,IF(J74=K74,0,1))","v":0},null,null,null,"Duration of Drilling Phase","yr(s)",null,{"$f":"IN!H29","v":1}]
[null,null,null,{"$f":"IF(ISBLANK(J75),0,IF(J75=K75,0,1))","v":0},null,null,null,"Duration of Field Gathering System (exclusive of geothermal pumps)","yr(s)",null,{"$f":"IN!H31","v":0.5}]
[null,null,null,{"$f":"IF(ISBLANK(J76),0,IF(J76=K76,0,1))","v":0},null,null,null,"Duration of Plant Design & Finalizing PPA",null,null,{"$f":"IN!H32","v":1}]
[null,null,null,{"$f":"IF(ISBLANK(J77),0,IF(J77=K77,0,1))","v":0},null,null,null,"Duration of Plant Construction & Startup","yr(s)",null,{"$f":"IN!H33","v":1.5}]
[null,null,null,null,null,null,null,"Total Time for Project to Startup","yr(s)",{"$f":"OUT!H61","v":4.5},{"$f":"OUT!G61","v":4.5}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D101:D105)","v":0},{"$f":"COUNT(D101:D105)","v":5},null,null,"PERMITTING",null,"Revised Value","GETEM Default"]
[null,null,null,{"$f":"IF(ISBLANK(J101),0,IF(J101=K101,0,1))","v":0},null,null,null,"Duration of Permitting for Exploration & Early Drilling Activities","yr(s)",null,{"$f":"IN!H27","v":1},"Default assumes exploration drilling and initial field drilling are under the same permit (obtained for each exploration site drilled). Model assumes that permitting occurs prior to any exploration activity."]
[null,null,null,{"$f":"IF(ISBLANK(J102),0,IF(J102=K102,0,1))","v":0},null,null,null,"Permitting  Costs for Pre-Drilling Activities","per site",null,{"$f":"IN!H50","v":67347.368421052641}]
[null,null,null,{"$f":"IF(ISBLANK(J103),0,IF(J103=K103,0,1))","v":0},null,null,null,"Permitting Costs for Drilling - Exploration & Early Drilling  ","per site",null,{"$f":"IN!H64","v":280614.03508771933}]
[null,null,null,{"$f":"IF(ISBLANK(J104),0,IF(J104=K104,0,1))","v":0},null,null,null,"Duration of Permitting for Plant/Field (Utilization Permit)","yr(s)",null,{"$f":"IN!H30","v":1},"Model assumes that plant and well field are permitted at same time. This permitting occurs prior to obtaining a PPA."]
[null,null,null,{"$f":"IF(ISBLANK(J105),0,IF(J105=K105,0,1))","v":0},null,null,null,"Permitting (Utilization Permit) Cost for Well Field & Power Plant",null,null,{"$f":"IN!H99","v":1122456.1403508773}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D151:D173)","v":0},{"$f":"COUNT(D151:D173)","v":17},null,null,"EXPLORATION",null,"Revised Value","GETEM Default"]
[null,null,null,{"$f":"IF(ISBLANK(J151),0,IF(J151=K151,0,1))","v":0},null,null,null,"Resource type being developed",null,null,{"$f":"IN!H45","v":"Greenfield"},"Input only used in checking consistency of inputs provided"]
[{"$f":"IN!B53","v":0},null,null,0,null,null,null,"Will the Project have Exploration Drilling?",null,null,{"$f":"IN!H53","v":"Yes"}]
[null,null,null,null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,0,null,null,null,"Number of Locations Evaluated Before Exploration Drilling Begins","per project",null,{"$f":"IN!H49","v":1}]
[null,null,null,0,null,null,null,"Lump Sum Cost for Pre-Drilling Exploration Activities at each site","per site",null,{"$f":"IN!H51","v":1049016.4532520326},{"$f":"IF(IN!I49<IN!I54,\"The number of sites evaluated should equal or exceed the number of sites having drilling\",\" \")","v":" "}]
[null,null,null,null,null,null,null,"Exploration  -  Drilling Costs :"]
["#wells drilled",{"$f":"OUT!H93","v":4},null,0,null,null,null,"Number of Sites where Exploration Drilling Occurs","per project",null,{"$f":"IN!H54","v":1},"Small diameter wells are drilled are all sites having drilling; sites also having full-sized drilling are identified below"]
["# suc wells",{"$f":"OUT!H95","v":3},null,0,null,null,null,"Site Exploration Drilling Cost - small diameter wells (includes all temperature gradient, slim hole, core hole)","per site",null,{"$f":"IN!H55","v":3233825.0523784072},{"$f":"IF(IN!I54<IN!I56,\"The number of sites with small diameter drilling should equal or exceed the number of sites where full-sized wells are drilled\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ISBLANK(J159),0,IF(J159=K159,0,1))","v":0},null,null,null,"Number of sites with full-sized wells drilled",null,null,{"$f":"IN!H56","v":1},"Number of sites with full-size diameter wells drilled"]
[null,null,null,{"$f":"IF(ISBLANK(J160),0,IF(J160=K160,0,1))","v":0},null,null,null,"Number of full-size wells drilled at each unsuccessful site","wells/site",null,{"$f":"IN!H57","v":1},"Wells at unsuccessful site not used to support plant - no cost to abandon"]
[null,null,null,null,null,null,null,"Exploration Drilling at Developed Site"]
["# stim",{"$f":"IN!I62","v":2},null,0,null,null,null,"Number of full-sized wells drilled to get each successful well",null,null,{"$f":"IN!H59","v":1.3333333333333333},"It is assumed that full-sized wells will be drilled. The number drilled to get success is effectively the drilling success rate."]
["well stim",{"$f":"IN!B94","v":3},null,0,null,null,null,"Cost multiplier for full-sized test wells (> 1)",null,null,{"$f":"IN!H60","v":1}]
[{"$f":"IF(AND(A3=1,A152=0,B158<2),1,0)","v":0},null,null,0,null,null,null,{"$f":"IF(AND(A152=0,A3=1,B158<2),\"Two or more successful EGS wells Required\",IF(OR(ISBLANK(J164),J164>0,A152=1),\"Number of successful full-sized wells required to move to Drilling Phase\",\"Successful Full Size wells required\"))","v":"Number of successful full-sized wells required to move to Drilling Phase"},null,null,{"$f":"IN!H61","v":3},{"$f":"IF('Error-Warnings'!D5>0,\"Need to revise # successful wells to be < inputted number of production wells\",\" \")","v":" "}]
[null,null,null,null,null,null,null,"Default # wells stimulated for input provided",null,{"$f":"'DEFAULT Inputs'!S95","v":2},"Link: Well Type Stimulated","Type of well stimulated is identified as input for 'Drilling' phase. If input is provided to stimulate both production and injection wells during the Drilling Phase, then all successful wells drilled during this phase will be successfully stimulated. The default is one stimulation fails."]
[{"$f":"IF(ISBLANK(J166),0,IF(AND(J166=0,A3=1),1,IF(AND(A152=1,B163>0),1,IF(B162>B157,1,IF(AND(B162=1,OR(B163=1,B163=2)),1,IF(AND(B163=3,B162<=B158),1,0))))))","v":0},null,null,0,null,null,null,{"$f":"IF(ISBLANK(J166),\"Number of full-sized wells stimulated during Exploration Phase\",IF(AND(J166=0,A3=1),\"One well must be successfully stimulated\",IF(A152=1,\"Input ignored - no wells drilled\",IF(B162>B157,\"More Wells Stimulated than Drilled\",IF(OR(AND(B162=1,OR(B163=1,B163=2)),AND(B163=3,B162=B158)),\"No Stimulation Failures\",IF(AND(B163=3,B162<B158),\"Both well types stimulated, # stimulations < # successful wells\",\"Number of full-sized wells stimulated during Exploration Phase\"))))))","v":"Number of full-sized wells stimulated during Exploration Phase"},null,null,{"$f":"IN!H62","v":2}]
[null,null,null,null,null,null,null,"Leasing Cost "]
[null,{"$f":"IF(I168=BB3,0,1)","v":0},null,{"$f":"IF(ISBLANK(J168),0,IF(J168=K168,0,1))","v":0},null,null,null,"land area per well","acre",null,{"$f":"IF('Scenario Definition'!B168=0,IN!H65,IN!H66)","v":2600}]
[null,{"$f":"IF(I169=BA3,1,0)","v":1},null,0,null,null,null,"lease cost","$/acre",null,{"$f":"IF(B169=0,IN!H68,IN!H67)","v":35}]
[null,null,null,{"$f":"IF(ISBLANK(J170),0,IF(J170=K170,0,1))","v":0},null,null,null,"Additional costs Incurred during Exploration Drilling  (% of total drilling/stimulation costs)",null,null,{"$f":"IN!H69","v":3.5999999999999997E-2},"Cost for technical support, testing, and indirect costs incurred"]
[null,null,null,null,null,null,null,"Default potential for Revised Scenario",null,{"$f":"2*OUT!H437+1","v":84.205364738882793},null,"Used to determine whether makeup drilling is possible. Default values allow for 1 re-drill of well field"]
[null,null,null,{"$f":"IF(ISBLANK(J172),0,IF(J172=J171,0,1))","v":0},null,null,null,"Potential Resource found by Exploration activities ","MW",null,{"$f":"IN!H46","v":84.205364738882793}]
[null,null,null,{"$f":"IF(ISBLANK(J173),0,IF(J173=K173,0,1))","v":0},null,null,null,"Are Exploration costs to be proportioned based on Potential Resource?",null,null,{"$f":"IN!H47","v":"No"},"Not recommended for EGS resources"]
[]
[]
[]
[null,null,null,null,null,null,null,"TOTAL COST FOR EXPLORATION PHASE",null,{"$f":"OUT!H115","v":19803762.898014788},{"$f":"OUT!G115","v":19803762.898014788},"This cost includes permitting"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Revised Value","GETEM Default"]
[null,null,null,{"$f":"SUM(D201:D237)","v":0},{"$f":"COUNT(D159:D237)","v":35},null,null,"DRILLING ACTIVITIES"]
[null,null,null,null,null,null,null,"Well Field Details:"]
[null,null,null,{"$f":"IF(ISBLANK(J202),0,IF(J202=K202,0,1))","v":0},null,null,null,"Drilling Success Rate ",null,null,{"$f":"IN!H75","v":0.9},null,{"$f":"IF(IN!A4=0,\"Hydrothermal default from Sanyal Stanford paper (2012)\",\" \")","v":"Hydrothermal default from Sanyal Stanford paper (2012)"}]
[{"$f":"IN!A76","v":1},null,null,0,null,null,null,"Will new wells be required for fluid disposal (injection)?",null,null,{"$f":"IN!H76","v":"Yes"},null,"Unless the project is utilizing existing injection disposal system, use default"]
[{"$f":"IN!A77","v":1},null,null,0,null,null,null,"Are unsuccessful wells to be used to supplement injection?",null,null,{"$f":"IN!H77","v":"Yes"},null,{"$f":"IF(AND(A3=1,A204=1),\"Is not used with EGS resources\",\"Used with hydrothermal resources that do not have well stimulation.\")","v":"Used with hydrothermal resources that do not have well stimulation."}]
[null,null,null,{"$f":"IF(ISBLANK(J205),0,IF(J205=K205,0,1))","v":0},null,null,null,"Productivity of unsuccessful wells relative to successful wells",null,null,{"$f":"IN!H78","v":0.3},null,{"$f":"IF(A204=1,\"Larger value will result in fewer successful injeciton wells required\",\" \")","v":"Larger value will result in fewer successful injeciton wells required"}]
[null,null,null,{"$f":"IF(ISBLANK(J206),0,IF(J206=K206,0,1))","v":0},null,null,null,"Production to Injection Flow Ratio for Successful Wells",null,null,{"$f":"IN!H79","v":0.75},null,"If ratio too small (injection flow too high), pumping power may exceed plant power. (If failed wells not used this is ratio of injection to  production wells.)"]
[null,null,null,{"$f":"IF(ISBLANK(J207),0,IF(J207=K207,0,1))","v":0},null,null,null,"Number of Spare Production Wells","count",null,{"$f":"IN!H80","v":0},null,"These are assumed to be successful Production wells  that are not used."]
[null,null,null,{"$f":"IF(ISBLANK(J208),0,IF(J208=K208,0,1))","v":0},null,null,null,"Injection Well Depth","meter",null,{"$f":"IF(I208=BC3,IN!G8,IN!G7)","v":5000},null,"With EGS resources, default depth (production well depth) should be used"]
[null,null,null,{"$f":"IF(ISBLANK(J209),0,IF(J209=K209,0,1))","v":0},null,null,null,"Well Field Capacity Needed to Obtain PPA",null,null,{"$f":"IN!H82","v":0.6},null,"Fraction of production and injection capacity needed to get a PPA"]
[null,null,null,null,null,null,null,"Drilling Costs"]
[null,null,null,null,null,null,null,"Well Configuration"]
[null,null,null,0,null,null,null,"Production Well size",null,null,{"$f":"IN!H84","v":"Smaller Diameter"},null,"The cost curves that are used to estimate drilling costs are dependent upon which of the well sizes is selected. The production/injection interval configuration is used  in estimating friction losses in well - does not impact cost"]
[null,null,null,0,null,null,null,"Injection Well size",null,null,{"$f":"IN!H85","v":"Smaller Diameter"}]
[null,null,null,0,null,null,null,"Production Interval Configuration",null,null,{"$f":"IN!H86","v":"Open Hole"}]
[null,null,null,0,null,null,null,"Injection Interval Configuration",null,null,{"$f":"IN!H87","v":"Open Hole"}]
[null,null,null,null,null,null,null,"Well Cost Estimates"]
[null,null,null,null,null,null,null,"Cost estimate  for revised production well configuration",null,{"$f":"OUT!H194","v":2850868.1153846155},null,null,"Values above the input cells are the default costs for the revised well configuration. Note that GETEM's well costs have built in contingency and no additional contingency is added. Any inputted costs should also include a level of contingency the User deems appropriate."]
[null,null,null,{"$f":"IF(ISBLANK(J218),0,IF(J218=J217,0,1))","v":0},null,null,null,"Production Well","per well",{"$f":"J217*'DEFAULT Inputs'!$S$120","v":2850868.1153846155},{"$f":"IN!H89","v":2850868.1153846155}]
[null,null,null,null,null,null,null,"Cost estimate  for revised injection well configuration",null,{"$f":"OUT!H201","v":2850868.1153846155}]
[null,null,null,{"$f":"IF(ISBLANK(J220),0,IF(J220=J219,0,1))","v":0},null,null,null,"Injection Well","per well",{"$f":"J219*'DEFAULT Inputs'!$S$120","v":2850868.1153846155},{"$f":"IN!H90","v":2850868.1153846155}]
[]
[null,null,null,{"$f":"IF(ISBLANK(J222),0,IF(J222=K222,0,1))","v":0},null,null,null,"How are Revised Scenario costs for drilling wells determined ?",null,null,{"$f":"IN!H91","v":"Cost Curves"},null,"This alternative method is not recommended unless examining the relative benefits of specific drilling technology improvements. To use  \"Unhide\" the following work sheets - 'Well Cost Input', 'Well Default Calculations', 'Well Revised Calculations' & ' Well Cost Summary'"]
[null,null,null,null,null,null,null,"If GETEM Estimate is Used click on this hyperlink to go to input for that model",null,"GETEM Estimate"]
[null,null,null,null,null,null,null,"Stimulation Costs",null,null,"Link: Exploration Stimulation"]
[{"$f":"IN!B93","v":1},null,null,{"$f":"IF(ISBLANK(J225),0,IF(J225=K225,0,1))","v":0},null,null,null,"Are Wells Stimulated",null,null,{"$f":"IN!H93","v":"Yes"},null,"The total cost estimates for well stimulation are based on a inputted cost per well stimulated. The model default is only EGS injection wells are stimulated."]
[{"$f":"IF(AND(A225=1,A3=0,ISBLANK(J226)),1,0)","v":1},null,null,{"$f":"IF(ISBLANK(J226),0,IF(J226=K226,0,1))","v":0},null,null,null,{"$f":"IF(A226=1,\"You must identify which wells will be stimualted with Hydrothermal\",\"If yes, which wells are to be stimulated?\")","v":"You must identify which wells will be stimualted with Hydrothermal"},null,null,{"$f":"IF(IN!H94=0,\"NA\",IN!H94)","v":"Both"}]
[null,null,null,null,null,null,null,"If wells are stimulated, the model default for injection well simulation",null,{"$f":"IF(IN!B93=1,'DEFAULT Inputs'!X124,0)*'DEFAULT Inputs'!AB124*IF(ISBLANK('DEFAULT Inputs'!AA124),1,'DEFAULT Inputs'!AA124)","v":1117666.8891855809}]
[null,null,null,{"$f":"IF(ISBLANK(J228),0,IF(J228=J227,0,1))","v":0},null,null,null,"Well Stimulation Cost ","$/well",null,{"$f":"IN!H95","v":1117666.8891855809}]
[null,null,null,null,null,null,null,"If wells are stimulated, the model default for stimulation success rate",null,{"$f":"IF(IN!B93=1,'DEFAULT Inputs'!X125,0)*IF(ISBLANK('DEFAULT Inputs'!AA125),1,'DEFAULT Inputs'!AA125)","v":0.9},null,null,"This success rate multiplied by the default EGS drilling success rate produces a combined value that is equivalent to that for Hydrothermal (Sanyal, Stanford 2012)"]
[null,null,null,{"$f":"IF(ISBLANK(J230),0,IF(J230=J229,0,1))","v":0},null,null,null,"Stimulation Success Rate",null,null,{"$f":"IN!H96","v":0.9}]
[null,null,null,null,null,null,null,"Other Costs"]
[null,null,null,null,null,null,null,"Well Testing"]
[null,null,null,{"$f":"IF(ISBLANK(J233),0,IF(J233=K233,0,1))","v":0},null,null,null,"Well Testing Cost at each site","per site",null,{"$f":"IN!H98","v":162591.23517500726}]
[null,null,null,null,null,null,null,"Indirect Costs (non-drilling costs)"]
[{"$f":"IN!B100","v":1},null,null,{"$f":"IF(ISBLANK(J235),0,IF(J235=K235,0,1))","v":0},null,null,null,"How are indirect drilling costs to be determined ?",null,null,{"$f":"IN!H100","v":"% of Costs"}]
[null,null,null,{"$f":"IF(ISBLANK(J236),0,IF(J236=K236,0,1))","v":0},null,null,null,"Percentage of Drilling Phase costs",null,null,{"$f":"IN!H101","v":0.05}]
[null,null,null,{"$f":"IF(ISBLANK(J237),0,IF(J237=K237,0,1))","v":0},null,null,null,"Lump Sum (for all sites)"]
[]
[null,null,null,null,null,null,null,"TOTAL COST FOR DRILLING PHASE",null,{"$f":"OUT!H235","v":26351939.80868347},{"$f":"OUT!G235","v":25962236.863034051},null,"This cost includes permitting cost for well field completion and power plant"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D251:D281)","v":0},{"$f":"COUNT(D251:D281)","v":17},null,null,"GEOFLUID GATHERING SYSTEM & PUMPING",null,"Revised Value","GETEM Default",null,"The input in this section is used to estimate the costs for the surface equipment, including the geothermal pumps"]
[null,null,null,null,null,null,null,"Surface Equipment Costs"]
[{"$f":"IF(OR(ISBLANK(J252),J252=K252),1,0)","v":1},null,null,{"$f":"IF(ISBLANK(J252),0,IF(J252=K252,0,1))","v":0},null,null,null,"How are surface equipment costs determined?",null,null,{"$f":"IN!H106","v":"Calculated"}]
[null,null,null,null,null,null,null,"If Calculated, provide the following"]
[null,null,null,{"$f":"IF(ISBLANK(J254),0,IF(J254=K254,0,1))","v":0},null,null,null,"Average distance from well to plant","meter",null,{"$f":"IF(I254=IN!F110,IN!H110,IN!H111)","v":750},null,"Values are used to estimate the diameter of pipe needed. This diameter (and length) used to estimate cost."]
[null,null,null,{"$f":"IF(ISBLANK(J255),0,IF(J255=K255,0,1))","v":0},null,null,null,"Maximum pressure drop in Surface Piping","psi",null,{"$f":"IF(I255=IN!F112,IN!H112,IN!H113)","v":5}]
[null,null,null,null,null,null,null,"Estimated surface equipment cost","$/well",{"$f":"OUT!H244","v":539162.79620090034}]
[null,null,null,{"$f":"IF(ISBLANK(J257),0,IF(J257=J256,0,1))","v":0},null,null,null,"Enter surface equipment costs to be used ","$/well",null,{"$f":"IN!H114","v":539162.79620090034}]
[null,null,null,null,null,null,null,"Total surface equipment costs (exclusive of geothermal pumps)",null,{"$f":"OUT!G248","v":5493609.8850316228},{"$f":"OUT!H248","v":5493609.8850316228}]
[null,null,null,null,null,null,null,"Geothermal Pumping Costs"]
[null,null,null,{"$f":"IF(ISBLANK(J260),0,IF(J260=K260,0,1))","v":0},null,null,null,"Pump & Driver Efficiency for Production and Injection Pump",null,null,{"$f":"IN!H117","v":0.67500000000000004}]
[null,null,null,null,null,null,null,"Production Pump :"]
[{"$f":"IF(OR(ISBLANK(J262),J262=AI3),1,0)","v":1},null,{"$f":"'GF Pumping'!A364","v":1},{"$f":"IF(ISBLANK(J262),0,IF(J262=K262,0,1))","v":0},null,null,null,"Are Production Wells pumped ?",null,null,{"$f":"IN!H118","v":"No"},null,{"$f":"IF(C262,\"Estimate flashing is occuring in production well\",IF(AND(A4=1,A262=0),\"Input indicates no pumping with Binary Plant?\",\" \"))","v":"Estimate flashing is occuring in production well"}]
[null,null,null,null,null,null,null,"Calculation Pump Depth :"]
[null,{"$f":"IF(I264=BD3,1,0)","v":1},null,{"$f":"IF(ISBLANK(J264),0,IF(J264=K264,0,1))","v":0},null,null,null,"Excess Pressure at pump Suction and/or well head","psi",null,{"$f":"IF(B264=1,IN!H121,IN!H122)","v":50},null,"Provides NPSH for pump, keeps ngc's in solution &  ΔP allowance between well and plant"]
[null,{"$f":"IF(I265=BE3,1,0)","v":1},null,{"$f":"IF(ISBLANK(J265),0,IF(J265=K265,0,1))","v":0},null,null,null,"Diameter of production pump casing","inch",null,{"$f":"IF(B265=1,IN!H124,IN!H125)","v":9.625},null,{"$f":"IF(J265>K265,\"Inputted diamter too large for well configuration defined\",\" \")","v":" "}]
[null,null,null,null,null,null,null,"Pump Depth Calculated Based on Revised Input",null,{"$f":"IF(B267=1,'GF Pumping'!M342,'GF Pumping'!J342)","v":366.60502012885536},null,null,"The calculated depth is based on Revised Input"]
[null,{"$f":"IF(I267=BC3,1,0)","v":1},null,{"$f":"IF(ISBLANK(J267),0,IF(J267=J266,0,1))","v":0},null,null,null,{"$f":"IF(A3=1,\"Can not change calculated set depth with EGS\",\"Production Pump setting depth\")","v":"Production Pump setting depth"},"ft",null,{"$f":"IF(B267=1,IN!H127,IN!H128)","v":0},null,{"$f":"IF(IN!I127>IN!G8,\"Inputted/calculated depth exceeds resource depth\",IF(ISBLANK(J267),\" \",IF(J267<J266,\"The inputted depth likely to produce flashing in production casing\",\" \")))","v":" "}]
[null,null,null,null,null,null,null," Installation Cost"]
[null,null,null,{"$f":"IF(ISBLANK(J269),0,IF(J269=K269,0,1))","v":0},null,null,null,"Work over Rig","$/day",null,{"$f":"IN!H136","v":0},null,"Default costs will be shown if one of two scenarios is 'pumped'"]
[null,{"$f":"IF(I270=BF3,1,0)","v":1},null,{"$f":"IF(ISBLANK(J270),0,IF(J270=K270,0,1))","v":0},null,null,null,"Installation Cost","$/ft",null,{"$f":"IF(B270=1,IN!H134,IN!H135)","v":0}]
[null,{"$f":"IF(I271=BF3,1,0)","v":1},null,{"$f":"IF(ISBLANK(J271),0,IF(J271=K271,0,1))","v":0},null,null,null,"Casing Cost","$/ft",null,{"$f":"IF(B271=1,IN!H132,IN!H133)","v":0},null,"Default assumes K55 grade casing"]
[null,null,null,null,null,null,null,"Installed Pump Cost Calculated Based on Revised Input",null,{"$f":"OUT!H605","v":0},null,null,{"$f":"IF(J272=K273,\" \",\"The calculated cost based on the Revised Input will be used unless value is entered\")","v":" "}]
[null,null,null,{"$f":"IF(ISBLANK(J273),0,IF(J273=J272,0,1))","v":0},null,null,null,"Installed Production Pump Cost","per well",null,{"$f":"OUT!G605","v":0}]
[null,null,null,null,null,null,null,"Injection Pump :"]
[null,null,null,{"$f":"IF(ISBLANK(J275),0,IF(J275=K275,0,1))","v":0},null,null,null,"Surface Equipment ΔP for binary conversion system","psi",null,{"$f":"IF(I275=BD3,IN!H141,IN!H142)","v":40},null,{"$f":"IF(IN!I141>IN!I121,\"Warning -  ΔP in plant exceeds excess well head pressure\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ISBLANK(J276),0,IF(J276=K276,0,1))","v":0},null,null,null,"Excess Pressure in Injection Well","psi",null,{"$f":"IF(I276=BD3,IN!H144,IN!H145)","v":1},null,"This is pressure in excess of the model's calculation of that needed to overcome hydrostatic and reservoir buildup"]
[null,null,null,null,null,null,null,"Estimated cost based on Revised Scenario Input",null,{"$f":"OUT!H630","v":1001844.2593788418},null,null,null,{"$f":"IF(J277=K278,\" \",\"The calculated cost based on the Revised Input will be used unless value is entered\")","v":" "}]
[null,null,null,{"$f":"IF(ISBLANK(J278),0,IF(J278=J277,0,1))","v":0},null,null,null,"Installed Injection Pump Cost","total",{"$f":"J277*'DEFAULT Inputs'!S157","v":1001844.2593788418},{"$f":"IN!H146","v":1001844.2593788418}]
[null,null,null,null,null,null,null,"Total geothermal pump costs",null,{"$f":"OUT!H257","v":1001844.2593788418},{"$f":"OUT!G257","v":1001844.2593788418}]
[]
[null,null,null,{"$f":"IF(ISBLANK(J281),0,IF(J281=K281,0,1))","v":0},null,null,null,"Other Costs (% of GF Gathering System & Pump Costs)",null,null,{"$f":"IN!H148","v":0.12},null,"Same value as used for Plant Construction"]
[]
[null,null,null,null,null,null,null,"TOTAL COST FOR GATHERING SYSTEM ",null,{"$f":"OUT!H267","v":7381197.8913755286},{"$f":"OUT!G267","v":7381197.8913755286}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D301:D314)","v":0},{"$f":"COUNT(D301:D314)","v":9},null,null,"RESERVOIR PERFORMANCE",null,"Revised Value","GETEM Default"]
[null,null,null,null,null,null,null,"Well Flow Rate"]
[null,null,null,{"$f":"IF(ISBLANK(J302),0,IF(J302=K302,0,1))","v":0},null,null,null,"Production Well Flow Rate","gpm",null,{"$f":"IF(I302=IN!F153,IN!H153,IF('Scenario Definition'!I302=IN!F154,IN!H154,IN!H155))","v":1520.9759256491075}]
[null,null,null,null,null,null,null,"Hydraulic Drawdown "]
[null,null,null,{"$f":"IF(ISBLANK(J304),0,IF(J304=K304,0,1))","v":0},null,null,null,"Productivity Index","lb/hr-psi",null,{"$f":"IF(I304=IN!F158,IN!H158,IF('Scenario Definition'!I304=IN!F159,IN!H159,IN!H160))","v":2500}]
[null,null,null,0,null,null,null,"Injectivity Index","lb/hr-psi",null,{"$f":"IF(I305=IN!F161,IN!H161,IF('Scenario Definition'!I305=IN!F162,IN!H162,IN!H163))","v":2500},null,"This value for wells drilled specifically as injection wells"]
[null,null,null,null,null,null,null,"Thermal Drawdown ",null,null,null,null,"If the temperature decline exceeds the maximum indicated, the model replaces the well field (is sufficient potential was found and does not occur in last 5 yr of project life)."]
[null,null,null,0,null,null,null,"Annual Rate of Decline","%/yr",null,{"$f":"IN!H170","v":5.0000000000000001E-3}]
[null,null,null,0,null,null,null,"Maximum Temperature Decline Allowed","C",null,{"$f":"IF(I308=BI3,IN!H167,IN!H168)","v":35.049999999999997}]
[null,null,null,null,null,null,null,"Makeup Water",null,null,null,null,"EGS always has makeup for subsurface and surface water losses (surface water losses are those associated with cooling towers.)"]
[null,null,null,0,null,null,null,"Is water loss for Flash plant cooling system to be made-up?",null,null,{"$f":"IN!H172","v":"No"},null,"Default will be no when Binary plants used. Provides option to makeup water with Hydrothermal Flash systems."]
[null,null,null,0,null,null,null,"EGS: Subsurface Water loss as % of injected flow (> 0)",null,null,{"$f":"IN!H173","v":0},null,{"$f":"IF(AND(A3=0,A4=1),\"Any input given for water loss or makeup cost is ignored for hydrothermal Hydrothermal air-cooled binary plants\",\"Default makeup water costs are lower for EGS binary and Hydrothermal flash plants. It is assumed higher quality water is required for EGS flash\")","v":"Default makeup water costs are lower for EGS binary and Hydrothermal flash plants. It is assumed higher quality water is required for EGS flash"}]
[null,null,null,{"$f":"IF(ISBLANK(J312),0,IF(J312=K312,0,1))","v":0},null,null,null,"Makeup Water cost","$/acre-ft",null,{"$f":"IF(I312=BJ3,IN!H174,IN!H175)","v":300}]
[null,null,null,null,null,null,null,null,null,"Water Loss","Use link on this row to return to O&M Cost input"]
[null,null,null,{"$f":"IF(ISBLANK(J314),0,IF(J314=K314,0,1))","v":0},null,null,null,"Flow into/out of multiple zones in production/injection interval?",null,null,{"$f":"IN!H156","v":"No"},null,"If yes, it is assumed that flow enters/leaves along entire length of production/injection interval (sedimentary reservoirs)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D351:D369)","v":0},{"$f":"COUNT(D351:D369)","v":9},null,null,"OPERATIONS & MAINTENANCE",null,"Revised Value","GETEM Default"]
[null,null,null,{"$f":"IF(ISBLANK(J351),0,IF(J351=K351,0,1))","v":0},null,null,null,"Input or calculate O&M contribution",null,null,{"$f":"IN!H180","v":"Calculate"},null,"The default values shown are calculated costs that include the GF pump O&M and taxes & insurance, but not Royalties. Input provided for Revised Scenario will be used to calculate costs, unless User opts to input LCOE contribution for O&M. "]
[null,null,null,{"$f":"IF(ISBLANK(J352),0,IF(J352=K352,0,1))","v":0},null,null,null,"LCOE contribution for Power Plant O&M","₵/kW-hr",null,{"$f":"OUT!G415","v":1.8460912833800944}]
[null,null,null,{"$f":"IF(ISBLANK(J353),0,IF(J353=K353,0,1))","v":0},null,null,null,"LCOE Contribution for Well Field O&M (including production pumps)","₵/kW-hr"]
[null,null,null,null,null,null,null,"Total LCOE Contribution being used for Revised Scenario","₵/kW-hr",{"$f":"OUT!H415","v":1.8471889986570713},"The O&M LCOE contribution used may differ from inputted values because of effect resource temperature decline on power output"]
[null,null,null,null,null,null,null,"Labor:"]
[null,null,null,null,null,null,null,"Estimated Staff Requirements for Revised Scenario","FTE",{"$f":"OUT!H350","v":14.691810507247807},null,null,"If the power sales is revised, the staff requirements for the corresponding facility is estimated and used, unless the User identifies another value."]
[null,null,null,{"$f":"IF(ISBLANK(J357),0,IF(J357=J356,0,1))","v":0},null,null,null,"Staff Requirements for Plant and Well Field","FTE",{"$f":"J356*'DEFAULT Inputs'!S182","v":14.691810507247807},{"$f":"IN!H185","v":14.691810507247807}]
[null,null,null,null,null,null,null,"Estimated Annual Labor Cost (fully burdened)","per yr",{"$f":"OUT!H352","v":1500358.7516357205},{"$f":"OUT!G352","v":1500358.7516357205}]
[null,null,null,null,null,null,null,"Maintenance:"]
[null,null,null,{"$f":"IF(ISBLANK(J360),0,IF(J360=K360,0,1))","v":0},null,null,null,"Well Field Maintenance - % of Well Field Capital Cost",null,null,{"$f":"IN!H187","v":1.4999999999999999E-2}]
[null,null,null,null,null,null,null,"Estimated Annual Well Field Maintenance Cost","per yr",{"$f":"OUT!H359","v":703971.70931284106},{"$f":"OUT!G359","v":703971.70931284106},"Total cost shown includes geothermal pump maintenance"]
[null,null,null,{"$f":"IF(ISBLANK(J362),0,IF(J362=K362,0,1))","v":0},null,null,null,"Plant Maintenance - % of Plant Capital Cost",null,null,{"$f":"IN!H189","v":1.7999999999999999E-2}]
[null,null,null,null,null,null,null,"Estimated Annual Plant Maintenance Cost","per yr",{"$f":"OUT!H374","v":1550403.8513904128},{"$f":"OUT!G374","v":1550403.8513904125}]
[null,null,null,null,null,null,null,"Water Cost","per yr",{"$f":"OUT!H368","v":0},{"$f":"OUT!G368","v":0},null,"Use link to Reservoir Performance Input to change water costs"]
[null,null,null,null,null,null,null,"Production Pump",null,null,null,null,null,{"$f":"IF(AND(IN!B118=0,IN!A118=1),\"No production pump has been specified\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ISBLANK(J366),0,IF(J366=K366,0,1))","v":0},null,null,null,"Type of production pump used",null,null,{"$f":"IN!H191","v":"Lineshaft"},null,"This pump type is used only for O&M cost estimate (determines pump life)"]
[null,null,null,null,null,null,null,"default pump life for the pump type selected",null,{"$f":"IN!H192","v":3}]
[null,null,null,{"$f":"IF(ISBLANK(J368),0,IF(J368=J367,0,1))","v":0},null,null,null,"Pump Life",null,null,{"$f":"IN!H193","v":3},null,{"$f":"IF(J367=K368,\" \",\"The pump life based on the Revised Input will be used unless value is entered\")","v":" "}]
[null,null,null,{"$f":"IF(ISBLANK(J369),0,IF(J369=K369,0,1))","v":0},null,null,null,"Taxes and Insurance (% of Capital Costs)",null,null,{"$f":"IN!H195","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,null,null,"per yr",{"$f":"OUT!H413","v":1043064.5375396977},{"$f":"OUT!G413","v":1039871.4090287824}]
[]
[null,null,null,null,null,null,null,"TOTAL ANNUAL O&M Cost",null,{"$f":"OUT!H414","v":5373262.0656477604},{"$f":"OUT!G414","v":5370068.9371368447}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"SUM(D401:D446)","v":1},{"$f":"COUNT(D401:D446)","v":18},null,null,"POWER PLANT",null,"Revised Value","GETEM Default"]
[null,null,null,null,null,null,null,"Transmission Cost"]
[null,null,null,{"$f":"IF(ISBLANK(J402),0,IF(J402=K402,0,1))","v":0},null,null,null,"Are transmission line costs to be included?",null,null,{"$f":"IN!H200","v":"No"}]
[null,null,null,{"$f":"IF(ISBLANK(J403),0,IF(J403=K403,0,1))","v":0},null,null,null,"Length Transmission Line","mile",null,{"$f":"IF(I403=IN!F202,IN!H202,IN!H201)","v":0},null,null,{"$f":"IF(AND(IN!I200=\"No\",ISBLANK('Scenario Definition'!J403),ISBLANK('Scenario Definition'!J405)),\" \",IF(IN!I200=\"Yes\",\"Model's estimates do not have PPI applied - they are in 2012$\",\"If values entered for distance and cost are to be used, opt to include transmission costs. Estimated cost is based on length of line\"))","v":" "}]
[null,null,null,null,null,null,null,"Model Estimated cost",{"$f":"I405","v":"$/mile"},{"$f":"IF(I404=IN!F203,IN!H203,IN!H204)*IN!B199","v":0}]
[null,null,null,{"$f":"IF(ISBLANK(J405),0,IF(J405=K405,0,1))","v":0},null,null,null,"Transmission Line Cost","$/mile",null,{"$f":"IF(I405=IN!F203,IN!H203,IN!H204)*IN!A199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK('Start Here'!E19),\" \",IF('Start Here'!E19=\"Binary\",IF(IN!G5>200,\"Binary conversion systems not recommended for higher temperatures\",\" \"),IF(IN!G5<101,\"STOP - Flash plant calculations won't work at specified resource temperature\",IF(IN!G5<150,\"Flash conversion systems not recommended at specified resource temperature\",\" \"))))","v":" "}]
[null,null,null,null,null,null,null,"Conversion System Used",null,{"$f":"IN!G9","v":"Flash"}]
[]
[null,null,null,{"$f":"IF(ISBLANK(J409),0,IF(J409=K409,0,1))","v":0},null,null,null,"Indirect Plant Construction Costs (Fraction of Direct Construction Costs) for both plant types",null,null,{"$f":"IN!H237","v":0.12},null,"Accounts for Engineering, project management, home office, …"]
[]
[null,null,null,null,null,null,null,"BINARY POWER PLANT"]
[null,null,null,{"$f":"IF(ISBLANK(J412),0,IF(J412=K412,0,1))","v":0},null,null,null,"Number of Binary Modular Units Used to Meet Specified Sales",null,null,{"$f":"IN!H211","v":1}]
[]
[null,null,null,null,null,null,null,"Maximum Level of performance used in model",{"$f":"I417","v":"w-hr/lb,gf"},{"$f":"IF(I414=OUT!F450,OUT!G450,OUT!G451)","v":12.564035603444015},{"$f":"J414","v":12.564035603444015}]
[null,null,null,null,null,null,null,"If changes have been made to REVISED Scenario and a binary conversion system is being used, use this link to optimize the binary plant performance for the scenario.",null,"OPTIMIZE REVISED BINARY PLANT PERFORMANCE"]
[null,null,null,null,null,null,null,"Optimized performance for REVISED Scenario",{"$f":"I417","v":"w-hr/lb,gf"},{"$f":"IF(I416=IN!F214,IN!I214,IN!I215)","v":10.434806885111046}]
[null,null,null,{"$f":"IF(ISBLANK(J417),0,IF(J417=J416,0,1))","v":0},null,null,null,"Performance Metric - net power per unit brine flow","w-hr/lb,gf",null,{"$f":"IF(I417=IN!F216,IN!H216,IN!H217)","v":8.6682203557028235},null,null,{"$f":"IF(J417>K414,\"Stop - level of performance exceeds maximum model uses - cost estimates not valid\",\" \")","v":" "}]
[]
[null,null,null,null,null,null,null,"Estimated equipment costs","$/kW,net"]
[null,null,null,null,null,null,null,"Direct Construction Multiplier calculated for Revised Scenario",null,{"$f":"OUT!H542","v":2.7478397195379163},null,null,"This multiplier is applied to the estimated equipment costs to determine the Plant's direct construction cost"]
[null,null,null,{"$f":"IF(ISBLANK(J421),0,IF(J421=J420,0,1))","v":0},null,null,null,"Direct Construction Multiplier Binary",null,null,{"$f":"OUT!G542","v":2.750814815101605}]
[null,null,null,null,null,null,null,"Estimated plant cost at level of performance defined","$/kW,net",{"$f":"OUT!H546","v":1949.4854425517076},null,null,"Plant costs are expressed in terms of net plant output - not power sales"]
[null,null,null,{"$f":"IF(ISBLANK(J423),0,IF(J423=J422,0,1))","v":1},null,null,null,"Air Cooled Binary  Power Plant Cost","$/kW",{"$f":"J422*'DEFAULT Inputs'!S222","v":0},{"$f":"OUT!G546","v":1926.1808084120262}]
[]
[null,null,null,null,null,null,null,"FLASH STEAM POWER PLANT"]
[null,null,null,{"$f":"IF(ISBLANK(J426),0,IF(J426=K426,0,1))","v":0},null,null,null,"Number of Flash",null,null,{"$f":"IN!H220","v":2},null,null,"Use 1 or 2 flash"]
[]
[null,null,null,null,null,null,null,"Estimated Single flash Pressure",{"$f":"I429","v":"psi"},{"$f":"IF(I428=OUT!F464,OUT!H464,OUT!H465)","v":38.65325069207104}]
[null,null,null,{"$f":"IF(ISBLANK(J429),0,IF(J429=K429,0,1))","v":0},null,null,null,"Single Pressure Flash","psi"]
[]
[{"$f":"IF(OUT!H472>OUT!H591,1,0)","v":0},null,null,null,null,null,null,"Estimated HP flash Pressure",{"$f":"I432","v":"psi"},{"$f":"IF(I431=OUT!F468,OUT!H468,OUT!H469)","v":119.31619588137661},{"$f":"IF(A431=1,OUT!H591,\" \")","v":" "},null,{"$f":"IF(A431=1,\"The flash pressure used exceeds estimated well head pressure shown- reduce either flash pressure or production well flow rate, or increase productiivty index\",\" \")","v":" "}]
[{"$f":"IF(OUT!G472>OUT!G591,1,0)","v":0},null,null,{"$f":"IF(ISBLANK(J432),0,IF(J432=J431,0,1))","v":0},null,null,null,"High Pressure Flash","psi",null,{"$f":"IF(I432=IN!F224,IN!H224,IN!H225)","v":119.31619588137661}]
[null,null,null,null,null,null,null,"Estimated LP flash Pressure",{"$f":"I434","v":"psi"},{"$f":"IF(I433=OUT!F470,OUT!H470,OUT!H471)","v":27.561592698967388}]
[null,null,null,{"$f":"IF(ISBLANK(J434),0,IF(J434=J433,0,1))","v":0},null,null,null,"Low Pressure Flash","psi",null,{"$f":"IF(I434=IN!F226,IN!H226,IN!H227)","v":27.561592698967388},null,null,{"$f":"IF(AND(IN!A9=0,J426=1),\" \",IF(AND(IN!A9=0,OR(OUT!H474<14.7,OUT!H474>OUT!H648)),\"Inputted LP flash pressures out of Range\",\" \"))","v":" "}]
[null,null,null,null,null,null,null,"Calculated Revised Flash Plant Cost",{"$f":"I446","v":"$/kW"},{"$f":"OUT!H569","v":2070.3844654674344}]
[null,null,null,null,null,null,null,"Flash Plant Parameters"]
[null,null,null,{"$f":"IF(ISBLANK(J437),0,IF(J437=K437,0,1))","v":0},null,null,null,"Type of condenser",null,null,{"$f":"IN!H231","v":"surface"}]
[null,null,null,{"$f":"IF(ISBLANK(J438),0,IF(J438=K438,0,1))","v":0},null,null,null,"Design Wet Bulb","F",null,{"$f":"IF(I438=IN!F229,IN!H229,IN!H230)","v":60}]
[null,null,null,{"$f":"IF(ISBLANK(J439),0,IF(J439=K439,0,1))","v":0},null,null,null,"NCG content","ppm",null,{"$f":"IN!H233","v":2000},null,"Mass fraction"]
[null,null,null,{"$f":"IF(ISBLANK(J440),0,IF(J440=K440,0,1))","v":0},null,null,null,"Hydrogen sulfide content","ppm",null,{"$f":"IN!H234","v":20},null,"Mass fraction"]
[]
[null,null,null,null,null,null,null,"Estimated equipment costs","$/kW,net"]
[null,null,null,null,null,null,null,"Direct Construction Multiplier calculated for Revised Scenario",null,{"$f":"OUT!H564","v":2.7377478194515703}]
[null,null,null,{"$f":"IF(ISBLANK(J444),0,IF(J444=J443,0,1))","v":0},null,null,null,"Direct Construction Multiplier Flash",null,null,{"$f":"OUT!G564","v":2.7377478194515703}]
[null,null,null,null,null,null,null,"Estimated plant costs","$/kW,net",{"$f":"J435","v":2070.3844654674344}]
[null,null,null,{"$f":"IF(ISBLANK(J446),0,IF(J446=J445,0,1))","v":0},null,null,null,"Flash Steam Power Plant Cost","$/kW",null,{"$f":"OUT!G569","v":2070.3844654674344},null,"Plant costs are expressed in terms of net plant output - not power sales"]
[]
[]
[null,null,null,null,null,null,null,"TOTAL POWER PLANT COST",null,{"$f":"OUT!H447","v":86133547.299467385},{"$f":"OUT!G447","v":86133547.29946737}]
[]
["r"]

{"sheet":"Results","index":5,"n_rows":102,"n_cols":5,"rows_kept":102,"cut":false,"hidden":false,"merged":[[2,3,2,4],[3,3,3,4],[4,3,4,4],[5,3,5,4],[84,1,85,1]]}
[]
[null,"Scenario"]
[null,"Resource Type",null,{"$f":"IN!G4","v":"Hydrothermal"}]
[null,"Resource Temperature","C",{"$f":"IN!G5","v":225}]
[null,"Resource Depth","km",{"$f":"IN!G7/1000","v":5}]
[null,"Conversion System",null,{"$f":"IN!G9","v":"Flash"}]
[null,null,null,"GETEM Default","Revised Scenario"]
[null,"LCOE Contributors - EERE Methodology"]
[null,"LCOE","₵/ kWh",{"$f":"D10+D18","v":6.9939147500138965},{"$f":"E10+E18","v":7.0097388335668427}]
[null,"Capital Cost Recovery         ","₵/ kWh",{"$f":"SUM(D11:D17)","v":4.9779732908170171},{"$f":"SUM(E11:E17)","v":4.9923153645355507}]
[null,"Exploration","₵/ kWh",{"$f":"OUT!G14*100","v":0.65618915694682023},{"$f":"OUT!H14*100","v":0.65618915694682012}]
[null,"Drilling","₵/ kWh",{"$f":"OUT!G15*100","v":0.71726596166072176},{"$f":"OUT!H15*100","v":0.71726596166072176}]
[null,"Field Gathering System","₵/ kWh",{"$f":"OUT!G16*100","v":0.27460075201269168},{"$f":"OUT!H16*100","v":0.27460075201269168}]
[null,"Stimulation","₵/ kWh",{"$f":"OUT!G17*100","v":0.10369570625266224},{"$f":"OUT!H17*100","v":0.11803777997119505}]
[null,"Power Plant","₵/ kWh",{"$f":"OUT!G18*100","v":3.1219053786332891},{"$f":"OUT!H18*100","v":3.12190537863329}]
[null,"Permitting","₵/ kWh",{"$f":"OUT!G19*100","v":0.10431633531083212},{"$f":"OUT!H19*100","v":0.10431633531083213}]
[null,"Makeup Well Costs","₵/ kWh",{"$f":"OUT!G20*100","v":0},{"$f":"OUT!H20*100","v":0}]
[null,"O&M Costs          ","₵/ kWh",{"$f":"SUM(D19:D26)","v":2.0159414591968789},{"$f":"SUM(E19:E26)","v":2.0174234690312924}]
[null,"O&M - Labor","₵/ kWh",{"$f":"OUT!G22*100","v":0.51578466603717665},{"$f":"'EERE COE'!D299*100","v":0.51578466603717665}]
[null,"Maintenance - Plant","₵/ kWh",{"$f":"OUT!G23*100","v":0.57480847347151698},{"$f":"'EERE COE'!D300*100","v":0.57480847347151709}]
[null,"Maintenance- Wells/Reservoir","₵/ kWh",{"$f":"OUT!G24*100","v":0.36452261119462565},{"$f":"'EERE COE'!D301*100","v":0.36452261119462565}]
[null,"Maintenance- Gathering System","₵/ kWh",{"$f":"OUT!G25*100","v":3.3494545650985461E-2},{"$f":"'EERE COE'!D302*100","v":3.3494545650985461E-2}]
[null,"Water Makeup Costs","₵/ kWh",{"$f":"OUT!G26*100","v":0},{"$f":"'EERE COE'!D303*100","v":0}]
[null,"Production Pump Maintenance","₵/ kWh",{"$f":"OUT!G27*100","v":0},{"$f":"'EERE COE'!D304*100","v":0}]
[null,"Taxes & Insurance","₵/ kWh",{"$f":"OUT!G28*100","v":0.35748098702578962},{"$f":"'EERE COE'!D305*100","v":0.35857870230276634}]
[null,"Royalties","₵/ kWh",{"$f":"OUT!G29*100","v":0.16985017581678483},{"$f":"'EERE COE'!D306*100","v":0.17023447037422165}]
[]
[null,"OVERNIGHT CAPITAL COST & PERFORMANCE SUMMARY"]
[null,"Power Sales","kW",{"$f":"'Power Plant Cost'!E6*1000","v":40000},{"$f":"'Power Plant Cost'!G6*1000","v":40000}]
[null,"Period to Bring Project On-Line","yr",{"$f":"'EERE COE'!E32","v":4.5},{"$f":"'EERE COE'!E186","v":4.5}]
[null,"Year Project Comes On-Line","yr",{"$f":"IN!H34","v":2022},{"$f":"IN!I34","v":2022}]
[null,"Project Life","yr",{"$f":"OUT!G10","v":30},{"$f":"OUT!H10","v":30}]
[null,"Net Capacity Factor",null,{"$f":"OUT!G52","v":0.95},{"$f":"OUT!H52","v":0.95}]
[null,"Total Capital Cost (w/o Contingency)",null,{"$f":"D43+D64+D76+D85","v":139280744.95189172},{"$f":"E43+E64+E76+E85","v":139670447.89754117}]
[null,"TOTAL CAPITAL COST (with Contingency)",null,{"$f":"'EERE COE'!D32","v":155356985.11252072},{"$f":"'EERE COE'!D186","v":155805143.50001758}]
[null,"Exploration"]
[null,"Exploration Drilling Costs (full-sized)",null,{"$f":"OUT!G108","v":11403472.461538462},{"$f":"OUT!H108","v":11403472.461538462}]
[null,"Exploration Stimulation Costs",null,{"$f":"OUT!G110","v":2235333.7783711618},{"$f":"OUT!H110","v":2235333.7783711618}]
[null,"Small Diameter Exploration Drilling",null,{"$f":"OUT!G107","v":3233825.0523784072},{"$f":"OUT!H107","v":3233825.0523784072}]
[null,"Non-Drilling Exploration Costs",null,{"$f":"Exploration!E19","v":1049016.4532520326},{"$f":"Exploration!F19","v":1049016.4532520326}]
[null,"Permitting & Leasing Costs",null,{"$f":"Exploration!E20+Exploration!E36+Exploration!E56","v":1372782.1393660665},{"$f":"Exploration!F20+Exploration!F36+Exploration!F56","v":1372782.1393660665}]
[null,"Other Indirect Costs",null,{"$f":"OUT!G111","v":509333.01310865936},{"$f":"OUT!H111","v":509333.01310865936}]
[null,"TOTAL EXPLORATION COST (w/o Contingency)",null,{"$f":"SUM(D37:D42)","v":19803762.898014791},{"$f":"SUM(E37:E42)","v":19803762.898014791}]
[null,"Drilling"]
[null,"Well Count"]
[null,"Number Production Wells Required",null,{"$f":"OUT!G133","v":6.2792921033059566},{"$f":"OUT!H133","v":6.2792921033059566}]
[null,"Number Injection Wells Required",null,{"$f":"OUT!G142","v":3.9098565615151593},{"$f":"OUT!H142","v":3.9098565615151593}]
[null,"Number of Wells Drilled to Complete Field",null,{"$f":"OUT!G152","v":7.2617663281021372},{"$f":"OUT!H152","v":7.2617663281021372}]
[null,"# Undeveloped Sites Drilled",null,{"$f":"IF(OUT!G88=0,0,OUT!G88-1)","v":0},{"$f":"IF(OUT!H88=0,0,OUT!H88-1)","v":0}]
[null,"Total Wells Drilled at Other Sites",null,{"$f":"OUT!G90","v":0},{"$f":"OUT!H90","v":0}]
[null,"# Wells Stimulated",null,{"$f":"SUM('Well Count'!I96:I97)","v":2.3949350062136525},{"$f":"SUM('Well Count'!K96:K97)","v":2.7261766328102137}]
[null,"Well Cost"]
[null,"Production Well Cost",null,{"$f":"OUT!G195","v":2850868.1153846155},{"$f":"OUT!H195","v":2850868.1153846155}]
[null,"Injection Well Cost",null,{"$f":"OUT!G202","v":2850868.1153846155},{"$f":"OUT!H202","v":2850868.1153846155}]
[null,"Stimulation Cost per Well",null,{"$f":"OUT!G211","v":1117666.8891855809},{"$f":"OUT!H211","v":1117666.8891855809}]
[null,"Drilling Costs"]
[null,"Failed Wells Supplement Injection",null,{"$f":"OUT!G129","v":"Yes"},{"$f":"OUT!H129","v":"Yes"}]
[null,"Production Capacity Drilled before PPA",null,{"$f":"OUT!G166","v":0.6},{"$f":"OUT!H166","v":0.6}]
[null,"Permitting Costs",null,{"$f":"OUT!G215","v":1122456.1403508773},{"$f":"OUT!H215","v":1122456.1403508773}]
[null,"Production Well Costs",null,{"$f":"OUT!G203","v":9443261.9175227322},{"$f":"OUT!H203","v":9443261.9175227322}]
[null,"Injection Well Costs",null,{"$f":"OUT!G204","v":11259076.168637268},{"$f":"OUT!H204","v":11259076.168637268}]
[null,"Stimulation Costs",null,{"$f":"OUT!G212","v":2676739.5581964627},{"$f":"OUT!H212","v":3046957.3565634131}]
[null,"Non-Drilling Costs",null,{"$f":"OUT!G219+OUT!G217","v":1460703.0783267098},{"$f":"OUT!H219+OUT!H217","v":1480188.225609181}]
[null,"TOTAL DRILLING COST (w/o contingency)",null,{"$f":"SUM(D59:D63)","v":25962236.863034051},{"$f":"SUM(E59:E63)","v":26351939.80868347}]
[null,"Field Gathering System & GF Pumping"]
[null,"Total Production Flow ","kg/s",{"$f":"OUT!G119","v":502.34336826447651},{"$f":"OUT!H119","v":502.34336826447651}]
[null,"Flow per well","kg/s",{"$f":"OUT!G272","v":80},{"$f":"OUT!H272","v":80}]
[null,"Production Pumping","kW",{"$f":"OUT!G607","v":0},{"$f":"OUT!H607","v":0}]
[null,"Total Injection Flow ","kg/s",{"$f":"OUT!G122","v":417.05136656161699},{"$f":"OUT!H122","v":417.05136656161699}]
[null,"Injection Pumping","kW",{"$f":"OUT!G629","v":1602.6823694414045},{"$f":"OUT!H629","v":1602.6823694414045}]
[null,"Wells Used for Injection",null,{"$f":"OUT!G142+OUT!G138+OUT!G144","v":3.9098565615151593},{"$f":"OUT!H142+OUT!H138+OUT!H144","v":3.9098565615151593}]
[null,"Surface Equipment Costs",null,{"$f":"OUT!G248","v":5493609.8850316228},{"$f":"OUT!H248","v":5493609.8850316228}]
[null," Total Production Pump Costs",null,{"$f":"OUT!G253","v":0},{"$f":"OUT!H253","v":0}]
[null,"Total Injection Pump Costs",null,{"$f":"OUT!G255","v":1001844.2593788418},{"$f":"OUT!H255","v":1001844.2593788418}]
[null,"Indirect Costs",null,{"$f":"OUT!G260","v":885743.74696506409},{"$f":"OUT!H260","v":885743.74696506409}]
[null,"TOTAL FIELD GATHERING SYSTEM COST (w/o contingency)",null,{"$f":"SUM(D72:D75)","v":7381197.8913755286},{"$f":"SUM(E72:E75)","v":7381197.8913755286}]
[null,"Power Plant Costs"]
[null,"Transmission Line","miles",{"$f":"OUT!G420","v":0},{"$f":"OUT!H420","v":0}]
[null,"Estimated Generator Nameplate","kW",{"$f":"'Power Plant Cost'!E20","v":43852.542080363346},{"$f":"'Power Plant Cost'!G20","v":43852.542080363346}]
[null,"Power Plant Net Output","kW",{"$f":"OUT!G437*1000","v":41602.682369441398},{"$f":"OUT!H437*1000","v":41602.682369441398}]
[null,"Geothermal Pumping Power","kW",{"$f":"D68+D70","v":1602.6823694414045},{"$f":"E68+E70","v":1602.6823694414045}]
[null,"Transmission Cost",null,{"$f":"OUT!G428","v":0},{"$f":"OUT!H428","v":0}]
[null,"Power Plant Cost (per net KW)","$/kW",{"$f":"OUT!G445","v":2070.384465467434},{"$f":"OUT!H445","v":2070.384465467434}]
[null,"Power Plant Cost",null,{"$f":"OUT!G447","v":86133547.29946737},{"$f":"OUT!H447","v":86133547.299467385}]
[null,"TOTAL POWER PLANT & TRANSMISSION COST (w/o contingency)",null,{"$f":"D84+D82","v":86133547.29946737},{"$f":"E84+E82","v":86133547.299467385}]
[]
[null,"O&M COST SUMMARY"]
[null,"Facility Staff",null,{"$f":"OUT!G351","v":14.691810507247807},{"$f":"OUT!H351","v":14.691810507247807}]
[null,"Labor Cost ","per yr",{"$f":"OUT!G352","v":1500358.7516357205},{"$f":"OUT!H352","v":1500358.7516357205}]
[null,"Plant Maintenance","per yr",{"$f":"OUT!G380","v":1672052.2738944667},{"$f":"OUT!H380","v":1672052.2738944669}]
[null,"Field Maintenance","per yr",{"$f":"OUT!G359+OUT!G367","v":1157786.5025778746},{"$f":"OUT!H359+OUT!H367","v":1157786.5025778746}]
[null,"Geothermal Pump Maintenance/Replacement","per yr",{"$f":"OUT!G393","v":0},{"$f":"OUT!H393","v":0}]
[null,"Make-up Water Cost","per yr",{"$f":"OUT!G396","v":0},{"$f":"OUT!H396","v":0}]
[null,"Taxes & Insurance","per yr",{"$f":"OUT!G413","v":1039871.4090287824},{"$f":"OUT!H413","v":1043064.5375396977}]
[null,"TOTAL ANNUAL O&M COST",null,{"$f":"SUM(D89:D94)","v":5370068.9371368447},{"$f":"SUM(E89:E94)","v":5373262.0656477604}]
[null,"RESERVOIR "]
[null,"Decline Rate","%/yr",{"$f":"OUT!G290","v":5.0000000000000001E-3},{"$f":"OUT!H290","v":5.0000000000000001E-3}]
[null,"Temperature Decline at Replacement","C",{"$f":"OUT!G292","v":35.049999999999997},{"$f":"OUT!H292","v":35.049999999999997}]
[null,"# Well Field/Reservoir Replacements",null,{"$f":"OUT!G299","v":0},{"$f":"OUT!H299","v":0}]
[null,"Year of 1st Replacement",null,{"$f":"OUT!G300","v":"NA"},{"$f":"OUT!H300","v":"NA"}]
[null,"Temperature at End of Project","C",{"$f":"OUT!G308","v":193.57255240517475},{"$f":"OUT!H308","v":193.57255240517475}]
[null,"Sales @ End of Project Life","MW",{"$f":"OUT!G310","v":25.908435253834217},{"$f":"OUT!H310","v":25.908435253834217}]

{"sheet":"Error-Warnings","index":6,"n_rows":108,"n_cols":6,"rows_kept":108,"cut":false,"hidden":false,"merged":[[102,1,103,1],[27,5,28,10],[29,5,30,10],[31,5,33,10],[53,5,55,10],[95,2,96,2],[95,3,96,3],[34,2,36,2],[34,3,36,3],[69,2,70,2],[69,3,70,3],[87,2,88,2],[87,3,88,3],[89,2,91,2],[89,3,91,3],[100,2,103,2],[100,3,103,3],[71,3,72,3],[71,2,72,2],[49,2,50,2],[49,3,50,3],[41,2,42,2],[41,3,42,3],[45,3,48,3],[37,2,38,2],[37,3,38,3],[104,2,107,2],[104,3,107,3],[97,3,99,3],[39,2,40,2],[39,3,40,3],[76,2,78,2],[79,2,82,2],[83,2,86,2],[83,3,86,3],[89,79,91,79],[89,82,91,82],[89,83,91,83],[89,66,91,66],[89,67,91,67],[89,70,91,70],[89,71,91,71],[89,74,91,74],[89,55,91,55],[89,58,91,58],[89,59,91,59],[89,62,91,62],[100,5,103,10],[97,5,99,10],[92,2,94,2],[92,3,94,3],[97,2,99,2],[64,2,66,2],[61,3,63,3],[73,2,75,2],[73,3,75,3],[58,5,60,9],[21,3,22,3],[58,2,60,2],[21,2,22,2],[67,2,68,2],[23,2,26,2],[23,3,26,3],[0,1,0,2],[7,2,8,2],[7,3,8,3],[53,2,55,2],[27,3,28,3],[27,2,28,2],[31,2,33,2],[31,3,33,3],[29,2,30,2],[29,3,30,3],[17,3,18,3],[58,3,60,3],[51,2,52,2],[51,3,52,3],[9,2,11,2],[9,3,11,3],[12,2,16,2],[12,3,16,3],[67,3,68,3],[61,2,63,2],[4,2,6,2],[4,3,6,3],[43,2,44,2],[43,3,44,3],[17,2,18,2],[19,2,20,2],[89,98,91,98],[89,99,91,99],[89,102,91,102],[89,103,91,103],[89,87,91,87],[89,90,91,90],[89,91,91,91],[89,94,91,94],[17,5,18,10],[89,5,91,10],[71,5,72,10],[90,1,91,1],[89,46,91,46],[89,47,91,47],[89,50,91,50],[89,51,91,51],[89,54,91,54],[89,35,91,35],[89,38,91,38],[89,39,91,39],[89,42,91,42],[89,43,91,43],[89,34,91,34],[89,75,91,75],[89,78,91,78],[87,5,88,10],[89,63,91,63],[53,3,55,3],[64,3,66,3],[56,2,57,2],[56,3,57,3],[89,86,91,86],[89,158,91,158],[89,159,91,159],[89,162,91,162],[89,163,91,163],[89,146,91,146],[89,147,91,147],[89,150,91,150],[89,151,91,151],[89,154,91,154],[89,135,91,135],[89,138,91,138],[89,139,91,139],[89,142,91,142],[89,143,91,143],[89,126,91,126],[89,127,91,127],[89,130,91,130],[89,131,91,131],[89,134,91,134],[89,115,91,115],[89,118,91,118],[89,119,91,119],[89,122,91,122],[89,123,91,123],[89,106,91,106],[89,107,91,107],[89,110,91,110],[89,111,91,111],[89,114,91,114],[89,95,91,95],[89,195,91,195],[89,198,91,198],[89,199,91,199],[89,202,91,202],[89,203,91,203],[89,186,91,186],[89,187,91,187],[89,190,91,190],[89,191,91,191],[89,194,91,194],[89,175,91,175],[89,178,91,178],[89,179,91,179],[89,182,91,182],[89,183,91,183],[89,166,91,166],[89,167,91,167],[89,170,91,170],[89,171,91,171],[89,174,91,174],[89,155,91,155],[89,235,91,235],[89,238,91,238],[89,239,91,239],[89,242,91,242],[89,243,91,243],[89,226,91,226],[89,227,91,227],[89,230,91,230],[89,231,91,231],[89,234,91,234],[89,215,91,215],[89,218,91,218],[89,219,91,219],[89,222,91,222],[89,223,91,223],[89,206,91,206],[89,207,91,207],[89,210,91,210],[89,211,91,211],[89,214,91,214],[89,275,91,275],[89,278,91,278],[89,279,91,279],[89,282,91,282],[89,283,91,283],[89,266,91,266],[89,267,91,267],[89,270,91,270],[89,271,91,271],[89,274,91,274],[89,255,91,255],[89,258,91,258],[89,259,91,259],[89,262,91,262],[89,263,91,263],[89,246,91,246],[89,247,91,247],[89,250,91,250],[89,251,91,251],[89,254,91,254],[89,315,91,315],[89,318,91,318],[89,319,91,319],[89,322,91,322],[89,323,91,323],[89,306,91,306],[89,307,91,307],[89,310,91,310],[89,311,91,311],[89,314,91,314],[89,295,91,295],[89,298,91,298],[89,299,91,299],[89,302,91,302],[89,303,91,303],[89,286,91,286],[89,287,91,287],[89,290,91,290],[89,291,91,291],[89,294,91,294],[89,355,91,355],[89,358,91,358],[89,359,91,359],[89,362,91,362],[89,363,91,363],[89,346,91,346],[89,347,91,347],[89,350,91,350],[89,351,91,351],[89,354,91,354],[89,335,91,335],[89,338,91,338],[89,339,91,339],[89,342,91,342],[89,343,91,343],[89,326,91,326],[89,327,91,327],[89,330,91,330],[89,331,91,331],[89,334,91,334],[89,395,91,395],[89,398,91,398],[89,399,91,399],[89,402,91,402],[89,403,91,403],[89,386,91,386],[89,387,91,387],[89,390,91,390],[89,391,91,391],[89,394,91,394],[89,375,91,375],[89,378,91,378],[89,379,91,379],[89,382,91,382],[89,383,91,383],[89,366,91,366],[89,367,91,367],[89,370,91,370],[89,371,91,371],[89,374,91,374],[89,435,91,435],[89,438,91,438],[89,439,91,439],[89,442,91,442],[89,443,91,443],[89,426,91,426],[89,427,91,427],[89,430,91,430],[89,431,91,431],[89,434,91,434],[89,415,91,415],[89,418,91,418],[89,419,91,419],[89,422,91,422],[89,423,91,423],[89,406,91,406],[89,407,91,407],[89,410,91,410],[89,411,91,411],[89,414,91,414],[89,475,91,475],[89,478,91,478],[89,479,91,479],[89,482,91,482],[89,483,91,483],[89,466,91,466],[89,467,91,467],[89,470,91,470],[89,471,91,471],[89,474,91,474],[89,455,91,455],[89,458,91,458],[89,459,91,459],[89,462,91,462],[89,463,91,463],[89,446,91,446],[89,447,91,447],[89,450,91,450],[89,451,91,451],[89,454,91,454],[89,515,91,515],[89,518,91,518],[89,519,91,519],[89,522,91,522],[89,523,91,523],[89,506,91,506],[89,507,91,507],[89,510,91,510],[89,511,91,511],[89,514,91,514],[89,495,91,495],[89,498,91,498],[89,499,91,499],[89,502,91,502],[89,503,91,503],[89,486,91,486],[89,487,91,487],[89,490,91,490],[89,491,91,491],[89,494,91,494],[89,555,91,555],[89,558,91,558],[89,559,91,559],[89,562,91,562],[89,563,91,563],[89,546,91,546],[89,547,91,547],[89,550,91,550],[89,551,91,551],[89,554,91,554],[89,535,91,535],[89,538,91,538],[89,539,91,539],[89,542,91,542],[89,543,91,543],[89,526,91,526],[89,527,91,527],[89,530,91,530],[89,531,91,531],[89,534,91,534],[89,595,91,595],[89,598,91,598],[89,599,91,599],[89,602,91,602],[89,603,91,603],[89,586,91,586],[89,587,91,587],[89,590,91,590],[89,591,91,591],[89,594,91,594],[89,575,91,575],[89,578,91,578],[89,579,91,579],[89,582,91,582],[89,583,91,583],[89,566,91,566],[89,567,91,567],[89,570,91,570],[89,571,91,571],[89,574,91,574],[89,635,91,635],[89,638,91,638],[89,639,91,639],[89,642,91,642],[89,643,91,643],[89,626,91,626],[89,627,91,627],[89,630,91,630],[89,631,91,631],[89,634,91,634],[89,615,91,615],[89,618,91,618],[89,619,91,619],[89,622,91,622],[89,623,91,623],[89,606,91,606],[89,607,91,607],[89,610,91,610],[89,611,91,611],[89,614,91,614],[89,675,91,675],[89,678,91,678],[89,679,91,679],[89,682,91,682],[89,683,91,683],[89,666,91,666],[89,667,91,667],[89,670,91,670],[89,671,91,671],[89,674,91,674],[89,655,91,655],[89,658,91,658],[89,659,91,659],[89,662,91,662],[89,663,91,663],[89,646,91,646],[89,647,91,647],[89,650,91,650],[89,651,91,651],[89,654,91,654],[89,715,91,715],[89,718,91,718],[89,719,91,719],[89,722,91,722],[89,723,91,723],[89,706,91,706],[89,707,91,707],[89,710,91,710],[89,711,91,711],[89,714,91,714],[89,695,91,695],[89,698,91,698],[89,699,91,699],[89,702,91,702],[89,703,91,703],[89,686,91,686],[89,687,91,687],[89,690,91,690],[89,691,91,691],[89,694,91,694],[89,755,91,755],[89,758,91,758],[89,759,91,759],[89,762,91,762],[89,763,91,763],[89,746,91,746],[89,747,91,747],[89,750,91,750],[89,751,91,751],[89,754,91,754],[89,735,91,735],[89,738,91,738],[89,739,91,739],[89,742,91,742],[89,743,91,743],[89,726,91,726],[89,727,91,727],[89,730,91,730],[89,731,91,731],[89,734,91,734],[89,795,91,795],[89,798,91,798],[89,799,91,799],[89,802,91,802],[89,803,91,803],[89,786,91,786],[89,787,91,787],[89,790,91,790],[89,791,91,791],[89,794,91,794],[89,775,91,775],[89,778,91,778],[89,779,91,779],[89,782,91,782],[89,783,91,783],[89,766,91,766],[89,767,91,767],[89,770,91,770],[89,771,91,771],[89,774,91,774],[89,835,91,835],[89,838,91,838],[89,839,91,839],[89,842,91,842],[89,843,91,843],[89,826,91,826],[89,827,91,827],[89,830,91,830],[89,831,91,831],[89,834,91,834],[89,815,91,815],[89,818,91,818],[89,819,91,819],[89,822,91,822],[89,823,91,823],[89,806,91,806],[89,807,91,807],[89,810,91,810],[89,811,91,811],[89,814,91,814],[89,875,91,875],[89,878,91,878],[89,879,91,879],[89,882,91,882],[89,883,91,883],[89,866,91,866],[89,867,91,867],[89,870,91,870],[89,871,91,871],[89,874,91,874],[89,855,91,855],[89,858,91,858],[89,859,91,859],[89,862,91,862],[89,863,91,863],[89,846,91,846],[89,847,91,847],[89,850,91,850],[89,851,91,851],[89,854,91,854],[89,915,91,915],[89,918,91,918],[89,919,91,919],[89,922,91,922],[89,923,91,923],[89,906,91,906],[89,907,91,907],[89,910,91,910],[89,911,91,911],[89,914,91,914],[89,895,91,895],[89,898,91,898],[89,899,91,899],[89,902,91,902],[89,903,91,903],[89,886,91,886],[89,887,91,887],[89,890,91,890],[89,891,91,891],[89,894,91,894],[89,955,91,955],[89,958,91,958],[89,959,91,959],[89,962,91,962],[89,963,91,963],[89,946,91,946],[89,947,91,947],[89,950,91,950],[89,951,91,951],[89,954,91,954],[89,935,91,935],[89,938,91,938],[89,939,91,939],[89,942,91,942],[89,943,91,943],[89,926,91,926],[89,927,91,927],[89,930,91,930],[89,931,91,931],[89,934,91,934],[89,995,91,995],[89,998,91,998],[89,999,91,999],[89,1002,91,1002],[89,1003,91,1003],[89,986,91,986],[89,987,91,987],[89,990,91,990],[89,991,91,991],[89,994,91,994],[89,975,91,975],[89,978,91,978],[89,979,91,979],[89,982,91,982],[89,983,91,983],[89,966,91,966],[89,967,91,967],[89,970,91,970],[89,971,91,971],[89,974,91,974],[89,1035,91,1035],[89,1038,91,1038],[89,1039,91,1039],[89,1042,91,1042],[89,1043,91,1043],[89,1026,91,1026],[89,1027,91,1027],[89,1030,91,1030],[89,1031,91,1031],[89,1034,91,1034],[89,1015,91,1015],[89,1018,91,1018],[89,1019,91,1019],[89,1022,91,1022],[89,1023,91,1023],[89,1006,91,1006],[89,1007,91,1007],[89,1010,91,1010],[89,1011,91,1011],[89,1014,91,1014],[89,1075,91,1075],[89,1078,91,1078],[89,1079,91,1079],[89,1082,91,1082],[89,1083,91,1083],[89,1066,91,1066],[89,1067,91,1067],[89,1070,91,1070],[89,1071,91,1071],[89,1074,91,1074],[89,1055,91,1055],[89,1058,91,1058],[89,1059,91,1059],[89,1062,91,1062],[89,1063,91,1063],[89,1046,91,1046],[89,1047,91,1047],[89,1050,91,1050],[89,1051,91,1051],[89,1054,91,1054],[89,1115,91,1115],[89,1118,91,1118],[89,1119,91,1119],[89,1122,91,1122],[89,1123,91,1123],[89,1106,91,1106],[89,1107,91,1107],[89,1110,91,1110],[89,1111,91,1111],[89,1114,91,1114],[89,1095,91,1095],[89,1098,91,1098],[89,1099,91,1099],[89,1102,91,1102],[89,1103,91,1103],[89,1086,91,1086],[89,1087,91,1087],[89,1090,91,1090],[89,1091,91,1091],[89,1094,91,1094],[89,1155,91,1155],[89,1158,91,1158],[89,1159,91,1159],[89,1162,91,1162],[89,1163,91,1163],[89,1146,91,1146],[89,1147,91,1147],[89,1150,91,1150],[89,1151,91,1151],[89,1154,91,1154],[89,1135,91,1135],[89,1138,91,1138],[89,1139,91,1139],[89,1142,91,1142],[89,1143,91,1143],[89,1126,91,1126],[89,1127,91,1127],[89,1130,91,1130],[89,1131,91,1131],[89,1134,91,1134],[89,1195,91,1195],[89,1198,91,1198],[89,1199,91,1199],[89,1202,91,1202],[89,1203,91,1203],[89,1186,91,1186],[89,1187,91,1187],[89,1190,91,1190],[89,1191,91,1191],[89,1194,91,1194],[89,1175,91,1175],[89,1178,91,1178],[89,1179,91,1179],[89,1182,91,1182],[89,1183,91,1183],[89,1166,91,1166],[89,1167,91,1167],[89,1170,91,1170],[89,1171,91,1171],[89,1174,91,1174],[89,1235,91,1235],[89,1238,91,1238],[89,1239,91,1239],[89,1242,91,1242],[89,1243,91,1243],[89,1226,91,1226],[89,1227,91,1227],[89,1230,91,1230],[89,1231,91,1231],[89,1234,91,1234],[89,1215,91,1215],[89,1218,91,1218],[89,1219,91,1219],[89,1222,91,1222],[89,1223,91,1223],[89,1206,91,1206],[89,1207,91,1207],[89,1210,91,1210],[89,1211,91,1211],[89,1214,91,1214],[89,1275,91,1275],[89,1278,91,1278],[89,1279,91,1279],[89,1282,91,1282],[89,1283,91,1283],[89,1266,91,1266],[89,1267,91,1267],[89,1270,91,1270],[89,1271,91,1271],[89,1274,91,1274],[89,1255,91,1255],[89,1258,91,1258],[89,1259,91,1259],[89,1262,91,1262],[89,1263,91,1263],[89,1246,91,1246],[89,1247,91,1247],[89,1250,91,1250],[89,1251,91,1251],[89,1254,91,1254],[89,1315,91,1315],[89,1318,91,1318],[89,1319,91,1319],[89,1322,91,1322],[89,1323,91,1323],[89,1306,91,1306],[89,1307,91,1307],[89,1310,91,1310],[89,1311,91,1311],[89,1314,91,1314],[89,1295,91,1295],[89,1298,91,1298],[89,1299,91,1299],[89,1302,91,1302],[89,1303,91,1303],[89,1286,91,1286],[89,1287,91,1287],[89,1290,91,1290],[89,1291,91,1291],[89,1294,91,1294],[89,1355,91,1355],[89,1358,91,1358],[89,1359,91,1359],[89,1362,91,1362],[89,1363,91,1363],[89,1346,91,1346],[89,1347,91,1347],[89,1350,91,1350],[89,1351,91,1351],[89,1354,91,1354],[89,1335,91,1335],[89,1338,91,1338],[89,1339,91,1339],[89,1342,91,1342],[89,1343,91,1343],[89,1326,91,1326],[89,1327,91,1327],[89,1330,91,1330],[89,1331,91,1331],[89,1334,91,1334],[89,1395,91,1395],[89,1398,91,1398],[89,1399,91,1399],[89,1402,91,1402],[89,1403,91,1403],[89,1386,91,1386],[89,1387,91,1387],[89,1390,91,1390],[89,1391,91,1391],[89,1394,91,1394],[89,1375,91,1375],[89,1378,91,1378],[89,1379,91,1379],[89,1382,91,1382],[89,1383,91,1383],[89,1366,91,1366],[89,1367,91,1367],[89,1370,91,1370],[89,1371,91,1371],[89,1374,91,1374],[89,1435,91,1435],[89,1438,91,1438],[89,1439,91,1439],[89,1442,91,1442],[89,1443,91,1443],[89,1426,91,1426],[89,1427,91,1427],[89,1430,91,1430],[89,1431,91,1431],[89,1434,91,1434],[89,1415,91,1415],[89,1418,91,1418],[89,1419,91,1419],[89,1422,91,1422],[89,1423,91,1423],[89,1406,91,1406],[89,1407,91,1407],[89,1410,91,1410],[89,1411,91,1411],[89,1414,91,1414],[89,1475,91,1475],[89,1478,91,1478],[89,1479,91,1479],[89,1482,91,1482],[89,1483,91,1483],[89,1466,91,1466],[89,1467,91,1467],[89,1470,91,1470],[89,1471,91,1471],[89,1474,91,1474],[89,1455,91,1455],[89,1458,91,1458],[89,1459,91,1459],[89,1462,91,1462],[89,1463,91,1463],[89,1446,91,1446],[89,1447,91,1447],[89,1450,91,1450],[89,1451,91,1451],[89,1454,91,1454],[89,1515,91,1515],[89,1518,91,1518],[89,1519,91,1519],[89,1522,91,1522],[89,1523,91,1523],[89,1506,91,1506],[89,1507,91,1507],[89,1510,91,1510],[89,1511,91,1511],[89,1514,91,1514],[89,1495,91,1495],[89,1498,91,1498],[89,1499,91,1499],[89,1502,91,1502],[89,1503,91,1503],[89,1486,91,1486],[89,1487,91,1487],[89,1490,91,1490],[89,1491,91,1491],[89,1494,91,1494],[89,1555,91,1555],[89,1558,91,1558],[89,1559,91,1559],[89,1562,91,1562],[89,1563,91,1563],[89,1546,91,1546],[89,1547,91,1547],[89,1550,91,1550],[89,1551,91,1551],[89,1554,91,1554],[89,1535,91,1535],[89,1538,91,1538],[89,1539,91,1539],[89,1542,91,1542],[89,1543,91,1543],[89,1526,91,1526],[89,1527,91,1527],[89,1530,91,1530],[89,1531,91,1531],[89,1534,91,1534],[89,1595,91,1595],[89,1598,91,1598],[89,1599,91,1599],[89,1602,91,1602],[89,1603,91,1603],[89,1586,91,1586],[89,1587,91,1587],[89,1590,91,1590],[89,1591,91,1591],[89,1594,91,1594],[89,1575,91,1575],[89,1578,91,1578],[89,1579,91,1579],[89,1582,91,1582],[89,1583,91,1583],[89,1566,91,1566],[89,1567,91,1567],[89,1570,91,1570],[89,1571,91,1571],[89,1574,91,1574],[89,1635,91,1635],[89,1638,91,1638],[89,1639,91,1639],[89,1642,91,1642],[89,1643,91,1643],[89,1626,91,1626],[89,1627,91,1627],[89,1630,91,1630],[89,1631,91,1631],[89,1634,91,1634],[89,1615,91,1615],[89,1618,91,1618],[89,1619,91,1619],[89,1622,91,1622],[89,1623,91,1623],[89,1606,91,1606],[89,1607,91,1607],[89,1610,91,1610],[89,1611,91,1611],[89,1614,91,1614],[89,1675,91,1675],[89,1678,91,1678],[89,1679,91,1679],[89,1682,91,1682],[89,1683,91,1683],[89,1666,91,1666],[89,1667,91,1667],[89,1670,91,1670],[89,1671,91,1671],[89,1674,91,1674],[89,1655,91,1655],[89,1658,91,1658],[89,1659,91,1659],[89,1662,91,1662],[89,1663,91,1663],[89,1646,91,1646],[89,1647,91,1647],[89,1650,91,1650],[89,1651,91,1651],[89,1654,91,1654],[89,1715,91,1715],[89,1718,91,1718],[89,1719,91,1719],[89,1722,91,1722],[89,1723,91,1723],[89,1706,91,1706],[89,1707,91,1707],[89,1710,91,1710],[89,1711,91,1711],[89,1714,91,1714],[89,1695,91,1695],[89,1698,91,1698],[89,1699,91,1699],[89,1702,91,1702],[89,1703,91,1703],[89,1686,91,1686],[89,1687,91,1687],[89,1690,91,1690],[89,1691,91,1691],[89,1694,91,1694],[89,1755,91,1755],[89,1758,91,1758],[89,1759,91,1759],[89,1762,91,1762],[89,1763,91,1763],[89,1746,91,1746],[89,1747,91,1747],[89,1750,91,1750],[89,1751,91,1751],[89,1754,91,1754],[89,1735,91,1735],[89,1738,91,1738],[89,1739,91,1739],[89,1742,91,1742],[89,1743,91,1743],[89,1726,91,1726],[89,1727,91,1727],[89,1730,91,1730],[89,1731,91,1731],[89,1734,91,1734],[89,1795,91,1795],[89,1798,91,1798],[89,1799,91,1799],[89,1802,91,1802],[89,1803,91,1803],[89,1786,91,1786],[89,1787,91,1787],[89,1790,91,1790],[89,1791,91,1791],[89,1794,91,1794],[89,1775,91,1775],[89,1778,91,1778],[89,1779,91,1779],[89,1782,91,1782],[89,1783,91,1783],[89,1766,91,1766],[89,1767,91,1767],[89,1770,91,1770],[89,1771,91,1771],[89,1774,91,1774],[89,1835,91,1835],[89,1838,91,1838],[89,1839,91,1839],[89,1842,91,1842],[89,1843,91,1843],[89,1826,91,1826],[89,1827,91,1827],[89,1830,91,1830],[89,1831,91,1831],[89,1834,91,1834],[89,1815,91,1815],[89,1818,91,1818],[89,1819,91,1819],[89,1822,91,1822],[89,1823,91,1823],[89,1806,91,1806],[89,1807,91,1807],[89,1810,91,1810],[89,1811,91,1811],[89,1814,91,1814],[89,1875,91,1875],[89,1878,91,1878],[89,1879,91,1879],[89,1882,91,1882],[89,1883,91,1883],[89,1866,91,1866],[89,1867,91,1867],[89,1870,91,1870]],"merged_total":8269,"flags":["merged_cut"]}
[null,"This sheet displays error and/or warning messages that occur when there is question regarding the user input.  Check these messages to see if input needs to be revised.  If the macro was used to minimize the binary plant LCOE by varying plant performance, run it again after any input changes.  "]
[null,null,"Return to Start Page"]
[null,null,"Number of Errors/Messages (See Below for Specific Error and Link to Input Causing Error)",null,{"$f":"SUM(D5:D108)","v":3}]
[null,"Location","Message"]
[{"$f":"IN!A10","v":0},"Input: ",{"$f":"IF(AND(A5=1,A6<A7),\"The number of production wells inputted is less than the number of successful production wells drilled during exploration\", \" \")","v":" "},{"$f":"IF(AND(A5=1,A6<A7),1,0)","v":0}]
[{"$f":"OUT!H133","v":6.2792921033059566},"POWER SALES"]
[{"$f":"OUT!H96","v":3},"EXPLORATION"]
[{"$f":"OUT!G637","v":437},"Input: ",{"$f":"IF(A8<705,\" \",\"The model can not calculate using a defined Resource Temperature that exceeds the Critical Temperature of Water\")","v":" "},{"$f":"IF(A8<705,0,1)","v":0}]
[null,"RESOURCE DEFINITION"]
[null,"Input: ",{"$f":"IF(OR(A11>6000,A12>6000),\"The resource depth exceeds the maximum for using the GETEM methodology for well cost\",\" \")","v":" "},{"$f":"IF(OR(A11>6000,A12>6000),1,0)","v":0},null,{"$f":"IF(D10=1,\"The model will contine to estimate for greater depths, however they exceed the 6 km maximum used when developing estimating methods\",\" \")","v":" "}]
[{"$f":"OUT!G634","v":5000},"RESOURCE DEFINITION"]
[{"$f":"OUT!H694","v":5000},"DRILLING"]
[{"$f":"OUT!H9","v":40},"Input: ",{"$f":"IF(A16=1,\" \",IF(AND(A15>0,A13<A14*A15),\"The power sales specified requires fewer production wells than were successfully drilled during Exploration. Increase sales or reduce number of successful exploration wells, the flow per well and/or the plant performance\",\"\"))","v":""},{"$f":"IF(A16=1,0,IF(AND(A15>0,A13<A14*A15),1,0))","v":0}]
[{"$f":"OUT!H167","v":6.3701448096260052},"POWER SALES"]
[{"$f":"OUT!H96","v":3},"EXPLORATION"]
[{"$f":"IN!A10","v":0},"RESERVOIR PERFORMANCE "]
[null,"POWER PLANT"]
[{"$f":"MAX(OUT!G61,OUT!H61)","v":4.5},"Input: ",{"$f":"IF(A18<14,\" \",\"The duration of pre-startup activities exceeds that allowed in GETEM when using the EERE/DCF methodology\")","v":" "},{"$f":"IF(AND(A18<14),0,1)","v":0},null,{"$f":"IF(A18>15,\"The Discounted Cash Flow Sheet allows for up to 15 yrs for pre-startup activities\",\" \")","v":" "}]
[null,"ECONOMIC PARAMETERS"]
[null,"Input: ",{"$f":"IF(A21>40,\"Model can not evaluate projects operating longer than 40 years\",\" \")","v":" "},{"$f":"IF(AND(A21<=40),0,1)","v":0}]
[{"$f":"MAX(OUT!G10:H10)","v":30},"ECONOMIC PARAMETERS"]
[{"$f":"OUT!A72","v":0},"Input: ",{"$f":"IF(A23=30,\" \",\"When using Fixed Charge Rate Method, project life for all cases = 30 yr\")","v":" "},{"$f":"IF(A22=0,0,1)","v":0}]
[{"$f":"MIN(OUT!G10,OUT!H10)","v":30},"ECONOMIC PARAMETERS"]
[null,"Input: ",{"$f":"IF(AND(A25>0,A26>0),\" \",\"For the scenario defined, the plant output will go to 0 before the end of project life. Clear the warning by either defining more resource potential found during Exploration, decreasing project life, or decreasing temperature decline rate\")","v":" "},{"$f":"IF(AND(A25>0,A26>0),0,1)","v":0},null,{"$f":"IF(D24=1,\"The scenario can not be evaluated as defined. Increase the resource potential found during exploration or decrease the annual thermal decline rate.\",\" \")","v":" "}]
[{"$f":"OUT!G310","v":25.908435253834217},"EXPLORATION"]
[{"$f":"OUT!H310","v":25.908435253834217},"ECONOMIC PARAMETERS"]
[null,"RESERVOIR PERFORMANCE "]
[{"$f":"OUT!H112","v":84.205364738882793},"Input: ",{"$f":"IF(A29<A28,\" \",\"The plant net plant output exceeds the potential resource found\")","v":" "},{"$f":"IF(A29<A28,0,1)","v":0},null,{"$f":"IF(D28=1,\"Plant output includes Geothermal Pumping\",\" \")","v":" "}]
[{"$f":"OUT!H437","v":41.602682369441396},"EXPLORATION"]
[{"$f":"IN!A4","v":0},"Input: ",{"$f":"IF(AND(A30=1,A31=0),\"Recommend not Proportioning EGS Exploration Costs with Resource Potential Found\",\" \")","v":" "},{"$f":"IF(AND(A30=1,A31=0),1,0)","v":0}]
[{"$f":"IN!B47","v":1},"EXPLORATION"]
[{"$f":"IN!A4","v":0},"Input: ",{"$f":"IF(A32+A33+A34=0,\"No Exploration drilling specified for Hydrothermal Greenfield Project\",\" \")","v":" "},{"$f":"IF(A32+A33+A34=0,1,0)","v":0}]
[{"$f":"IF(IN!B45=1,0,1)","v":0},"EXPLORATION"]
[{"$f":"IF(IN!B53=0,1,0)","v":1}]
[{"$f":"IN!I49","v":1},"Input: ",{"$f":"IF(A37>A35,\"Exploration drilling is occurring at more sites than were examined during pre-drilling evaluation\",\" \")","v":" "},{"$f":"IF(A37>A35,1,0)","v":0}]
[null,"EXPLORATION"]
[{"$f":"OUT!H86","v":1}]
[{"$f":"IN!I54","v":1},"Input: ",{"$f":"IF(A38<A39,\"Full-sized Exploration wells are drilled at more sites than have small-diameter well drilling\",\" \")","v":" "},{"$f":"IF(A38<A39,1,0)","v":0}]
[{"$f":"IN!I56","v":1},"EXPLORATION"]
[{"$f":"IN!B45","v":1},"Input: ",{"$f":"IF(AND(A40=1,A41<=0),\"No full-sized wells are drilled during Exploration of 'Greenfield' project\",\" \")","v":" "},{"$f":"IF(AND(A40=1,A41<=0),1,0)","v":0}]
[{"$f":"OUT!H93","v":4},"EXPLORATION"]
[{"$f":"IN!A4","v":0},"Input: ",{"$f":"IF(AND(A42=0,A43>0),\"Exploration Wells for a Hydrothermal Resource are to be stimulated. If Exploration stimulation required, evaluate as EGS resource\",IF(AND(A42=1,A43<=0),\"The successful Exploration wells for an EGS Resource are not being stimulated. If no Exploration stimulation is required, evaluate as a Hydrothermal Resource\",\" \"))","v":"Exploration Wells for a Hydrothermal Resource are to be stimulated. If Exploration stimulation required, evaluate as EGS resource"},{"$f":"IF(AND(A42=0,A43>0),1,IF(AND(A42=1,A43<=0),1,0))","v":1}]
[{"$f":"OUT!H94","v":2},"EXPLORATION"]
[{"$f":"OUT!A4","v":0},"Input: ",{"$f":"IF(AND(A44=1,A45<2),\"Two successful full-size Exploration wells required for EGS \",\" \")","v":" "},{"$f":"IF(AND(A44=1,A45<2),1,0)","v":0}]
[{"$f":"OUT!H95","v":3},"EXPLORATION"]
[{"$f":"OUT!A4","v":0},"Input: ",{"$f":"IF(A46=0,\" \",IF(A47<3,\" \",IF(A48=A49,\"No stimulation failures for exploration wells\",IF(A48<A49,\"#Stimulations specified < #successful wells stimulated - Increase number of stimulations and/or revise well type stimulated\",\" \"))))","v":" "},{"$f":"IF(A46=0,0,IF(A47<3,0,IF(A48=A49,1,IF(A48<A49,1,0))))","v":0}]
[{"$f":"OUT!B209","v":3},"EXPLORATION"]
[{"$f":"OUT!H94","v":2},"DRILLING"]
[{"$f":"OUT!H98","v":2}]
[null,"Input: ",{"$f":"IF(A51<1,\"The defined scenario has no injection wells being drilled\",\" \")","v":" "},{"$f":"IF(A51<1,1,0)","v":0}]
[{"$f":"IN!A76","v":1},"DRILLING"]
[null,"Input: ",{"$f":"IF(OR(,A53<=0,A53>1),\"Drilling Success Rate should be >0% and <=100%\",\" \")","v":" "},{"$f":"IF(OR(A53>1,A53<=0),1,0)","v":0}]
[{"$f":"OUT!H187","v":0.9},"DRILLING"]
[{"$f":"IN!A4","v":0},"Input: ",{"$f":"IF(AND(OR(A55=1,A54=1),A56=1),\"When wells are stimulated, unsuccessful wells are not used to supplement injection. This applied to Hydrothermal as well as EGS resources. If Hydrothermal resource, must indicate which well type is stimulated.\",\" \")","v":"When wells are stimulated, unsuccessful wells are not used to supplement injection. This applied to Hydrothermal as well as EGS resources. If Hydrothermal resource, must indicate which well type is stimulated."},{"$f":"IF(AND(OR(A55=1,A54=1),A56=1),1,0)","v":1}]
[{"$f":"IN!B93","v":1}]
[{"$f":"IN!A77","v":1},"DRILLING"]
[{"$f":"OUT!H130","v":0.3},"Input: ",{"$f":"IF(A58=0,\" \",IF(AND(A57<1,A57>0),\" \",\"When failed wells are used to supplement injection, their relative productivity should be between 0 and 1\"))","v":" "},{"$f":"IF(A57=0,0,IF(AND(A57<1,A57>0),0,1))","v":0}]
[{"$f":"IN!A77","v":1},"DRILLING"]
[{"$f":"OUT!H624","v":6681.8885254140905},"Input: ",{"$f":"IF(A60/A59>1.5,\"With pumping, the bottom-hole pressure in the injection well is 50%+ higher than the estimated hydrostatic pressure. Consider reducing the flow rate per injection well, and/or increase the injectivity index\",\" \")","v":" "},{"$f":"IF(A60/A59>1.5,1,0)","v":0},null,{"$f":"IF(D59=1,\"Increased potential for subsurface fracture creation/fluid loss/microsismic activity - 50% limit is arbitrary\",\" \")","v":" "}]
[{"$f":"OUT!H625","v":7021.5181574140906},"DRILLING"]
[null,"RESERVOIR PERFORMANCE "]
[{"$f":"IN!A9","v":0},"Input: ",{"$f":"IF(AND(A62=1,A63=1,A64<13.375),\"Need to use Larger Diameter  production well at specified resource depth in order to allow for production pump with Binary plant. Minimum casing size 13-3/8 inch\",\" \")","v":" "},{"$f":"IF(AND(A62=1,A63=1,A64<13.375),1,0)","v":0}]
[{"$f":"IN!B84","v":1},"RESOURCE DEFINITION"]
[{"$f":"OUT!H672","v":20},"DRILLING"]
[null,"Input: ",{"$f":"IF(AND(A66=0,A67=1),\"Stimulation has been specified with a Hydrothermal Resouce scenario\",IF(AND(A66=1,A67=0),\"No stimulation specified with EGS Resource scenario\",\" \"))","v":"Stimulation has been specified with a Hydrothermal Resouce scenario"},{"$f":"IF(AND(A66=0,A67=1),1,IF(AND(A66=1,A67=0),1,0))","v":1}]
[{"$f":"OUT!A4","v":0},"RESOURCE DEFINITION"]
[{"$f":"IN!B93","v":1},"DRILLING"]
[{"$f":"IN!B93","v":1},"Input: ",{"$f":"IF(AND(A68=1,OR(A69<=0,A69>1)),\"The stimulation success rates should be between 0 and 100%\",\" \")","v":" "},{"$f":"IF(AND(A68=1,OR(A69<=0,A69>1)),1,0)","v":0}]
[{"$f":"OUT!H210","v":0.9},"DRILLING"]
[null,"Input: ",{"$f":"IF(OR(A71<=0,A71>1),\"Pump efficiency should be >0% & <=100%\",\" \")","v":" "},{"$f":"IF(OR(A71>1,A71<=0),1,0)","v":0}]
[{"$f":"IN!I117","v":0.67500000000000004},"GEOFLUID GATHERING SYSTEM"]
[{"$f":"IN!A4","v":0},"Input: ",{"$f":"IF(AND(A72=1,A73=1),\"Can not input pump depth with EGS resource - inputted value ignored & calculated pump depth is used if wells are pumped\",\" \")","v":" "},{"$f":"IF(AND(A72=1,A73=1),1,0)","v":0}]
[{"$f":"IF(ISBLANK('Scenario Definition'!J267),0,1)","v":0},"GEOFLUID GATHERING SYSTEM"]
[{"$f":"IN!B118","v":0},"Input: ",{"$f":"IF(AND(A74=1,A76>A75),\"The pump depth exceeds the depth of the resource/production well.  The inputted depth needs to be reduced, or if calculated, the well flow rate needs to be reduced, or productivity index increased.\", \" \")","v":" "},{"$f":"IF(AND(A74=1,A76>A75),1,0)","v":0}]
[{"$f":"OUT!H633","v":16404.149999999998},"GEOFLUID GATHERING SYSTEM"]
[{"$f":"OUT!H584","v":0},"RESERVOIR PERFORMANCE "]
[{"$f":"OUT!A5","v":0},"Input: ",{"$f":"IF(AND(A77=1,A79<A78),\"When either no pumping is specified or inputted pump depth less than calculated, it is probable that geoflud will flash before getting to binary plant heat exchangers. To decrease calculated depth, decrease well flow or increase Productivity Index.\",\" \")","v":" "},{"$f":"IF(AND(A77=1,A79<A78),1,0)","v":0}]
[{"$f":"OUT!H580","v":366.60502012885536},"GEOFLUID GATHERING SYSTEM"]
[{"$f":"OUT!H584","v":0},"RESERVOIR PERFORMANCE "]
[{"$f":"OUT!A4","v":0},"Input: ",{"$f":"IF(AND(A80=0,A81=1,OR(A82=1,A83=1)),\"Any input for water loss or water cost is ignored with Hydrothermal Resource scenarios using air-cooled binary plants.\",\" \")","v":" "},{"$f":"IF(AND(A80=0,A81=1,OR(A82=1,A83=1)),1,0)","v":0}]
[{"$f":"OUT!A5","v":0}]
[{"$f":"'Scenario Definition'!D311","v":0},"RESERVOIR PERFORMANCE "]
[{"$f":"'Scenario Definition'!D312","v":0}]
[null,"Input: ",{"$f":"IF(AND(A85=1,A86>2000),\"Pump depth exceeds 2,000 ft limit for specified Line-shaft Pump Change pump type, change inputted pump depth or reduce flow/increase productivity index\",\" \")","v":" "},{"$f":"IF(AND(A85=1,A86>2000),1,0)","v":0}]
[{"$f":"IN!B191","v":1},"O&M"]
[{"$f":"OUT!H584","v":0},"GEOFLUID GATHERING SYSTEM"]
[null,"RESERVOIR PERFORMANCE "]
[{"$f":"IF(OR(OUT!G588=\"Yes\",OUT!H588=\"Yes\"),1,0)","v":1},"Input: ",{"$f":"IF(AND(A88=1,A89=1),\"Flashing may occur in Production Well or surface piping - OK with Flash Plant. If Binary, use pumped wells or revise inputted pump depth\",\" \")","v":" "},{"$f":"IF(AND(A88=1,A89=1),1,0)","v":0}]
[{"$f":"OUT!A5","v":0},"GEOFLUID GATHERING SYSTEM"]
[{"$f":"IF(OR(OUT!H588=\"Yes\",OUT!H648<OUT!H593),1,0)","v":1},"Input: ",{"$f":"IF(AND(A90=1,A92=1,A91=1),\"With inputted pump depth, flashing is predicted in Production Well or surface piping with a Binary Plant\",\" \")","v":" "},{"$f":"IF(AND(A90=1,A92=1,A91=1),1,0)","v":0}]
[{"$f":"IF(IN!B119=1,0,1)","v":0},"GEOFLUID GATHERING SYSTEM"]
[{"$f":"OUT!A5","v":0}]
[{"$f":"OUT!H439","v":10.434806885111046},"Input: ",{"$f":"IF(A93>A94,\" \",\"The geothermal pumping power exceeds the plant output - define a more efficient plant, decrease flow and/or increase Productivity/Injectivity Index\")","v":" "},{"$f":"IF(A93<A94,1,0)","v":0}]
[{"$f":"OUT!H572","v":0.40198564301174405},"POWER PLANT"]
[null,"RESERVOIR PERFORMANCE "]
[{"$f":"IN!B180","v":0},"Input: ",{"$f":"IF(AND(A96=1,A97=1),\"If you input the O&M LCOE contribution, you must enter a value for the contributions from both the plant and well field\",\" \")","v":" "},{"$f":"IF(AND(A96=1,A97=1),1,0)","v":0}]
[{"$f":"IF(OR(ISBLANK('Scenario Definition'!J352),ISBLANK('Scenario Definition'!J353)),1,0)","v":1},"O&M"]
[{"$f":"OUT!A5","v":0},"Input: ",{"$f":"IF(AND(A98=1,A100>A99),\"Revised Binary Plant Performance exceeds that allowed in GETEM's Cost Correlations\",\" \")","v":" "},{"$f":"IF(AND(A98=1,A100>A99),1,0)","v":0}]
[{"$f":"OUT!H450","v":12.564035603444015},"POWER PLANT"]
[{"$f":"OUT!H454","v":10.19007594636861}]
[{"$f":"OUT!A5","v":0},"Input: ",{"$f":"IF(AND(A101=0,OR(A103>A102,A103<14.7,A104>A102,A104<14.7)),\"The HP or Single Flash pressure is out of range - it exceeds the estimated well head pressure or is less than 1 atmosphere; production well needs to be pumped, the well flow rate reduced or flash pressure revised.\",\" \")","v":" "},{"$f":"IF(AND(A101=0,OR(A103>A102,A104>A102,A103<14.7,A104<14.7)),1,0)","v":0}]
[{"$f":"OUT!H591","v":297.77291942800201},"POWER PLANT"]
[{"$f":"OUT!H472","v":119.31619588137661},"GEOFLUID GATHERING SYSTEM"]
[{"$f":"OUT!H466","v":38.65325069207104}]
[{"$f":"OUT!A5","v":0},"Input: ",{"$f":"IF(OR(A105=1,A108=1),\" \",IF(A106>A107,\"LP Flash pressure exceeds HP Flash Pressure - revise LP Flash pressure\",IF(OR(A107<14.7,A106<14.7),\"LP flash pressure is less than 1 atm - reduce well flow rate or use production pumps\",\" \")))","v":" "},{"$f":"IF(AND(A105=0,A108>1,OR(A106>A107,A106>A103,A106<14.7)),1,0)","v":0}]
[{"$f":"IF(A108=2,OUT!H474,A104)","v":27.561592698967388}]
[{"$f":"A102","v":297.77291942800201},"POWER PLANT"]
[{"$f":"OUT!H463","v":2}]

{"sheet":"Schedule","index":7,"n_rows":16,"n_cols":86,"rows_kept":16,"cut":false,"hidden":false,"merged":[[0,4,1,29]]}
[null,null,null,null,"Based on input provided GETEM uses the schedule below for the 'Revised' Scenario. It is based on the premise that the plant construction starts after a PPA is obtained. It does not assign a cost to obtaining the PPA (that cost is assumed to be part of the indirect cost applied to each project phase). It is assumed that the Utilization Permit is required to get the PPA, and that there are plant engineering costs incurred before the PPA is obtained. It is also assumed that some fraction of the required field production and injection capacity is required to get the PPA - input that can be varied. The figure shows the accrual of costs as the project progresses."]
[]
[]
[null,null,null,null,"year","Operation Begins",-0.5,-1,-1.5,-2,-2.5,-3,-3.5,-4,-4.5,-5,-5.5,-6,-6.5,-7,-7.5,-8,-8.5,-9,-9.5,-10,-10.5,-11,-11.5,-12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"overnight costs"]
[null,null,null,null,"Activity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'EERE COE'!Q168","v":-5},{"$f":"'EERE COE'!R168","v":-4},{"$f":"'EERE COE'!S168","v":-3},{"$f":"'EERE COE'!T168","v":-2},{"$f":"'EERE COE'!U168","v":-1},{"$f":"'EERE COE'!V168","v":0},{"$f":"'EERE COE'!W168","v":1},{"$f":"'EERE COE'!X168","v":2},{"$f":"'EERE COE'!Y168","v":3},{"$f":"'EERE COE'!Z168","v":4},{"$f":"'EERE COE'!AA168","v":5},{"$f":"'EERE COE'!AB168","v":6},{"$f":"'EERE COE'!AC168","v":7},{"$f":"'EERE COE'!AD168","v":8},{"$f":"'EERE COE'!AE168","v":9},{"$f":"'EERE COE'!AF168","v":10},{"$f":"'EERE COE'!AG168","v":11}]
[null,null,null,null,"Operation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"overnight costs",{"$f":"'EERE COE'!Q167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!R167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!S167*'EERE COE'!$D163*1000","v":1052466.3068473181},{"$f":"'EERE COE'!T167*'EERE COE'!$D163*1000","v":9429383.5813335013},{"$f":"'EERE COE'!U167*'EERE COE'!$D163*1000","v":73465182.499664009},{"$f":"'EERE COE'!V167*'EERE COE'!$D163*1000","v":71858111.112172723},{"$f":"'EERE COE'!W167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!X167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!Y167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!Z167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AA167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AB167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AC167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AD167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AE167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AF167*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AG167*'EERE COE'!$D163*1000","v":0}]
[null,{"$f":"IN!I33","v":1.5},{"$f":"'EERE COE'!H184","v":0},null,"Power Plant Construction",{"$f":"IF(F4>$C7,\" \",IF($B7+F$4<0,\" \",\"********\"))","v":" "},{"$f":"IF(G$4-$C7>=0,\" \",IF($C7-$B7-G$4>0,\" \",\"********\"))","v":"********"},{"$f":"IF(H$4-$C7>=0,\" \",IF($C7-$B7-H$4>0,\" \",\"********\"))","v":"********"},"********"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"financed",{"$f":"'EERE COE'!Q164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!R164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!S164*'EERE COE'!$D163*1000","v":1052466.3068473181},{"$f":"'EERE COE'!T164*'EERE COE'!$D163*1000","v":9503056.2228128128},{"$f":"'EERE COE'!U164*'EERE COE'!$D163*1000","v":74204069.07674022},{"$f":"'EERE COE'!V164*'EERE COE'!$D163*1000","v":77791282.524620771},{"$f":"'EERE COE'!W164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!X164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!Y164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!Z164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AA164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AB164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AC164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AD164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AE164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AF164*'EERE COE'!$D163*1000","v":0},{"$f":"'EERE COE'!AG164*'EERE COE'!$D163*1000","v":0}]
[null,{"$f":"'EERE COE'!E180+'EERE COE'!E183","v":1.75},{"$f":"'EERE COE'!H183","v":-0.75},null,"Power Plant Design",null,{"$f":"IF(G$4-$C8>=0,\" \",IF($C8-$B8-G$4>0,\" \",\"********\"))","v":" "},{"$f":"IF(H$4-$C8>=0,\" \",IF($C8-$B8-H$4>0,\" \",\"********\"))","v":"********"},"********","********","********"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,null,null,null,"Obtain PPA",null,{"$f":"IF(OR($B7+G$4>=0,$B7+G$4<-0.5),\" \",\"PPA\")","v":" "}," "," ","PPA"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR5","v":-5},-4,-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11]
[null,{"$f":"IN!I30","v":1},{"$f":"'EERE COE'!H178","v":-1.5},null,"Utilization Permit",null,{"$f":"IF(G$4-$C10>=0,\" \",IF($C10-$B10-G$4>0,\" \",\"********\"))","v":" "},{"$f":"IF(H$4-$C10>=0,\" \",IF($C10-$B10-H$4>0,\" \",\"********\"))","v":" "}," ","********","********"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Overnight",{"$f":"BR6","v":0},{"$f":"BR10+BS6","v":0},{"$f":"BT6+BS10","v":1052466.3068473181},10481849.888180818,83947032.387844831,155805143.50001755,155805143.50001755,155805143.50001755,155805143.50001755,155805143.50001755,155805143.50001755,155805143.50001755,155805143.50001755,155805143.50001755,155805143.50001755,155805143.50001755,155805143.50001755]
[null,{"$f":"'EERE COE'!E182","v":1.5},{"$f":"'EERE COE'!H182","v":0},null,"GF Pumps installed",null,"********",{"$f":"IF(H$4-$C11>=0,\" \",IF($C11-$B11-H$4>0,\" \",\"********\"))","v":"********"},"********"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"With Finance Costs",{"$f":"BR7","v":0},{"$f":"BR11+BS7","v":0},{"$f":"BT7+BS11","v":1052466.3068473181},10555522.529660132,84759591.606400356,162550874.13102114,162550874.13102114,162550874.13102114,162550874.13102114,162550874.13102114,162550874.13102114,162550874.13102114,162550874.13102114,162550874.13102114,162550874.13102114,162550874.13102114,162550874.13102114]
[null,{"$f":"IN!I31","v":0.5},{"$f":"'EERE COE'!H181","v":-0.66666666666666674},null,"Surface equipment installed",null," ",{"$f":"IF(H$4-$C12>=0,\" \",IF($C12-$B12-H$4>0,\" \",\"********\"))","v":"********"}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"IN!I29","v":1},{"$f":"'EERE COE'!H175","v":-0.66666666666666674},null,"Drilling completed",null," ",{"$f":"IF(H$4-$C13>=0,\" \",IF($C13-$B13-H$4>0,\" \",\"********\"))","v":"********"},"********"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"est overnight",{"$f":"'EERE COE'!J186*'EERE COE'!D163*1000","v":155805143.50001755}]
[null,{"$f":"'EERE COE'!E172","v":0.5},{"$f":"'EERE COE'!H172","v":-1.6666666666666667},null,"Exploration Drilling",null," ",{"$f":"IF(H$4-$C14>=0,\" \",IF($C14-$B14-H$4>0,\" \",\"********\"))","v":" "}," ","********"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"est financed",{"$f":"'EERE COE'!O186*'EERE COE'!D163*1000","v":162550874.13102111}]
[null,{"$f":"IN!I28","v":1},{"$f":"'EERE COE'!H171","v":-1.6666666666666667},null,"Exploration Activities",null," ",{"$f":"IF(H$4-$C15>=0,\" \",IF($C15-$B15-H$4>0,\" \",\"********\"))","v":" "}," ","********","********"," "," "," ",{"$f":"IF(O$4-$C15>=0,\" \",IF($C15-$B15-O$4>0,\" \",\"********\"))","v":" "}," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]
[null,{"$f":"IN!I27","v":1},{"$f":"'EERE COE'!H170","v":-2.666666666666667},null,"Exploration Permit",null," ",{"$f":"IF(H$4-$C16>=0,\" \",IF($C16-$B16-H$4>0,\" \",\"********\"))","v":" "}," "," "," ","********","********"," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "," "]

{"sheet":"EERE COE","index":8,"n_rows":308,"n_cols":52,"rows_kept":308,"cut":false,"hidden":false,"merged":[]}
[null,"LCOE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[{"$f":"IF(D2=\"Yes\",1,0)","v":1},"Do you wish use 'rounded up' years to estimate the effect of well field replacement?","Yes or No","Yes","Yes is consistent with EERE spreadsheet; No is consistent with GETEM Cash Flow Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[{"$f":"IN!A9","v":0}]
[null,"DEFAULT SCENARIO"]
[null,"Taxes",null,{"$f":"IN!H21","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"OUT!G53","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"OUT!G10","v":30}]
[null,"Discount Rate",null,{"$f":"OUT!G57","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"OUT!G9","v":40}]
[null,"Net Capacity Factor",null,{"$f":"OUT!G52","v":0.95},null,null,"  "]
[null,"Inflation Rate",null,0]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D8)*(1+D11)-1","v":7.0000000000000062E-2}]
[null,"Well capacity confirmed in Drilling Phase",null,{"$f":"OUT!G168","v":0.4330817658741713}]
[null,null,null,null,null,"Activity ",null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E33","v":-5},{"$f":"Q14+1","v":-4},{"$f":"R14+1","v":-3},-2,-1,0,1,2,3,4,5,{"$f":"AA14+1","v":6},7,8,{"$f":"AD14+1","v":9},10]
[null,null,null,"CAPEX with contingency","Duration yrs","Discount rate","start","end",null,"Cost"]
[{"$f":"IN!A$40","v":0},"Permitting (Exploration) & Leasing",null,{"$f":"('Out-LCOE'!C$8+'Out-LCOE'!C$9+'Out-LCOE'!C$10)*(1+D6)","v":1578699.4602709764},{"$f":"IN!H$27","v":1},{"$f":"IN!H$36","v":7.0000000000000007E-2},{"$f":"H16-E16","v":-3.666666666666667},{"$f":"G17","v":-2.666666666666667},{"$f":"IF(A$16=1,F$30,F16)","v":7.0000000000000007E-2},{"$f":"(D16)/(D$9*1000)","v":39.467486506774414},"$/kW",{"$f":"J16/J$32","v":1.0161753970235511E-2},{"$f":"SERIESSUM(1/(1+$F16),-E$33,1,(Q16:AF16))*L16","v":1.2177121086147028E-2},{"$f":"(SERIESSUM(1/(1+$F16),-E$33+E$30,1,(Q16:AF16))*L16)/(1+I16)^G$30","v":1.2177121086147026E-2},{"$f":"N16*J$32","v":47.295020482347638},{"$f":"SUM(Q16:AF16)","v":1},{"$f":"IF($G16>=Q$14,0,IF($H16+1<=Q$14,0,IF(AND(ROUNDDOWN($G16,0)=Q$14,MOD(-$G16,1)>=$E16),1,IF(AND(Q$14>=$G16+1,Q$14<=$H16),1/$E16,IF(ROUNDDOWN($G16,0)=Q$14,MOD(-$G16,1)/$E16,IF(ROUNDDOWN($H16,0)=Q$14,MOD($H16,1)/$E16,))))))","v":0},{"$f":"IF($G16>=R$14,0,IF($H16+1<=R$14,0,IF(AND(ROUNDDOWN($G16,0)=R$14,MOD(-$G16,1)>=$E16),1,IF(AND(R$14>=$G16+1,R$14<=$H16),1/$E16,IF(ROUNDDOWN($G16,0)=R$14,MOD(-$G16,1)/$E16,IF(ROUNDDOWN($H16,0)=R$14,MOD($H16,1)/$E16,))))))","v":0},0.66666666666666696,0.33333333333333304,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,{"$f":"('Out-LCOE'!C$11)*(1+D6)","v":1206368.9212398375},{"$f":"IN!H$28","v":1},{"$f":"IN!H$36","v":7.0000000000000007E-2},{"$f":"H17-E17","v":-2.666666666666667},{"$f":"H18","v":-1.6666666666666667},7.0000000000000007E-2,{"$f":"(D17)/(D$9*1000)","v":30.159223030995939},"$/kW",{"$f":"J17/J$32","v":7.7651411706148804E-3},{"$f":"SERIESSUM(1/(1+$F17),-E$33,1,(Q17:AF17))*L17","v":8.6964404350106279E-3},{"$f":"(SERIESSUM(1/(1+$F17),-E$33+E$30,1,(Q17:AF17))*L17)/(1+I17)^G$30","v":8.6964404350106297E-3},{"$f":"N17*J$32","v":33.776319179846737},{"$f":"SUM(Q17:AF17)","v":1.0000000000000002},{"$f":"IF($G17>=Q$14,0,IF($H17+1<=Q$14,0,IF(AND(ROUNDDOWN($G17,0)=Q$14,MOD(-$G17,1)>=$E17),1,IF(AND(Q$14>=$G17+1,Q$14<=$H17),1/$E17,IF(ROUNDDOWN($G17,0)=Q$14,MOD(-$G17,1)/$E17,IF(ROUNDDOWN($H17,0)=Q$14,MOD($H17,1)/$E17,))))))","v":0},0,0,0.66666666666666696,0.33333333333333326,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,{"$f":"'Out-LCOE'!C$13+('Out-LCOE'!C$12+'Out-LCOE'!C$14+'Out-LCOE'!C$15)*(1+D6)","v":18278738.081975423},{"$f":"E17-0.5","v":0.5},{"$f":"IN!H$36","v":7.0000000000000007E-2},-2.166666666666667,{"$f":"MIN(G20,G25)","v":-1.6666666666666667},7.0000000000000007E-2,456.96845204938558,"$/kW",0.11765636458982932,0.12882979734704353,0.12882979734704353,500.36522271234253,1.0000000000000004,0,0,0,0.33333333333333393,0.66666666666666652,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Early Drilling)",null,null,0,{"$f":"IN!H$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"G20","v":-1.6666666666666667},7.0000000000000007E-2,0,"$/kW",0,0,0,0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling Before PPA obtained",null,{"$f":"'Out-LCOE'!C$20+('Out-LCOE'!C$24+'Out-LCOE'!C$25)*(1+'EERE COE'!D6)","v":9705293.2579475027},{"$f":"IN!H$29-E21","v":0.16666666666666674},{"$f":"IN!H$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"G21","v":-1.5},7.0000000000000007E-2,242.63233144868758,"$/kW",6.2470916585554433E-2,6.6843880746543252E-2,6.6843880746543252E-2,259.61659465009575,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling After PPA obtained",null,{"$f":"'Out-LCOE'!C$21+'Out-LCOE'!C$26*(1+'EERE COE'!D6)","v":12446902.049691925},{"$f":"MROUND((1-D13)*E30,1/12)","v":0.83333333333333326},{"$f":"IN!H$37","v":7.0000000000000007E-2},-1.5,{"$f":"G30+E21","v":-0.66666666666666674},7.0000000000000007E-2,311.17255124229814,"$/kW",8.0118071554214215E-2,8.3483030559491217E-2,{"$f":"(SERIESSUM(1/(1+$I21),-E$33,1,(Q21:AF21))*L21)","v":8.3483030559491217E-2},324.2417983944747,1,0,0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation Before PPA",null,{"$f":"'Out-LCOE'!C$22*(1+D6)","v":0},{"$f":"IN!H$29-E23","v":0.16666666666666674},{"$f":"IN!H$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"G23","v":-1.5},7.0000000000000007E-2,0,"$/kW",0,0,0,0,1,{"$f":"IF($G22>=Q$14,0,IF($H22+1<=Q$14,0,IF(AND(ROUNDDOWN($G22,0)=Q$14,MOD(-$G22,1)>=$E22),1,IF(AND(Q$14>=$G22+1,Q$14<=$H22),1/$E22,IF(ROUNDDOWN($G22,0)=Q$14,MOD(-$G22,1)/$E22,IF(ROUNDDOWN($H22,0)=Q$14,MOD($H22,1)/$E22,))))))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation After PPA",null,{"$f":"'Out-LCOE'!C$23*(1+D6)","v":3240263.6757115074},{"$f":"MROUND((1-D13)*E30,1/12)","v":0.83333333333333326},{"$f":"IN!H$37","v":7.0000000000000007E-2},-1.5,{"$f":"G30+E23","v":-0.66666666666666674},7.0000000000000007E-2,81.006591892787682,"$/kW",2.0856890814176621E-2,2.173288022837204E-2,{"$f":"(SERIESSUM(1/(1+$I23),-E$33,1,(Q23:AF23))*L23)","v":2.173288022837204E-2},84.408868752284761,1,{"$f":"IF($G23>=Q$14,0,IF($H23+1<=Q$14,0,IF(AND(ROUNDDOWN($G23,0)=Q$14,MOD(-$G23,1)>=$E23),1,IF(AND(Q$14>=$G23+1,Q$14<=$H23),1/$E23,IF(ROUNDDOWN($G23,0)=Q$14,MOD(-$G23,1)/$E23,IF(ROUNDDOWN($H23,0)=Q$14,MOD($H23,1)/$E23,))))))","v":0},0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,{"$f":"'Out-LCOE'!C$19*(1+$D$6)","v":1358762.6962142198},{"$f":"IN!H$30","v":1},{"$f":"IN!H$38","v":7.0000000000000007E-2},-2.5,{"$f":"G30","v":-1.5},7.0000000000000007E-2,33.969067405355496,"$/kW",8.7460676147268577E-3,9.6858325799292593E-3,9.6858325799292593E-3,37.619043698060949,1,{"$f":"IF($G24>=Q$14,0,IF($H24+1<=Q$14,0,IF(AND(ROUNDDOWN($G24,0)=Q$14,MOD(-$G24,1)>=$E24),1,IF(AND(Q$14>=$G24+1,Q$14<=$H24),1/$E24,IF(ROUNDDOWN($G24,0)=Q$14,MOD(-$G24,1)/$E24,IF(ROUNDDOWN($H24,0)=Q$14,MOD($H24,1)/$E24,))))))","v":0},0,0,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Gathering System (Surface) Before PPA",null,{"$f":"('Out-LCOE'!C$30+'Out-LCOE'!C$34)*(1+D6)","v":4307489.5689452495},{"$f":"IN!H$31-E27","v":-0.33333333333333326},{"$f":"IN!H$38","v":7.0000000000000007E-2},-1.1666666666666667,{"$f":"G27","v":-1.5},7.0000000000000007E-2,107.68723922363124,"$/kW",2.7726397791676093E-2,2.9667245637093421E-2,2.9667245637093421E-2,115.22534596928544,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0]
[null,"Engineering Before PPA",null,{"$f":"'Out-LCOE'!C$44*(1+D6)","v":2653220.8766353782},{"$f":"IN!H$32","v":1},{"$f":"IN!H$39","v":7.0000000000000007E-2},{"$f":"H26-E26","v":-2.5},{"$f":"G29","v":-1.5},7.0000000000000007E-2,{"$f":"(D26)/(D$9*1000)","v":66.330521915884461},"$/kW",1.7078220684533268E-2,1.8913275497086369E-2,{"$f":"(SERIESSUM(1/(1+$F26),-E$33+E$30,1,(Q26:AF26))*L26)/(1+I26)^G$30","v":1.8913275497086372E-2},73.457736495746261,{"$f":"SUM(Q26:AF26)","v":1},{"$f":"IF($G26>=Q$14,0,IF($H26+1<=Q$14,0,IF(AND(ROUNDDOWN($G26,0)=Q$14,MOD(-$G26,1)>=$E26),1,IF(AND(Q$14>=$G26+1,Q$14<=$H26),1/$E26,IF(ROUNDDOWN($G26,0)=Q$14,MOD(-$G26,1)/$E26,IF(ROUNDDOWN($H26,0)=Q$14,MOD($H26,1)/$E26,))))))","v":0},0,0,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Gathering System (Surface) After PPA",null,{"$f":"('Out-LCOE'!C$31+'Out-LCOE'!C$35)*(1+D6)","v":2871659.7126301662},{"$f":"MROUND((1-D13)*E30,1/12)","v":0.83333333333333326},{"$f":"IN!H$38","v":7.0000000000000007E-2},-1.5,{"$f":"G28+E27","v":-0.66666666666666674},7.0000000000000007E-2,71.791492815754154,"$/kW",1.8484265194450726E-2,1.9260604332617656E-2,{"$f":"(SERIESSUM(1/(1+$I27),-E$33,1,(Q27:AF27))*L27)","v":1.9260604332617656E-2},74.806735514015827,1,0,0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,{"$f":"IF($G27>=AA$14,0,IF($H27+1<=AA$14,0,IF(AND(ROUNDDOWN($G27,0)=AA$14,MOD(-$G27,1)>=$E27),1,IF(AND(AA$14>=$G27+1,AA$14<=$H27),1/$E27,IF(ROUNDDOWN($G27,0)=AA$14,MOD(-$G27,1)/$E27,IF(ROUNDDOWN($H27,0)=AA$14,MOD($H27,1)/$E27,))))))","v":0},0,0,0,0,0]
[null,"Geothermal Pump Installation",null,{"$f":"('Out-LCOE'!C$32+'Out-LCOE'!C$33+'Out-LCOE'!C$36)*(1+D6)","v":1309228.2935064412},{"$f":"E30","v":1.5},{"$f":"IN!H$38","v":7.0000000000000007E-2},-1.5,{"$f":"H30","v":0},7.0000000000000007E-2,32.73070733766103,"$/kW",8.427225158612623E-3,8.6238604123135849E-3,{"$f":"(SERIESSUM(1/(1+$I28),-E$33,1,(Q28:AF28))*L28)","v":8.6238604123135849E-3},33.494423842206459,1,0,0,0,0,0.33333333333333331,0.66666666666666663,0,0,0,0,0,0,0,0,0,0]
[null,"Engineering After PPA",null,{"$f":"'Out-LCOE'!C$45*(1+D6)","v":2653220.8766353782},{"$f":"0.5*E30","v":0.75},{"$f":"IN!H$39","v":7.0000000000000007E-2},-1.5,{"$f":"G30+E29","v":-0.75},7.0000000000000007E-2,66.330521915884461,"$/kW",1.7078220684533268E-2,1.7875204316478155E-2,{"$f":"(SERIESSUM(1/(1+$I29),-E$33,1,(Q29:AF29))*L29)","v":1.7875204316478155E-2},69.425946271959063,1,0,0,0,0,0.66666666666666663,0.33333333333333331,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Construction",null,{"$f":"('Out-LCOE'!C$46+'Out-LCOE'!C$47)*(1+D6)","v":93747137.641116709},{"$f":"IN!H$33","v":1.5},{"$f":"IN!H$39","v":7.0000000000000007E-2},-1.5,0,7.0000000000000007E-2,2343.6784410279179,"$/kW",0.60343046418684232,0.61751050835120203,{"$f":"(SERIESSUM(1/(1+$I30),-E$33,1,(Q30:AF30))*L30)","v":0.61751050835120203},2398.3642713185695,1,0,0,0,0,0.33333333333333331,0.66666666666666663,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L16:L30)","v":1},null,null,null,null,{"$f":"($L31*AH31)/(1+$F31)^(Q$13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D16:D30)","v":155356985.11252072},{"$f":"E16+MAX(E17:E19)+MAX(E20,E22,E24:E26)+MAX(E27:E30)","v":4.5},null,null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(J16:J30)","v":3883.9246278130177},"$/kW","∑",{"$f":"SUM(M16:M30)","v":1.0432996815293283},{"$f":"SUM(N16:N30)","v":1.0432996815293283},{"$f":"SUM(O16:O30)","v":4052.0973272812353}]
[null,"(with contingency)",null,null,{"$f":"ROUNDUP(E32,0)","v":5}]
[]
[]
[null,"Well Field - drilling",null,{"$f":"OUT!G205*(1+D6)","v":23807688.799084},null,null,{"$f":"(D36)/(D$9*1000)","v":595.19221997709997},null,{"$f":"N20+N21","v":0.15032691130603448}]
[null,"Exploration Drilling",null,{"$f":"OUT!G109*(1+D6)","v":16832892.141004398},null,null,{"$f":"(D37)/(D$9*1000)","v":420.82230352510999},null,{"$f":"N18","v":0.12882979734704353}]
[null,"Total Drilling Costs",null,{"$f":"SUM(D36:D37)","v":40640580.940088399},null," OVERNIGHT ",{"$f":"SUM(G36:G37)","v":1016.01452350221},"∑",{"$f":"SUM(I36:I37)","v":0.27915670865307801}]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"N32","v":1.0432996815293283},null,{"$f":"'DCF-COE'!I57","v":1.0432996815293281},"values in green are from the cash flow sheet \"DCF-COE\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"J32*D40","v":4052.0973272812362},{"$f":"D41*D$9*1000","v":162083893.09124947},{"$f":"'DCF-COE'!G58","v":162083893.09124944},null,null,null,null,"NPV","$/kW"]
[null,"PV of Drilling activities","$/kW",{"$f":"J32*I38","v":1084.223615756913},{"$f":"D42*D$9*1000","v":43368944.630276524},null,null,null,null,"Plant Construction",{"$f":"L42*D$9*1000","v":101649918.16345099},{"$f":"(N30+N26+N29)*J32","v":2541.2479540862746}]
[null,null,null,null,null,null,null,null,null,"Well Field Stimulation",3376354.7500913907,{"$f":"(N22+N23)*J32","v":84.408868752284761}]
[null,null,null,null,null,null,null,null,null,"Drilling",23354335.721782815,{"$f":"(N21+N20)*J32","v":583.85839304457045}]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,"Field Completion",8941060.2130203079,{"$f":"(N25+N27+N28)*J32","v":223.52650532550771}]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D61=1000,D7,D61)","v":30},null,null,null,null,null,"Exploration",21365661.67568757,{"$f":"(N17+N18)*J32","v":534.14154189218925}]
[null,"Power at End of Reservoir Life","MW",{"$f":"OUT!G309","v":25.908435253834217},null,null,null,null,null,"permitting",3396562.5672163432,{"$f":"(N16+N24+N19)*J32","v":84.914064180408587}]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN(D47*D10/(D10*D9))/D46)","v":1.4372740123922867E-2},null,null,null,null,null,null,{"$f":"SUM(K42:K47)","v":162083893.09124941},{"$f":"SUM(L42:L47)","v":4052.0973272812353}]
[null,"effective discount rate (dc)",null,{"$f":"(D8+D48)/(1-D48)","v":8.5603091106196738E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D49),1,1,J89:J128)","v":10.687839386931982}]
[null,"MCRFc",null,{"$f":"(1)/D50","v":9.3564280281260556E-2}]
[null,"Year Capacity degradation starts",null,{"$f":"IF(D61=1000,0,IF(MOD(D7,F61)<5,1,0))*0+1","v":1}]
[]
[null,"Well Field Makeup",null,{"$f":"OUT!G113","v":2.0240369116375665},"# reservoirs found"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D61=1000,0,1)*OUT!G311","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D55/(D9*1000)","v":0}]
[null,"Skip Last Make-up (1-Yes,0-No)",null,{"$f":"IF(FLOOR(D7/D61,1)*D61>D7-5,1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,{"$f":"IF(ROUNDDOWN(D54-1,0)>1,0,1)","v":1},"from EERE spreadsheet"]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir Flash'!AI48,'Reservoir Binary'!AF48)","v":1000},{"$f":"ROUNDUP(D61,0)","v":1000},{"$f":"IF(D$7<D61,D61,IF(A$2=1,E61,D61))","v":1000},{"$f":"IF(F61>D$7-5,0,(1+D$8)^-F61)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir Flash'!AI49,'Reservoir Binary'!AF49)","v":1000},1000,1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir Flash'!AI50,'Reservoir Binary'!AF50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir Flash'!AI51,'Reservoir Binary'!AF51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir Flash'!AI52,'Reservoir Binary'!AF52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir Flash'!AI53,'Reservoir Binary'!AF53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF($A$3=0,'Reservoir Flash'!AI54,'Reservoir Binary'!AF54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G61:G68)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D58=1,1/(1+D8)^F61,IF(F61<=0,1,(1-(1+D8)^(-F61*(CEILING(D7/F61,1)-1-D57)))/(1-(1+D8)^(-F61))))","v":4.1325899460543036E-30}]
[null,"PV of post-startup capital","$/kW",{"$f":"D56*D68","v":0},{"$f":"'DCF-COE'!G87","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D70+D41","v":4052.0973272812362}]
[]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D40*J32+D56*D68)*(1-D5*D103)/(1-D5)/D116","v":4.9779732908170185E-2}]
[]
[]
[null,"O&M Cost"]
[{"$f":"IN!$A$180","v":0},"Inputted Total O&M Cost","$/kW-hr",{"$f":"IF(A79=1,(IN!G$181+IN!G$182)/100,0)","v":0},{"$f":"D79*8760*D10","v":0}]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A79=1,0,'Out-LCOE'!C$53+'Out-LCOE'!C$54)","v":1500358.7516357205},{"$f":"D81/(D$9*1000)","v":37.508968790893014},"$/kW"]
[null,"Plant Maintenance",null,{"$f":"IF(A79=1,0,'Out-LCOE'!C$60+'Out-LCOE'!C$61)","v":1672052.2738944667},41.801306847361666,"$/kW"]
[null,"Well Maintenance",null,{"$f":"IF(A79=1,0,('Out-LCOE'!C$55+'Out-LCOE'!C$56+'Out-LCOE'!C$58))","v":1060354.6904117176},26.508867260292941,"$/kW"]
[null,"Gathering system Maintenance",null,{"$f":"IF(A79=1,0,('Out-LCOE'!C$57))","v":97431.812166156975},2.4357953041539244,"$/kW"]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A79=1,0,'Out-LCOE'!C$59)","v":0},0,"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A79=1,0,'Out-LCOE'!C$62)","v":0},0,"$/kW"]
[null,null,"$/kW",{"$f":"SUM(E79:E86)","v":108.25493820270155},null,null,null,null,"Operating "]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D8)),1,1,J89:J128)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation"]
[null,"PV O&M","$/kW",{"$f":"D87*D88","v":1343.3399864752055},{"$f":"D89*D$9*1000","v":53733599.459008217},{"$f":"'DCF-COE'!G125","v":53733599.459008209},null,null,1,{"$f":"IF(I89>D$7,0,1)","v":1},{"$f":"OUT!G66","v":0.2}]
[null,"Taxes $ Insurance",null,{"$f":"IF(A79=1,0,OUT!G413)","v":1039871.4090287824},null,null,null,null,2,1,{"$f":"OUT!G67","v":0.32}]
[null,"Taxes & Insurance","$/kW",{"$f":"D90/(D9*1000)","v":25.99678522571956},{"$f":"D87+D91","v":134.25172342842112},null,null,null,3,1,{"$f":"OUT!G68","v":0.192}]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D8,-1,-1,J89:J128)","v":12.40904118350586},null,null,null,null,4,1,{"$f":"OUT!G69","v":0.1152}]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D91*D92","v":322.5951785047107},{"$f":"D93*D$9*1000","v":12903807.140188428},{"$f":"'DCF-COE'!G128","v":12903807.140188422},null,null,5,1,{"$f":"OUT!G70","v":0.1152}]
[null,"PV (Fix O&M)",null,{"$f":"D89+D93","v":1665.9351649799162},{"$f":"D94*D$9*1000","v":66637406.59919665},{"$f":"F89+F93","v":66637406.599196628},null,null,6,1,{"$f":"OUT!G71","v":5.7599999999999998E-2}]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1]
[null,null,null,null,null,null,null,null,8,1]
[null,"Uniform PV Factor",null,{"$f":"(((1+D8)^$D7-1)/(D8*(1+D8)^$D7))","v":12.40904118350586},null,null,null,null,9,1]
[null,"Levelized Operating Costs","$/kW-hr",{"$f":"D97*(D87+D91)/D116+D95/1000","v":1.8460912833800944E-2},null,null,null,null,10,1]
[null,null,null,null,null,null,null,null,11,1]
[null,null,null,null,null,null,null,null,12,1]
[null,"Depreciation",null,null,null,null,null,null,13,1]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D8),1,1,K89:K94)","v":0.8315483216571633},null,null,null,null,15,1]
[null,"PV(Depreciation) of Replacement Capital",null,null,null,null,null,null,16,1]
[null,"PV(Depreciation)","$/kW",null,null,null,null,null,17,1]
[null,"PV(Depreciation)","$/kW",null,null,null,null,null,18,1]
[null,null,null,null,null,null,null,null,19,1]
[null,null,null,null,null,null,null,null,20,1]
[null,null,null,null,null,null,null,null,21,1]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D10","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,1]
[null,null,null,null,null,null,null,null,23,1]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,1]
[null,"PV Factor for power produced",null,{"$f":"(((1+D49)^D7-1)/(D49*(1+D49)^D7))/(1-D48)^D52","v":10.843692967943847},{"$f":"((((1+D49)^F61-1)/(D49*(1+D49)^F61))/(1-D48)^D52)*(1-(1+D8)^(-F61*(FLOOR(D7/F61,1)-D57)))/(1-(1+D8)^(-F61))+((((1+D49)^(MOD(D7,F61)+D57*F61)-1)/(D49*(1+D49)^(MOD(D7,F61)+D57*F61)))/(1-D48)^D52)/(1+D8)^(D7-(MOD(D7,F61)+D57*F61))","v":10.843692967943847},null,null,null,25,1]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D113*D110","v":90241.212879228697},{"$f":"E113*D110","v":90241.212879228697},null,null,null,26,1]
[null,null,null,null,null,null,null,null,27,1]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D7<D61,D114,E114)","v":90241.212879228697},null,null,null,null,28,1]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'DCF-COE'!G66/(D9*1000)","v":90364.402325964271},{"$f":"IF(D61<D7,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,1]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D116/D117-1","v":-1.3632519395325726E-3},null,null,null,null,30,1]
[null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,32,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"OUT!G54","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"OUT!G55","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D49)^D123-1)/(D49*(1+D49)^D123))/(1-D48)^D52","v":6.639176391768661},{"$f":"((((1+D49)^F61-1)/(D49*(1+D49)^F61))/(1-D48)^D52)*(1-(1+D8)^(-F61*(FLOOR(D123/F61,1))))/(1-(1+D8)^(-F61))+((((1+D49)^MOD(D123,F61)-1)/(D49*(1+D49)^MOD(D123,F61)))/(1-D48)^D52)/(1+D8)^(D123-MOD(D123,F61))","v":6.639176391768661},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D113","v":10.843692967943847},{"$f":"E113","v":10.843692967943847},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D61>D7,D126,E126)*D110","v":55251.225932298796},null,{"$f":"'DCF-COE'!H66/(D9*1000)","v":55136.993511176886},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D61>D7,D127,E127)*D110","v":90241.212879228697},null,{"$f":"D117","v":90364.402325964271}]
[null,"Levelized Royalties",null,{"$f":"(D122*D128+D124*(D129-D128))/D116","v":2.4285422669249337E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D75+D98)/(1-D130)","v":6.9939147500138979E-2},null,{"$f":"'DCF-COE'!G1","v":0.10230703562351259},"LCOE from DCF-COE sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D136:D152)","v":6.9939147500138965E-2},{"$f":"SUM(D136:D142)","v":4.9779732908170171E-2}]
[null,"Exploration","$/kW-hr",{"$f":"(L46*(1-D$5*D$103)/(1-D$5))/D$116","v":6.561891569468202E-3}]
[null,"Drilling","$/kW-hr",{"$f":"(L44*(1-D$5*D$103)/(1-D$5))/D$116","v":7.172659616607218E-3}]
[null,"Field Gathering System","$/kW-hr",{"$f":"(L45*(1-D$5*D$103)/(1-D$5))/D$116","v":2.7460075201269168E-3}]
[null,"Stimulation","$/kW-hr",{"$f":"(L43*(1-D$5*D$103)/(1-D$5))/D$116","v":1.0369570625266224E-3}]
[null,"Power Plant","$/kW-hr",{"$f":"(L42*(1-D$5*D$103)/(1-D$5))/D$116","v":3.1219053786332891E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L47*(1-D$5*D$103)/(1-D$5))/D$116","v":1.0431633531083212E-3}]
[null,"Makeup Drilling Costs","$/kW-hr",{"$f":"(D56*D68*(1-D$5*D$103)/(1-D$5))/D$116","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E79*D$97/D$116","v":0},{"$f":"SUM(D144:D152)","v":2.015941459196879E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E81*D$97/D$116","v":5.1578466603717666E-3}]
[null,"Maintenance - Plant","$/kW-hr",5.7480847347151694E-3]
[null,"Maintenance- Wells/Reservoir","$/kW-hr",3.6452261119462566E-3]
[null,"Maintenance- Gathering System","$/kW-hr",3.3494545650985462E-4]
[null,"Water Makeup Costs","$/kW-hr",0]
[null,"Production Pump Maintenance","$/kW-hr",0]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D91*D$97/D$116","v":3.5748098702578961E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D130*D133","v":1.6985017581678482E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((I38*J$32*(1-D$5*D$103)/(1-D$5))/D$116)","v":1.3319611461880295E-2}]
[]
[]
[]
[null,"REVISED SCENARIO"]
[null,"Taxes",null,{"$f":"IN!I21","v":0.39200000000000002}]
[null,"Contingency",null,{"$f":"OUT!H53","v":0.15}]
[null,"Plant/Project Life","yr",{"$f":"IF('DCF-COE'!J194-OUT!H10<0,'DCF-COE'!J194,OUT!H10)","v":30}]
[null,"Discount Rate",null,{"$f":"OUT!H57","v":7.0000000000000007E-2}]
[null,"Power Sales","MW",{"$f":"OUT!H9","v":40}]
[null,"Net Capacity Factor",null,{"$f":"OUT!H52","v":0.95},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AJ166*$J186","v":0},{"$f":"IF(R168>0,0,AK166*$J186-SUM(Q164:$Q164))","v":0},{"$f":"IF(S168>0,0,AL166*$J186-SUM($Q164:R164))","v":26.31165767118295},{"$f":"IF(T168>0,0,AM166*$J186-SUM($Q164:S164))","v":237.57640557032033},{"$f":"IF(U168>0,0,AN166*$J186-SUM($Q164:T164))","v":1855.1017269185056},{"$f":"IF(V168>0,0,AO166*$J186-SUM($Q164:U164))","v":1944.7820631155191},{"$f":"IF(W168>0,0,AP166*$J186-SUM($Q164:V164))","v":0},{"$f":"IF(X168>0,0,AQ166*$J186-SUM($Q164:W164))","v":0},{"$f":"IF(Y168>0,0,AR166*$J186-SUM($Q164:X164))","v":0},{"$f":"IF(Z168>0,0,AS166*$J186-SUM($Q164:Y164))","v":0},{"$f":"IF(AA168>0,0,AT166*$J186-SUM($Q164:Z164))","v":0},{"$f":"IF(AB168>0,0,AU166*$J186-SUM($Q164:AA164))","v":0},{"$f":"IF(AC168>0,0,AV166*$J186-SUM($Q164:AB164))","v":0},{"$f":"IF(AD168>0,0,AW166*$J186-SUM($Q164:AC164))","v":0},{"$f":"IF(AE168>0,0,AX166*$J186-SUM($Q164:AD164))","v":0},{"$f":"IF(AF168>0,0,AY166*$J186-SUM($Q164:AE164))","v":0},{"$f":"IF(AG168>0,0,AZ166*$J186-SUM($Q164:AF164))","v":0}]
[null,"Inflation Rate",null,0,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($N170*Q170+$N171*Q171+$N172*Q172+$N173*Q173+$N174*Q174+$N175*Q175+$N176*Q176+$N177*Q177+$N178*Q178+$N179*Q179+$N180*Q180+$N181*Q181+$N182*Q182+$N183*Q183+$N184*Q184)*$J186","v":0},{"$f":"($N170*R170+$N171*R171+$N172*R172+$N173*R173+$N174*R174+$N175*R175+$N176*R176+$N177*R177+$N178*R178+$N179*R179+$N180*R180+$N181*R181+$N182*R182+$N183*R183+$N184*R184)*$J186","v":0},31.53001365489844,260.6093506150317,1929.198605345734,1842.433883659864,0,0,0,0,0,0,0,0,0,0,0]
[null,"Inflation Adjusted Discount for Depreciation",null,{"$f":"(1+D162)*(1+D165)-1","v":7.0000000000000062E-2},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($M170*Q170+$M171*Q171+$M172*Q172+$M173*Q173+$M174*Q174+$M175*Q175+$M176*Q176+$M177*Q177+$M178*Q178+$M179*Q179+$M180*Q180+$M181*Q181+$M182*Q182+$M183*Q183+$M184*Q184)*$J186","v":0},{"$f":"($M170*R170+$M171*R171+$M172*R172+$M173*R173+$M174*R174+$M175*R175+$M176*R176+$M177*R177+$M178*R178+$M179*R179+$M180*R180+$M181*R181+$M182*R182+$M183*R183+$M184*R184)*$J186","v":0},31.53001365489844,260.6093506150317,1929.198605345734,1842.433883659864,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AJ168>0,0,SUM(AJ170:AJ184))","v":0},{"$f":"IF(AK168>0,0,SUM(AK170:AK184))","v":0},6.7550164468556167E-3,6.7748228925824536E-2,0.54401022779065578,1.0432959431214337,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well capacity confirmed in Drilling Phase",null,{"$f":"OUT!H168","v":0.4330817658741713},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"($L170*Q170+$L171*Q171+$L172*Q172+$L173*Q173+$L174*Q174+$L175*Q175+$L176*Q176+$L177*Q177+$L178*Q178+$L179*Q179+$L180*Q180+$L181*Q181+$L182*Q182+$L183*Q183+$L184*Q184)*$J186","v":0},{"$f":"($L170*R170+$L171*R171+$L172*R172+$L173*R173+$L174*R174+$L175*R175+$L176*R176+$L177*R177+$L178*R178+$L179*R179+$L180*R180+$L181*R181+$L182*R182+$L183*R183+$L184*R184)*$J186","v":0},26.31165767118295,235.73458953333753,1836.6295624916002,1796.4527778043182,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"yr ->",{"$f":"-E187","v":-5},{"$f":"Q168+1","v":-4},{"$f":"R168+1","v":-3},-2,-1,0,1,2,3,4,5,{"$f":"AA168+1","v":6},7,8,9,10,11,null,{"$f":"IF(AND(A170=1,F170>F184),1,IF(F170>F184,2,0))","v":0},{"$f":"Q168","v":-5},{"$f":"R168","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,{"$f":"AG168","v":11}]
[null,null,null,"CAPEX with contingency","Duration yrs","Discount rate ","start","end",null,"Cost"]
[{"$f":"IN!B40","v":0},"Permitting (Exploration) & Leasing",null,{"$f":"('Out-LCOE'!E$8+'Out-LCOE'!E$9+'Out-LCOE'!E$10)*(1+D160)","v":1578699.4602709764},{"$f":"IN!I$27","v":1},{"$f":"IN!I$36","v":7.0000000000000007E-2},{"$f":"H170-E170","v":-3.666666666666667},{"$f":"G171","v":-2.666666666666667},{"$f":"IF(A$170=1,F$184,F170)","v":7.0000000000000007E-2},{"$f":"(D170)/(D$163*1000)","v":39.467486506774414},"$/kW",{"$f":"J170/J$186","v":1.0132524670283421E-2},{"$f":"SERIESSUM(1/(1+$F170),-E$187,1,(Q170:AG170))*L170","v":1.2142094778107839E-2},{"$f":"(SERIESSUM(1/(1+$F170),-E$187+E$184,1,(Q170:AG170))*L170)/(1+I170)^G$184","v":1.2142094778107839E-2},{"$f":"N170*J$186","v":47.295020482347638},{"$f":"SUM(Q170:AF170)","v":1},{"$f":"IF($G170>=Q$168,0,IF($H170+1<=Q$168,0,IF(AND(ROUNDDOWN($G170,0)=Q$168,MOD(-$G170,1)>=$E170),1,IF(AND(Q$168>=$G170+1,Q$168<=$H170),1/$E170,IF(ROUNDDOWN($G170,0)=Q$168,MOD(-$G170,1)/$E170,IF(ROUNDDOWN($H170,0)=Q$168,MOD($H170,1)/$E170,))))))","v":0},{"$f":"IF($G170>=R$168,0,IF($H170+1<=R$168,0,IF(AND(ROUNDDOWN($G170,0)=R$168,MOD(-$G170,1)>=$E170),1,IF(AND(R$168>=$G170+1,R$168<=$H170),1/$E170,IF(ROUNDDOWN($G170,0)=R$168,MOD(-$G170,1)/$E170,IF(ROUNDDOWN($H170,0)=R$168,MOD($H170,1)/$E170,))))))","v":0},0.66666666666666696,0.33333333333333304,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"($L170*Q170)","v":0},{"$f":"($L170*R170)+AJ170*IF(AK168>0,1,(1+IF(AK168<-1,$F170,$I170))^(AK$168-AJ$168))","v":0},{"$f":"($L170*S170)+AK170*IF(AL$168>0,1,(1+IF(AL$168<-1,$F170,$I170))^(AL$168-AK$168))","v":6.7550164468556167E-3},{"$f":"($L170*T170)+AL170*IF(AM$168>0,1,(1+IF(AM$168<-1,$F170,$I170))^(AM$168-AL$168))","v":1.0605375821563314E-2},1.1347752129072746E-2,1.2142094778107839E-2,1.2142094778107839E-2,1.2142094778107839E-2,1.2142094778107839E-2,1.2142094778107839E-2,1.2142094778107839E-2,1.2142094778107839E-2,1.2142094778107839E-2,1.2142094778107839E-2,1.2142094778107839E-2,1.2142094778107839E-2,1.2142094778107839E-2]
[null,"Exploration",null,{"$f":"('Out-LCOE'!E$11)*(1+D160)","v":1206368.9212398375},{"$f":"IN!I$28","v":1},{"$f":"IN!I$36","v":7.0000000000000007E-2},-2.666666666666667,{"$f":"H172","v":-1.6666666666666667},7.0000000000000007E-2,{"$f":"(D171)/(D$163*1000)","v":30.159223030995939},"$/kW",{"$f":"J171/J$186","v":7.7428054949912591E-3},{"$f":"SERIESSUM(1/(1+$F171),-E$187,1,(Q171:AG171))*L171","v":8.6714259673572134E-3},{"$f":"(SERIESSUM(1/(1+$F171),-E$187+E$184,1,(Q171:AG171))*L171)/(1+I171)^G$184","v":8.6714259673572134E-3},{"$f":"N171*J$186","v":33.77631917984673},{"$f":"SUM(Q171:AF171)","v":1.0000000000000002},{"$f":"IF($G171>=Q$168,0,IF($H171+1<=Q$168,0,IF(AND(ROUNDDOWN($G171,0)=Q$168,MOD(-$G171,1)>=$E171),1,IF(AND(Q$168>=$G171+1,Q$168<=$H171),1/$E171,IF(ROUNDDOWN($G171,0)=Q$168,MOD(-$G171,1)/$E171,IF(ROUNDDOWN($H171,0)=Q$168,MOD($H171,1)/$E171,))))))","v":0},0,0,0.66666666666666696,0.33333333333333326,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"($L171*Q171)","v":0},{"$f":"($L171*R171)+AJ171*IF(AK169>0,1,(1+IF(AK169<-1,$F171,$I171))^(AK$168-AJ$168))","v":0},{"$f":"($L171*S171)+AK171*IF(AL$168>0,1,(1+IF(AL$168<-1,$F171,$I171))^(AL$168-AK$168))","v":0},5.161870329994175E-3,8.1041364180908532E-3,8.6714259673572134E-3,8.6714259673572134E-3,8.6714259673572134E-3,8.6714259673572134E-3,8.6714259673572134E-3,8.6714259673572134E-3,8.6714259673572134E-3,8.6714259673572134E-3,8.6714259673572134E-3,8.6714259673572134E-3,8.6714259673572134E-3,8.6714259673572134E-3]
[null,"Exploration Drilling",null,{"$f":"'Out-LCOE'!E$13+('Out-LCOE'!E$12+'Out-LCOE'!E$14+'Out-LCOE'!E$15)*(1+D160)","v":18278738.081975423},{"$f":"E171-0.5","v":0.5},{"$f":"IN!I$36","v":7.0000000000000007E-2},-2.166666666666667,{"$f":"MIN(G174,G179)","v":-1.6666666666666667},7.0000000000000007E-2,456.96845204938558,"$/kW",0.11731793746573818,0.12845923092706785,{"$f":"(SERIESSUM(1/(1+$F172),-E$187+E$184,1,(Q172:AG172))*L172)/(1+I172)^G$184","v":0.12845923092706785},500.36522271234247,1.0000000000000004,0,0,0,0.33333333333333393,0.66666666666666652,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,3.9105979155246127E-2,0.12005535600660547,0.12845923092706785,0.12845923092706785,0.12845923092706785,0.12845923092706785,0.12845923092706785,0.12845923092706785,0.12845923092706785,0.12845923092706785,0.12845923092706785,0.12845923092706785,0.12845923092706785,0.12845923092706785]
[null,"Permitting (Early Drilling)",null,null,0,{"$f":"IN!I$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"G174","v":-1.6666666666666667},7.0000000000000007E-2,0,"$/kW",0,0,{"$f":"(SERIESSUM(1/(1+$F173),-E$187+E$184,1,(Q173:AG173))*L173)/(1+I173)^G$184","v":0},0,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling Before PPA obtained",null,{"$f":"'Out-LCOE'!E$20+('Out-LCOE'!E$24+'Out-LCOE'!E$25)*(1+'EERE COE'!D160)","v":9705293.2579475027},{"$f":"IN!I$29-E175","v":0.16666666666666674},{"$f":"IN!I$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"G175","v":-1.5},7.0000000000000007E-2,242.63233144868758,"$/kW",6.2291225051542734E-2,6.6651610805150724E-2,{"$f":"(SERIESSUM(1/(1+$F174),-E$187+E$184,1,(Q174:AG174))*L174)/(1+I174)^G$184","v":6.6651610805150724E-2},259.61659465009569,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,6.2291225051542734E-2,6.6651610805150724E-2,6.6651610805150724E-2,6.6651610805150724E-2,6.6651610805150724E-2,6.6651610805150724E-2,6.6651610805150724E-2,6.6651610805150724E-2,6.6651610805150724E-2,6.6651610805150724E-2,6.6651610805150724E-2,6.6651610805150724E-2,6.6651610805150724E-2]
[null,"Drilling After PPA obtained",null,{"$f":"'Out-LCOE'!E$21+'Out-LCOE'!E$26*(1+'EERE COE'!D160)","v":12446902.049691925},{"$f":"MROUND((1-D167)*E184,1/12)","v":0.83333333333333326},{"$f":"IN!I$37","v":7.0000000000000007E-2},-1.5,{"$f":"G184+E175","v":-0.66666666666666674},7.0000000000000007E-2,311.17255124229814,"$/kW",7.9887619690106854E-2,{"$f":"SERIESSUM(1/(1+$F175),-E$187,1,(Q175:AG175))*L175","v":8.324289971709134E-2},{"$f":"(SERIESSUM(1/(1+$I175),-E$187,1,(Q175:AG175))*L175)","v":8.324289971709134E-2},324.24179839447464,1,0,0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,4.7932571814064122E-2,8.3242899717091354E-2,8.3242899717091354E-2,8.3242899717091354E-2,8.3242899717091354E-2,8.3242899717091354E-2,8.3242899717091354E-2,8.3242899717091354E-2,8.3242899717091354E-2,8.3242899717091354E-2,8.3242899717091354E-2,8.3242899717091354E-2,8.3242899717091354E-2]
[null,"Well Field Stimulation Before PPA",null,{"$f":"'Out-LCOE'!E$22*(1+D160)","v":0},{"$f":"IN!I$29-E177","v":0.16666666666666674},{"$f":"IN!I$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"G177","v":-1.5},7.0000000000000007E-2,0,"$/kW",{"$f":"J176/J$186","v":0},{"$f":"SERIESSUM(1/(1+$F176),-E$187,1,(Q176:AG176))*L176","v":0},{"$f":"(SERIESSUM(1/(1+$F176),-E$187+E$184,1,(Q176:AG176))*L176)/(1+I176)^G$184","v":0},0,1,0,0,0,0,1,0,0,0,0,0,0,0,{"$f":"IF($G176>=AC$168,0,IF($H176+1<=AC$168,0,IF(AND(ROUNDDOWN($G176,0)=AC$168,MOD(-$G176,1)>=$E176),1,IF(AND(AC$168>=$G176+1,AC$168<=$H176),1/$E176,IF(ROUNDDOWN($G176,0)=AC$168,MOD(-$G176,1)/$E176,IF(ROUNDDOWN($H176,0)=AC$168,MOD($H176,1)/$E176,))))))","v":0},0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation After PPA",null,{"$f":"'Out-LCOE'!E$23*(1+D160)","v":3688422.0632083421},{"$f":"MROUND((1-D167)*E184,1/12)","v":0.83333333333333326},{"$f":"IN!I$37","v":7.0000000000000007E-2},-1.5,{"$f":"G184+E177","v":-0.66666666666666674},7.0000000000000007E-2,92.210551580208545,"$/kW",2.3673301024288242E-2,{"$f":"SERIESSUM(1/(1+$F177),-E$187,1,(Q177:AG177))*L177","v":2.4667579667308349E-2},{"$f":"(SERIESSUM(1/(1+$I177),-E$187,1,(Q177:AG177))*L177)","v":2.4667579667308349E-2},96.083394746577312,1,0,0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.4203980614572948E-2,2.4667579667308349E-2,2.4667579667308349E-2,2.4667579667308349E-2,2.4667579667308349E-2,2.4667579667308349E-2,2.4667579667308349E-2,2.4667579667308349E-2,2.4667579667308349E-2,2.4667579667308349E-2,2.4667579667308349E-2,2.4667579667308349E-2,2.4667579667308349E-2]
[null,"Permitting (Field and Plant)",null,{"$f":"'Out-LCOE'!E$19*(1+D160)","v":1358762.6962142198},{"$f":"IN!I$30","v":1},{"$f":"IN!I$38","v":7.0000000000000007E-2},-2.5,{"$f":"G184","v":-1.5},7.0000000000000007E-2,33.969067405355496,"$/kW",8.7209103993031323E-3,9.657972221708255E-3,{"$f":"(SERIESSUM(1/(1+$F178),-E$187+E$184,1,(Q178:AG178))*L178)/(1+I178)^G$184","v":9.6579722217082567E-3},37.619043698060956,1,0,0,0,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,4.3604551996515662E-3,9.0261422632787434E-3,9.6579722217082567E-3,9.6579722217082567E-3,9.6579722217082567E-3,9.6579722217082567E-3,9.6579722217082567E-3,9.6579722217082567E-3,9.6579722217082567E-3,9.6579722217082567E-3,9.6579722217082567E-3,9.6579722217082567E-3,9.6579722217082567E-3,9.6579722217082567E-3]
[null,"Field Gathering Sys (Surface) Before PPA",null,{"$f":"('Out-LCOE'!E$30+'Out-LCOE'!E$34)*(1+D160)","v":4307489.5689452495},{"$f":"IN!I$31-E181","v":-0.33333333333333326},{"$f":"IN!I$38","v":7.0000000000000007E-2},-1.1666666666666667,{"$f":"G181","v":-1.5},7.0000000000000007E-2,107.68723922363124,"$/kW",2.7646645496942561E-2,2.9581910681728541E-2,{"$f":"(SERIESSUM(1/(1+$F179),-E$187+E$184,1,(Q179:AG179))*L179)/(1+I179)^G$184","v":2.9581910681728545E-2},115.22534596928544,1,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,2.7646645496942561E-2,2.9581910681728541E-2,2.9581910681728541E-2,2.9581910681728541E-2,2.9581910681728541E-2,2.9581910681728541E-2,2.9581910681728541E-2,2.9581910681728541E-2,2.9581910681728541E-2,2.9581910681728541E-2,2.9581910681728541E-2,2.9581910681728541E-2,2.9581910681728541E-2]
[null,"Engineering Before PPA",null,{"$f":"'Out-LCOE'!E$44*(1+D160)","v":2653220.8766353782},{"$f":"IN!I$32","v":1},{"$f":"IN!I$38","v":7.0000000000000007E-2},{"$f":"H180-E180","v":-2.5},{"$f":"G183","v":-1.5},7.0000000000000007E-2,{"$f":"(D180)/(D$163*1000)","v":66.330521915884461},"$/kW",1.7029096838738701E-2,1.8858873294061176E-2,{"$f":"(SERIESSUM(1/(1+$F180),-E$187+E$184,1,(Q180:AG180))*L180)/(1+I180)^G$184","v":1.8858873294061176E-2},73.457736495746261,{"$f":"SUM(Q180:AF180)","v":1},{"$f":"IF($G180>=Q$168,0,IF($H180+1<=Q$168,0,IF(AND(ROUNDDOWN($G180,0)=Q$168,MOD(-$G180,1)>=$E180),1,IF(AND(Q$168>=$G180+1,Q$168<=$H180),1/$E180,IF(ROUNDDOWN($G180,0)=Q$168,MOD(-$G180,1)/$E180,IF(ROUNDDOWN($H180,0)=Q$168,MOD($H180,1)/$E180,))))))","v":0},0,0,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,8.5145484193693503E-3,1.7625115228094554E-2,1.8858873294061173E-2,1.8858873294061173E-2,1.8858873294061173E-2,1.8858873294061173E-2,1.8858873294061173E-2,1.8858873294061173E-2,1.8858873294061173E-2,1.8858873294061173E-2,1.8858873294061173E-2,1.8858873294061173E-2,1.8858873294061173E-2,1.8858873294061173E-2]
[null,"Field Gathering Sys (Surface) After PPA",null,{"$f":"('Out-LCOE'!E$31+'Out-LCOE'!E$35)*(1+D160)","v":2871659.7126301662},{"$f":"MROUND((1-D167)*E184,1/12)","v":0.83333333333333326},{"$f":"IN!I$38","v":7.0000000000000007E-2},-1.5,{"$f":"G182+E181","v":-0.66666666666666674},7.0000000000000007E-2,71.791492815754154,"$/kW",1.8431096997961704E-2,1.9205203071876096E-2,{"$f":"(SERIESSUM(1/(1+$I181),-E$187,1,(Q181:AG181))*L181)","v":1.9205203071876096E-2},74.806735514015827,1,0,0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.1058658198777023E-2,1.9205203071876096E-2,1.9205203071876096E-2,1.9205203071876096E-2,1.9205203071876096E-2,1.9205203071876096E-2,1.9205203071876096E-2,1.9205203071876096E-2,1.9205203071876096E-2,1.9205203071876096E-2,1.9205203071876096E-2,1.9205203071876096E-2,1.9205203071876096E-2]
[null,"Geothermal Pump Installation",null,{"$f":"('Out-LCOE'!E$32+'Out-LCOE'!E$33+'Out-LCOE'!E$36)*(1+D160)","v":1309228.2935064412},{"$f":"E184","v":1.5},{"$f":"IN!I$38","v":7.0000000000000007E-2},-1.5,{"$f":"H184","v":0},7.0000000000000007E-2,32.73070733766103,"$/kW",8.4029850625970751E-3,8.5990547140576742E-3,{"$f":"(SERIESSUM(1/(1+$I182),-E$187,1,(Q182:AG182))*L182)","v":8.5990547140576742E-3},33.494423842206459,1,0,0,0,0,0.33333333333333331,0.66666666666666663,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,2.8009950208656917E-3,8.5990547140576742E-3,8.5990547140576742E-3,8.5990547140576742E-3,8.5990547140576742E-3,8.5990547140576742E-3,8.5990547140576742E-3,8.5990547140576742E-3,8.5990547140576742E-3,8.5990547140576742E-3,8.5990547140576742E-3,8.5990547140576742E-3,8.5990547140576742E-3]
[null,"Engineering After PPA",null,{"$f":"'Out-LCOE'!E$45*(1+D160)","v":2653220.8766353782},{"$f":"0.5*E184","v":0.75},{"$f":"IN!I$39","v":7.0000000000000007E-2},-1.5,{"$f":"G184+E183","v":-0.75},7.0000000000000007E-2,66.330521915884461,"$/kW",1.7029096838738701E-2,1.7823788024546507E-2,{"$f":"(SERIESSUM(1/(1+$I183),-E$187,1,(Q183:AG183))*L183)","v":1.7823788024546507E-2},69.425946271959077,1,0,0,0,0,0.66666666666666663,0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,1.13527312258258E-2,1.7823788024546507E-2,1.7823788024546507E-2,1.7823788024546507E-2,1.7823788024546507E-2,1.7823788024546507E-2,1.7823788024546507E-2,1.7823788024546507E-2,1.7823788024546507E-2,1.7823788024546507E-2,1.7823788024546507E-2,1.7823788024546507E-2,1.7823788024546507E-2]
[null,"Plant Construction",null,{"$f":"('Out-LCOE'!E$46+'Out-LCOE'!E$47)*(1+D160)","v":93747137.641116723},{"$f":"IN!I$33","v":1.5},{"$f":"IN!I$39","v":7.0000000000000007E-2},-1.5,0,7.0000000000000007E-2,2343.6784410279179,"$/kW",0.60169475496876745,0.61573429925137213,{"$f":"(SERIESSUM(1/(1+$I184),-E$187,1,(Q184:AG184))*L184)","v":0.61573429925137213},2398.3642713185695,1,0,0,0,0,0.33333333333333331,0.66666666666666663,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0.20056491832292248,0.61573429925137202,0.61573429925137202,0.61573429925137202,0.61573429925137202,0.61573429925137202,0.61573429925137202,0.61573429925137202,0.61573429925137202,0.61573429925137202,0.61573429925137202,0.61573429925137202,0.61573429925137202]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L170:L184)","v":1},null,null,null,null,{"$f":"IF($G185>=Q$168,0,IF($H185+1<=Q$168,0,IF(AND(ROUNDDOWN($G185,0)=Q$168,MOD(-$G185,1)>=$E185),1,IF(AND(Q$168>=$G185+1,Q$168<=$H185),1/$E185,IF(ROUNDDOWN($G185,0)=Q$168,MOD(-$G185,1)/$E185,IF(ROUNDDOWN($H185,0)=Q$168,MOD($H185,1)/$E185,))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL - OVERNIGHT ",null,{"$f":"SUM(D170:D184)","v":155805143.50001758},{"$f":"E170+MAX(E171:E173)+MAX(E174,E176,E178:E180)+MAX(E181:E184)","v":4.5},null,null,null,"TOTAL - OVERNIGHT ",{"$f":"SUM(J170:J184)","v":3895.1285875004387},"$/kW","∑",{"$f":"SUM(M170:M184)","v":1.0432959431214337},{"$f":"SUM(N170:N184)","v":1.0432959431214337},{"$f":"SUM(O170:O184)","v":4063.771853275528}]
[null,null,null,null,{"$f":"ROUNDUP(E186,0)","v":5}]
[]
[]
[null,"Well Field Completion - drilling",null,{"$f":"OUT!H205*(1+D160)","v":23807688.799084},null,null,{"$f":"(D190)/(D$163*1000)","v":595.19221997709997},null,{"$f":"N174+N175","v":0.14989451052224206}]
[null,"Exploration Drilling",null,{"$f":"OUT!H109*(1+D160)","v":16832892.141004398},null,null,{"$f":"(D191)/(D$163*1000)","v":420.82230352510999},null,{"$f":"N172","v":0.12845923092706785}]
[null,"Total Drilling Costs",null,{"$f":"SUM(D190:D191)","v":40640580.940088399},null," OVERNIGHT ",{"$f":"SUM(G190:G191)","v":1016.01452350221},"∑",{"$f":"SUM(I190:I191)","v":0.27835374144930991}]
[]
[null,"Construction time multiplier (CT)",null,{"$f":"N186","v":1.0432959431214337},null,{"$f":"'DCF-COE'!I189","v":1.0432959431214335},"values in green are from the cash flow sheet \"DCF-COE\""]
[null,"PV of pre-operation activities","$/kW",{"$f":"J186*D194","v":4063.771853275528},{"$f":"D195*D$163*1000","v":162550874.13102111},{"$f":"'DCF-COE'!G190","v":162550874.13102111},null,null,null,null,"NPV","$/kW"]
[null,"PV of Drilling activities","$/kW",{"$f":"J186*I192","v":1084.2236157569127},{"$f":"D196*D$163*1000","v":43368944.630276516},null,null,null,null,"Plant Construction",{"$f":"L196*D$163*1000","v":101649918.163451},{"$f":"(N184+N180+N183)*J186","v":2541.2479540862751}]
[null,null,null,null,null,null,null,null,null,"Well Field Stimulation",3843335.7898630924,{"$f":"(N176+N177)*J186","v":96.083394746577312}]
[null,null,null,null,null,null,null,null,null,"Drilling",23354335.721782811,{"$f":"(N175+N174)*J186","v":583.85839304457033}]
[null,"Effect of Resource Degradation",null,null,null,null,null,null,null,"GF  Gathering",8941060.2130203098,{"$f":"(N179+N181+N182)*J186","v":223.52650532550774}]
[null,"GETEM Estimate of Initial Reservoir Life","yr",{"$f":"IF(D215=1000,D161,D215)","v":30},null,null,null,null,null,"Exploration",21365661.675687566,{"$f":"(N171+N172)*J186","v":534.14154189218914}]
[null,"Power at End of Reservoir Life","MW",{"$f":"OUT!H309","v":25.908435253834217},null,null,null,null,null,"permitting",3396562.5672163442,{"$f":"(N170+N178+N173)*J186","v":84.914064180408602}]
[null,"δc, degradation in capacity (utilization) factor",null,{"$f":"1-EXP(LN((D201*D164)/(D164*D163))/D200)","v":1.4372740123922867E-2},null,null,null,null,null,null,{"$f":"SUM(K196:K201)","v":162550874.13102108},{"$f":"SUM(L196:L201)","v":4063.7718532755284}]
[null,"effective discount rate (dc)",null,{"$f":"(D162+D202)/(1-D202)","v":8.5603091106196738E-2}]
[null,"∑1/(1+dc)^t",null,{"$f":"SERIESSUM(1/(1+D203),1,1,J243:J282)","v":10.687839386931982}]
[null,"MCRFc",null,{"$f":"(1)/D204","v":9.3564280281260556E-2}]
[null,"Year Capacity degradation starts",null,{"$f":"IF(D215=1000,0,IF(MOD(D161,F215)<5,1,0))*0+1","v":1}]
[]
[null,"Well Field Makeup",null,{"$f":"OUT!H113","v":2.0240369116375665},"# reservoirs found"]
[null,"Makeup Cost (RC,tr)",null,{"$f":"IF(D215=1000,0,1)*OUT!H311","v":0}]
[null,"Replacement Cost","$/kW",{"$f":"D209/(D163*1000)","v":0}]
[null,"Skip Last Make-up (1-Yes,0-No)",null,{"$f":"IF(FLOOR(D161/D215,1)*D215>D161-5,1,0)","v":0}]
[null,"Replacement - 1 if once, 0 if repeat",null,{"$f":"IF(ROUNDDOWN(D208-1,0)>1,0,1)","v":1}]
[null,null,null,"If operating year =1000, no makeup",null,null,"PV of Makeup"]
[null,null,null,"year","round up",null,"1/(1+d)^Tr"]
[null," 1st Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir Flash'!AJ48,'Reservoir Binary'!AG48)","v":1000},{"$f":"ROUNDUP(D215,0)","v":1000},{"$f":"IF(D$161<D215,D215,IF(A$2=1,E215,D215))","v":1000},{"$f":"IF(F215>D$161-5,0,(1+D$162)^-F215)","v":0}]
[null," 2nd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir Flash'!AJ49,'Reservoir Binary'!AG49)","v":1000},1000,1000,0]
[null,"3rd Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir Flash'!AJ50,'Reservoir Binary'!AG50)","v":1000},1000,1000,0]
[null,"4th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir Flash'!AJ51,'Reservoir Binary'!AG51)","v":1000},1000,1000,0]
[null," 5th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir Flash'!AJ52,'Reservoir Binary'!AG52)","v":1000},1000,1000,0]
[null,"6th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir Flash'!AJ53,'Reservoir Binary'!AG53)","v":1000},1000,1000,0]
[null," 7th Makeup (Tr)",null,{"$f":"IF(A$3=0,'Reservoir Flash'!AJ54,'Reservoir Binary'!AG54)","v":1000},1000,1000,0]
[null,"PV of Replacement",null,{"$f":"SUM(G215:G222)","v":0}]
[null,"PV Factor with Replacement",null,{"$f":"IF(D212=1,1/(1+D162)^F215,IF(F215<=0,1,(1-(1+D162)^(-F215*(CEILING(D161/F215,1))))/(1-(1+D162)^(-F215))))","v":4.1325899460543036E-30},{"$f":"IF(D212=1,1/(1+D162)^F215,IF(F215<=0,1,(1-(1+D162)^(-F215*(CEILING(D161/F215,1)-1-D211)))/(1-(1+D162)^(-F215))))","v":4.1325899460543036E-30}]
[null,"PV of post-startup capital","$/kW",{"$f":"D210*D222","v":0},{"$f":"'DCF-COE'!G219","v":0}]
[null,"Present value of ICC  [ PV(ICC) ]","$/kW",{"$f":"D224+D195","v":4063.771853275528}]
[]
[]
[null,"Capital Costs"]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"(D194*J186+D210*D222)*(1-D159*D257)/(1-D159)/D270","v":4.9923153645355503E-2}]
[]
[]
[null,"O&M Cost"]
[{"$f":"IN!$B$180","v":0},"Inputted Total O&M Cost","$/kW-hr",{"$f":"IF(A233=1,(IN!I$181+IN!I$182)/100,0)","v":0},{"$f":"D233*8760*D164","v":0},"$/kW"]
[null,"Fixed (do not vary with output)"]
[null,"Labor",null,{"$f":"IF(A233=1,0,'Out-LCOE'!E$53+'Out-LCOE'!E$54)","v":1500358.7516357205},{"$f":"D235/(D$163*1000)","v":37.508968790893014},"$/kW",null,{"$f":"SUM(D235:D240)+D244","v":5373262.0656477604}]
[null,"Plant Maintenance",null,{"$f":"IF(A233=1,0,'Out-LCOE'!E$60+'Out-LCOE'!E$61)","v":1672052.2738944669},41.801306847361673,"$/kW"]
[null,"Well Maintenance",null,{"$f":"IF(A233=1,0,('Out-LCOE'!E$55+'Out-LCOE'!E$56+'Out-LCOE'!E$58))","v":1060354.6904117176},26.508867260292941,"$/kW"]
[null,"Gathering system Maintenance",null,{"$f":"IF(A233=1,0,('Out-LCOE'!E$57))","v":97431.812166156975},2.4357953041539244,"$/kW"]
[null,"Water Makeup (reservoir and plant)",null,{"$f":"IF(A233=1,0,'Out-LCOE'!E$59)","v":0},0,"$/kW"]
[null,"Pump Replacement/Repair",null,{"$f":"IF(A233=1,0,'Out-LCOE'!E$62)","v":0},0,"$/kW"]
[null,null,"$/kW",{"$f":"SUM(E233:E240)","v":108.25493820270157},null,null,null,null,"Operating ",null,null,"PV of Royalties","Pre-Op Capital","1st Dep","2nd Dep","3rd Dep","4th Dep","5th Dep","6th Dep"]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(((1)/(1+D162)),1,1,J243:J282)","v":12.40904118350586}," this is applied to the above 'fixed' O&M costs",null,null,null,"Year",null," Depreciation",null," 1st Makeup (Tr)"," 2nd Makeup (Tr)","3rd Makeup (Tr)","4th Makeup (Tr)"," 5th Makeup (Tr)","6th Makeup (Tr)"," 7th Makeup (Tr)"]
[null,"PV O&M","$/kW",{"$f":"D241*D242","v":1343.3399864752055},{"$f":"D243*D163*1000","v":53733599.459008217},{"$f":"'DCF-COE'!G257","v":53733599.459008209},null,null,1,{"$f":"IF(I243>D$161,0,1)","v":1},{"$f":"OUT!G66","v":0.2},null,{"$f":"IF($I243=$F$215,$K$243,IF(M242=$K$243,$K$244,IF(N241=$K$243,$K$245,IF(N240=$K$243,$K$246,IF(N237=$K$243,$K$247,IF(N236=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I243=$F$216,$K$243,IF(N242=$K$243,$K$244,IF(O241=$K$243,$K$245,IF(O240=$K$243,$K$246,IF(O237=$K$243,$K$247,IF(O236=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I243=$F$217,$K$243,IF(O242=$K$243,$K$244,IF(P241=$K$243,$K$245,IF(P240=$K$243,$K$246,IF(P237=$K$243,$K$247,IF(P236=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I243=$F$218,$K$243,IF(P242=$K$243,$K$244,IF(Q241=$K$243,$K$245,IF(Q240=$K$243,$K$246,IF(Q237=$K$243,$K$247,IF(Q236=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I243=$F$219,$K$243,IF(Q242=$K$243,$K$244,IF(R241=$K$243,$K$245,IF(R240=$K$243,$K$246,IF(R237=$K$243,$K$247,IF(R236=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I243=$F$220,$K$243,IF(R242=$K$243,$K$244,IF(S241=$K$243,$K$245,IF(S240=$K$243,$K$246,IF(S237=$K$243,$K$247,IF(S236=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I243=$F$221,$K$243,IF(S242=$K$243,$K$244,IF(T241=$K$243,$K$245,IF(T240=$K$243,$K$246,IF(T237=$K$243,$K$247,IF(T236=$K$243,$K$248,0))))))","v":0}]
[null,"Taxes $ Insurance",null,{"$f":"IF(A233=1,0,OUT!H413)","v":1043064.5375396977},null,null,null,null,2,{"$f":"IF(I244>D$161,0,1)","v":1},{"$f":"OUT!G67","v":0.32},null,{"$f":"IF($I244=$F$215,$K$243,IF(M243=$K$243,$K$244,IF(M242=$K$243,$K$245,IF(N241=$K$243,$K$246,IF(N240=$K$243,$K$247,IF(N237=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I244=$F$216,$K$243,IF(N243=$K$243,$K$244,IF(N242=$K$243,$K$245,IF(O241=$K$243,$K$246,IF(O240=$K$243,$K$247,IF(O237=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I244=$F$217,$K$243,IF(O243=$K$243,$K$244,IF(O242=$K$243,$K$245,IF(P241=$K$243,$K$246,IF(P240=$K$243,$K$247,IF(P237=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I244=$F$218,$K$243,IF(P243=$K$243,$K$244,IF(P242=$K$243,$K$245,IF(Q241=$K$243,$K$246,IF(Q240=$K$243,$K$247,IF(Q237=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I244=$F$219,$K$243,IF(Q243=$K$243,$K$244,IF(Q242=$K$243,$K$245,IF(R241=$K$243,$K$246,IF(R240=$K$243,$K$247,IF(R237=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I244=$F$220,$K$243,IF(R243=$K$243,$K$244,IF(R242=$K$243,$K$245,IF(S241=$K$243,$K$246,IF(S240=$K$243,$K$247,IF(S237=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I244=$F$221,$K$243,IF(S243=$K$243,$K$244,IF(T242=$K$243,$K$245,IF(T241=$K$243,$K$246,IF(T238=$K$243,$K$247,IF(T237=$K$243,$K$248,0))))))","v":0}]
[null,"Taxes & Insurance","$/kW",{"$f":"D244/(D163*1000)","v":26.076613438492444},{"$f":"D241+D245","v":134.33155164119401},null,null,null,3,1,{"$f":"OUT!G68","v":0.192},null,{"$f":"IF($I245=$F$215,$K$243,IF(M244=$K$243,$K$244,IF(M243=$K$243,$K$245,IF(M242=$K$243,$K$246,IF(N241=$K$243,$K$247,IF(N240=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I245=$F$216,$K$243,IF(N244=$K$243,$K$244,IF(N243=$K$243,$K$245,IF(N242=$K$243,$K$246,IF(O241=$K$243,$K$247,IF(O240=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I245=$F$217,$K$243,IF(O244=$K$243,$K$244,IF(O243=$K$243,$K$245,IF(O242=$K$243,$K$246,IF(P241=$K$243,$K$247,IF(P240=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I245=$F$218,$K$243,IF(P244=$K$243,$K$244,IF(P243=$K$243,$K$245,IF(P242=$K$243,$K$246,IF(Q241=$K$243,$K$247,IF(Q240=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I245=$F$219,$K$243,IF(Q244=$K$243,$K$244,IF(Q243=$K$243,$K$245,IF(Q242=$K$243,$K$246,IF(R241=$K$243,$K$247,IF(R240=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I245=$F$220,$K$243,IF(R244=$K$243,$K$244,IF(R243=$K$243,$K$245,IF(R242=$K$243,$K$246,IF(S241=$K$243,$K$247,IF(S240=$K$243,$K$248,0))))))","v":0},0]
[null,"∑1/(1+d)^t",null,{"$f":"SERIESSUM(1+D162,-1,-1,J243:J282)","v":12.40904118350586},null,null,null,null,4,1,{"$f":"OUT!G69","v":0.1152},null,{"$f":"IF($I246=$F$215,$K$243,IF(M245=$K$243,$K$244,IF(M244=$K$243,$K$245,IF(M243=$K$243,$K$246,IF(M242=$K$243,$K$247,IF(N241=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I246=$F$216,$K$243,IF(N245=$K$243,$K$244,IF(N244=$K$243,$K$245,IF(N243=$K$243,$K$246,IF(N242=$K$243,$K$247,IF(O241=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I246=$F$217,$K$243,IF(O245=$K$243,$K$244,IF(O244=$K$243,$K$245,IF(O243=$K$243,$K$246,IF(O242=$K$243,$K$247,IF(P241=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I246=$F$218,$K$243,IF(P245=$K$243,$K$244,IF(P244=$K$243,$K$245,IF(P243=$K$243,$K$246,IF(P242=$K$243,$K$247,IF(Q241=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I246=$F$219,$K$243,IF(Q245=$K$243,$K$244,IF(Q244=$K$243,$K$245,IF(Q243=$K$243,$K$246,IF(Q242=$K$243,$K$247,IF(R241=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I246=$F$220,$K$243,IF(R245=$K$243,$K$244,IF(R244=$K$243,$K$245,IF(R243=$K$243,$K$246,IF(R242=$K$243,$K$247,IF(S241=$K$243,$K$248,0))))))","v":0},0]
[null,"PV (Taxes & Insurance)","$/kW",{"$f":"D245*D246","v":323.58577008461509},{"$f":"D247*D163*1000","v":12943430.803384602},{"$f":"'DCF-COE'!G260","v":12943430.8033846},null,null,5,1,{"$f":"OUT!G70","v":0.1152},null,{"$f":"IF($I247=$F$215,$K$243,IF(M246=$K$243,$K$244,IF(M245=$K$243,$K$245,IF(M244=$K$243,$K$246,IF(M243=$K$243,$K$247,IF(M242=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I247=$F$216,$K$243,IF(N246=$K$243,$K$244,IF(N245=$K$243,$K$245,IF(N244=$K$243,$K$246,IF(N243=$K$243,$K$247,IF(N242=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I247=$F$217,$K$243,IF(O246=$K$243,$K$244,IF(O245=$K$243,$K$245,IF(O244=$K$243,$K$246,IF(O243=$K$243,$K$247,IF(O242=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I247=$F$218,$K$243,IF(P246=$K$243,$K$244,IF(P245=$K$243,$K$245,IF(P244=$K$243,$K$246,IF(P243=$K$243,$K$247,IF(P242=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I247=$F$219,$K$243,IF(Q246=$K$243,$K$244,IF(Q245=$K$243,$K$245,IF(Q244=$K$243,$K$246,IF(Q243=$K$243,$K$247,IF(Q242=$K$243,$K$248,0))))))","v":0},{"$f":"IF($I247=$F$220,$K$243,IF(R246=$K$243,$K$244,IF(R245=$K$243,$K$245,IF(R244=$K$243,$K$246,IF(R243=$K$243,$K$247,IF(R242=$K$243,$K$248,0))))))","v":0},0]
[null,"PV (Fix O&M)",null,{"$f":"D243+D247","v":1666.9257565598205},{"$f":"D248*D$163*1000","v":66677030.262392811},{"$f":"F243+F247","v":66677030.262392811},null,null,6,1,{"$f":"OUT!G71","v":5.7599999999999998E-2},null,0,0,0,0,0,0,0]
[null,"Variable O&M","$/MW-hr",0,null,null,null,null,7,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,8,1,null,null,0,0,0,0,0,0,0]
[null,"Uniform PV Factor",null,{"$f":"(((1+D162)^$D161-1)/(D162*(1+D162)^$D161))","v":12.40904118350586},null,null,null,null,9,1,null,null,0,0,0,0,0,0,0]
[null,"Levelized Capital Costs","$/kW-hr",{"$f":"D251*(D241+D245)/D270+D249/1000","v":1.8471889986570712E-2},null,null,null,null,10,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,11,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,12,1,null,null,0,0,0,0,0,0,0]
[null,"Depreciation",null,null,null,null,null,null,13,1,null,null,0,0,0,0,0,0,0]
[null,"Depreciation (based on discount rate - No inflation adjustment)",null,null,null,null,null,null,14,1,null,null,0,0,0,0,0,0,0]
[null,"PV(Depreciation Schedule)",null,{"$f":"SERIESSUM(1/(1+D162),1,1,K243:K248)","v":0.8315483216571633},null,null,null,null,15,1,null,null,0,0,0,0,0,0,0]
[null,"PV(Depreciation) of Replacement Capital",null,{"$f":"SUM(M274:S274)","v":0},{"$f":"'DCF-COE'!G205/'DCF-COE'!G190","v":0.83154832165716319},null,null,null,16,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,17,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,18,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,19,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,20,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,21,1,null,null,0,0,0,0,0,0,0]
[null,"Annual Energy Produced (hours operating)","hr/yr",{"$f":"8760*D164","v":8322},"Capacity/Utilization Factor * Max Hrs per year",null,null,null,22,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,23,1,null,null,0,0,0,0,0,0,0]
[null,"Power Production",null,"No Makeup","With Makeup",null,null,null,24,1,null,null,0,0,0,0,0,0,0]
[null,"PV Factor for power produced",null,{"$f":"(((1+D203)^D161-1)/(D203*(1+D203)^D161))/(1-D202)^D206","v":10.843692967943847},{"$f":"((((1+D203)^F215-1)/(D203*(1+D203)^F215))/(1-D202)^D206)*(1-(1+D162)^(-F215*(FLOOR(D161/F215,1)-D211)))/(1-(1+D162)^(-F215))+((((1+D203)^(MOD(D161,F215)+D211*F215)-1)/(D203*(1+D203)^(MOD(D161,F215)+D211*F215)))/(1-D202)^D206)/(1+D162)^(D161-(MOD(D161,F215)+D211*F215))","v":10.843692967943847},null,null,null,25,1,null,null,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"D267*D264","v":90241.212879228697},{"$f":"E267*D264","v":90241.212879228697},null,null,null,26,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,27,1,null,null,0,0,0,0,0,0,0]
[null,"PV of Electrical Power","kW-hrs/kW",{"$f":"IF(D161<D215,D268,E268)","v":90241.212879228697},{"$f":"PV(D162,D161,-1)","v":12.409041183505858},{"$f":"D270/E270*D163","v":290888.59177670436},null,null,28,1,null,null,0,0,0,0,0,0,0]
[null,"PV of Power Produced - Cash Flow","kW-hrs/kW",{"$f":"'DCF-COE'!G198/(D163*1000)","v":90364.402325964271},{"$f":"IF(D215<D161,\"With Makeup\",\"No Makeup\")","v":"No Makeup"},null,null,null,29,1,null,null,0,0,0,0,0,0,0]
[null,null,"Difference in GETEM estimate and Capacity Factor Decline",{"$f":"D270/D271-1","v":-1.3632519395325726E-3},null,null,null,null,30,1,null,null,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,31,0]
[null,null,null,null,null,null,null,null,32,0,null,"∑1/(1+d)^t",{"$f":"SERIESSUM(1/(1+$D$162),1,1,M243:M272)","v":0},0,0,0,0,0,0]
[null,"Royalties",null,null,null,null,null,null,33,0]
[null,"Initial Royalty Rate",null,{"$f":"OUT!H54","v":1.7500000000000002E-2},null,null,null,null,34,0]
[null,"thru yr",null,10,null,null,null,null,35,0]
[null,"Final Royalty Rate",null,{"$f":"OUT!H55","v":3.5000000000000003E-2},null,null,null,null,36,0]
[null,null,null,"No Makeup","With Makeup",null,null,null,37,0]
[null,"PV Factor of Royalties During Initial Period",null,{"$f":"(((1+D203)^D277-1)/(D203*(1+D203)^D277))/(1-D202)^D206","v":6.639176391768661},{"$f":"((((1+D203)^F215-1)/(D203*(1+D203)^F215))/(1-D202)^D206)*(1-(1+D162)^(-F215*(FLOOR(D277/F215,1))))/(1-(1+D162)^(-F215))+((((1+D203)^MOD(D277,F215)-1)/(D203*(1+D203)^MOD(D277,F215)))/(1-D202)^D206)/(1+D162)^(D277-MOD(D277,F215))","v":6.639176391768661},null,null,null,38,0]
[null,"PV Factor of Royalties Project Life",null,{"$f":"D267","v":10.843692967943847},{"$f":"E267","v":10.843692967943847},null,null,null,39,0]
[null,"PV Royalties - Initial Period","kW-hrs/kW",{"$f":"IF(D215>D161,D280,E280)*D264","v":55251.225932298796},null,{"$f":"'DCF-COE'!H198/(D163*1000)","v":55136.993511176886},null,null,40,0]
[null,"PV Royalties - Project Life","kW-hrs/kW",{"$f":"IF(D215>D161,D281,E281)*D264","v":90241.212879228697},null,{"$f":"D271","v":90364.402325964271}]
[null,"Levelized Royalties",null,{"$f":"(D276*D282+D278*(D283-D282))/D270","v":2.4285422669249337E-2}]
[]
[]
[null,"LCOE, with Royalties","$/kW-hr",{"$f":"(D229+D252)/(1-D284)","v":7.0097388335668448E-2},null,{"$f":"'DCF-COE'!G5","v":0.10070993979743122},"LCOE from DCF-COE sheet"]
[]
[null,"Capital Costs",null,{"$f":"SUM(D290:D306)","v":7.0097388335668434E-2},{"$f":"SUM(D290:D296)","v":4.9923153645355503E-2}]
[null,"Exploration","$/kW-hr",{"$f":"(L200*(1-D$159*D$257)/(1-D$159))/D$270","v":6.5618915694682011E-3}]
[null,"Drilling","$/kW-hr",{"$f":"(L198*(1-D$159*D$257)/(1-D$159))/D$270","v":7.1726596166072172E-3}]
[null,"Field Gathering System","$/kW-hr",{"$f":"(L199*(1-D$159*D$257)/(1-D$159))/D$270","v":2.7460075201269168E-3}]
[null,"Stimulation","$/kW-hr",{"$f":"(L197*(1-D$159*D$257)/(1-D$159))/D$270","v":1.1803777997119506E-3}]
[null,"Power Plant","$/kW-hr",{"$f":"(L196*(1-D$159*D$257)/(1-D$159))/D$270","v":3.1219053786332902E-2}]
[null,"Permitting","$/kW-hr",{"$f":"(L201*(1-D$159*D$257)/(1-D$159))/D$270","v":1.0431633531083214E-3}]
[null,"Makeup Drilling Costs","$/kW-hr",{"$f":"(D210*D222*(1-D$159*D$257)/(1-D$159))/D$270","v":0}]
[null,"Operating Costs"]
[null,"Fixed O&M Cost","$/kW-hr",{"$f":"E233*D$251/D$270","v":0},{"$f":"SUM(D298:D306)","v":2.0174234690312928E-2}]
[null,"O&M - Labor","$/kW-hr",{"$f":"E235*D$251/D$270","v":5.1578466603717666E-3}]
[null,"Maintenance - Plant","$/kW-hr",5.7480847347151712E-3]
[null,"Maintenance- Wells/Reservoir","$/kW-hr",3.6452261119462566E-3]
[null,"Maintenance- Gathering System","$/kW-hr",3.3494545650985462E-4]
[null,"Water Makeup Costs","$/kW-hr",0]
[null,"Production Pump Maintenance","$/kW-hr",0]
[null,"Taxes & Insurance","$/kW-hr",{"$f":"D245*D$251/D$270","v":3.5857870230276631E-3}]
[null,"Royalties","$/kW-hr",{"$f":"D284*D287","v":1.7023447037422166E-3}]
[]
[null,"Drilling Costs","$/kW-hr",{"$f":"((I192*J$32*(1-D$159*D$103)/(1-D$5))/D$116)","v":1.3281298891057881E-2}]

{"sheet":"DCF-COE","index":9,"n_rows":268,"n_cols":49,"rows_kept":268,"cut":false,"hidden":false,"merged":[]}
["DEFAULT SCENARIO",null,null,null,"COE",null,0.10230703562351259]
[null,null,null,null,"Cash Flow",null,{"$f":"G68+G75+G114-G58-G87-G125-G128-G131-G136","v":69602363.417416945}]
[]
[]
["REVISED SCENARIO",null,null,null,"COE",null,0.10070993979743122]
[null,null,null,null,"Cash Flow",null,{"$f":"G200+G207+G246-G190-G219-G257-G260-G263-G268","v":65839002.108266637}]
[]
[]
["DEFAULT SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"OUT!G53","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"OUT!G57","v":7.0000000000000007E-2}]
[null,"Net Capacity Factor",null,null,null,{"$f":"OUT!G52","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"OUT!G10","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"OUT!G9","v":40}]
[null,"Tax Rate",null,null,null,{"$f":"IN!H21","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'EERE COE'!D11","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F11)*(1+F16)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"OUT!G54","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"OUT!G55","v":3.5000000000000003E-2}]
[null,"Field Capacity to get PPA -Drilling Phase",null,null,null,{"$f":"OUT!G168","v":0.4330817658741713},"Activity "]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"F39","v":5},"Discount rate","start","end"]
[null,"Permitting (Exploration) & Leasing",null,null,null,{"$f":"IN!H$27","v":1},{"$f":"IN!H$36","v":7.0000000000000007E-2},{"$f":"I22-F22","v":-3.666666666666667},{"$f":"H23","v":-2.666666666666667}]
[null,"Exploration",null,null,null,{"$f":"IN!H$28","v":1},{"$f":"IN!H$36","v":7.0000000000000007E-2},-2.666666666666667,{"$f":"I24","v":-1.6666666666666667}]
[null,"Exploration Drilling",null,null,null,{"$f":"F23-0.5","v":0.5},{"$f":"IN!H$36","v":7.0000000000000007E-2},-2.166666666666667,{"$f":"H26","v":-1.6666666666666667}]
[null,"Permitting (Early Drilling)",null,null,null,0,{"$f":"IN!H$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"H26","v":-1.6666666666666667}]
[null,"Drilling Before PPA obtained",null,null,null,{"$f":"IN!H$29-F27","v":0.16666666666666674},{"$f":"IN!H$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"H27","v":-1.5}]
[null,"Drilling After PPA obtained",null,null,null,{"$f":"MROUND((1-F20)*F36,1/12)","v":0.83333333333333326},{"$f":"IN!H$37","v":7.0000000000000007E-2},-1.5,{"$f":"H36+F27","v":-0.66666666666666674}]
[null,"Well Field Stimulation Before PPA",null,null,null,{"$f":"IN!H$29-F29","v":0.16666666666666674},{"$f":"IN!H$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"H29","v":-1.5}]
[null,"Well Field Stimulation After PPA",null,null,null,{"$f":"MROUND((1-F20)*F36,1/12)","v":0.83333333333333326},{"$f":"IN!H$37","v":7.0000000000000007E-2},-1.5,{"$f":"H36+F29","v":-0.66666666666666674}]
[null,"Permitting (Field and Plant)",null,null,null,{"$f":"IN!H$30","v":1},{"$f":"IN!H$38","v":7.0000000000000007E-2},-2.5,{"$f":"H36","v":-1.5}]
[null,"Field Gathering System (Surface) Before PPA",null,null,null,{"$f":"IN!H$31-F33","v":-0.33333333333333326},{"$f":"IN!H$38","v":7.0000000000000007E-2},-1.1666666666666667,{"$f":"H33","v":-1.5}]
[null,"Engineering Before PPA",null,null,null,{"$f":"IN!H$32","v":1},{"$f":"IN!H$39","v":7.0000000000000007E-2},-2.5,{"$f":"H36","v":-1.5}]
[null,"Field Gathering System (Surface) After PPA",null,null,null,{"$f":"MROUND((1-F20)*F36,1/12)","v":0.83333333333333326},{"$f":"IN!H$38","v":7.0000000000000007E-2},{"$f":"I33-F33","v":-1.5},{"$f":"H36+F33","v":-0.66666666666666674}]
[null,"Geothermal Pump Installation",null,null,null,{"$f":"F36","v":1.5},{"$f":"IN!H$38","v":7.0000000000000007E-2},{"$f":"I34-F34","v":-1.5},{"$f":"I36","v":0}]
[null,"Engineering After PPA",null,null,null,{"$f":"0.5*F36","v":0.75},{"$f":"IN!H$39","v":7.0000000000000007E-2},{"$f":"I35-F35","v":-1.5},{"$f":"H36+F35","v":-0.75}]
[null,"Plant Construction",null,null,null,{"$f":"IN!H$33","v":1.5},{"$f":"IN!H$39","v":7.0000000000000007E-2},{"$f":"I36-F36","v":-1.5},0]
[]
[null,null,null,null,null,{"$f":"F22+MAX(F23:F25)+MAX(F26,F28,F30:F32)+MAX(F33:F36)","v":4.5}]
[null,null,null,null,null,{"$f":"ROUNDUP(F38,0)","v":5}]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F21","v":-5},{"$f":"J40+1","v":-4},{"$f":"K40+1","v":-3},-2,-1,0,1,2,3,4,5,6,7,8,9,10,11]
[{"$f":"IN!A$40","v":0},"Activity",null,null,null,"Cost","frac of total","disc rate @SU"]
[null,"Permitting (Exploration) & Leasing",null,null,null,{"$f":"('Out-LCOE'!C8+'Out-LCOE'!C9+'Out-LCOE'!C10)*(1+F10)","v":1578699.4602709764},{"$f":"F42/F$57","v":1.0161753970235509E-2},{"$f":"IF(A$41=1,G$36,G22)","v":7.0000000000000007E-2},{"$f":"(SERIESSUM(1/(1+$G22),-F$39+F$36,1,(J42:Y42))*G42)/(1+H42)^H$36","v":1.2177121086147024E-2},{"$f":"IF($H22>=J$40,0,IF($I22+1<=J$40,0,IF(AND(ROUNDDOWN($H22,0)=J$40,MOD(-$H22,1)>=$F22),1,IF(AND(J$40>=$H22+1,J$40<=$I22),1/$F22,IF(ROUNDDOWN($H22,0)=J$40,MOD(-$H22,1)/$F22,IF(ROUNDDOWN($I22,0)=J$40,MOD($I22,1)/$F22,))))))","v":0},{"$f":"IF($H22>=K$40,0,IF($I22+1<=K$40,0,IF(AND(ROUNDDOWN($H22,0)=K$40,MOD(-$H22,1)>=$F22),1,IF(AND(K$40>=$H22+1,K$40<=$I22),1/$F22,IF(ROUNDDOWN($H22,0)=K$40,MOD(-$H22,1)/$F22,IF(ROUNDDOWN($I22,0)=K$40,MOD($I22,1)/$F22,))))))","v":0},0.66666666666666696,0.33333333333333304,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"'Out-LCOE'!C11*(1+F10)","v":1206368.9212398375},{"$f":"F43/F$57","v":7.7651411706148796E-3},{"$f":"IF(A$41=1,G$36,G23)","v":7.0000000000000007E-2},{"$f":"(SERIESSUM(1/(1+$G23),-F$39+F$36,1,(J43:Y43))*G43)/(1+H43)^H$36","v":8.6964404350106262E-3},{"$f":"IF($H23>=J$40,0,IF($I23+1<=J$40,0,IF(AND(ROUNDDOWN($H23,0)=J$40,MOD(-$H23,1)>=$F23),1,IF(AND(J$40>=$H23+1,J$40<=$I23),1/$F23,IF(ROUNDDOWN($H23,0)=J$40,MOD(-$H23,1)/$F23,IF(ROUNDDOWN($I23,0)=J$40,MOD($I23,1)/$F23,))))))","v":0},0,0,0.66666666666666696,0.33333333333333326,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,null,null,{"$f":"'Out-LCOE'!C$13+('Out-LCOE'!C$12+'Out-LCOE'!C$14+'Out-LCOE'!C$15)*(1+F10)","v":18278738.081975423},0.11765636458982931,7.0000000000000007E-2,0.1288297973470435,{"$f":"IF($H24>=J$40,0,IF($I24+1<=J$40,0,IF(AND(ROUNDDOWN($H24,0)=J$40,MOD(-$H24,1)>=$F24),1,IF(AND(J$40>=$H24+1,J$40<=$I24),1/$F24,IF(ROUNDDOWN($H24,0)=J$40,MOD(-$H24,1)/$F24,IF(ROUNDDOWN($I24,0)=J$40,MOD($I24,1)/$F24,))))))","v":0},0,0,0.33333333333333393,0.66666666666666652,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Early Drilling)",null,null,null,null,0,7.0000000000000007E-2,0,{"$f":"IF($H25>=J$40,0,IF($I25+1<=J$40,0,IF(AND(ROUNDDOWN($H25,0)=J$40,MOD(-$H25,1)>=$F25),1,IF(AND(J$40>=$H25+1,J$40<=$I25),1/$F25,IF(ROUNDDOWN($H25,0)=J$40,MOD(-$H25,1)/$F25,IF(ROUNDDOWN($I25,0)=J$40,MOD($I25,1)/$F25,))))))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling Before PPA obtained",null,null,null,{"$f":"'Out-LCOE'!C$20+('Out-LCOE'!C$24+'Out-LCOE'!C$25)*(1+F10)","v":9705293.2579475027},6.2470916585554426E-2,7.0000000000000007E-2,6.6843880746543238E-2,{"$f":"IF($H26>=J$40,0,IF($I26+1<=J$40,0,IF(AND(ROUNDDOWN($H26,0)=J$40,MOD(-$H26,1)>=$F26),1,IF(AND(J$40>=$H26+1,J$40<=$I26),1/$F26,IF(ROUNDDOWN($H26,0)=J$40,MOD(-$H26,1)/$F26,IF(ROUNDDOWN($I26,0)=J$40,MOD($I26,1)/$F26,))))))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling After PPA obtained",null,null,null,{"$f":"'Out-LCOE'!C$21+'Out-LCOE'!C$26*(1+F10)","v":12446902.049691925},8.0118071554214201E-2,7.0000000000000007E-2,{"$f":"(SERIESSUM(1/(1+$H47),-$F$39,1,(J47:Z47))*G47)","v":8.3483030559491203E-2},{"$f":"IF($H27>=J$40,0,IF($I27+1<=J$40,0,IF(AND(ROUNDDOWN($H27,0)=J$40,MOD(-$H27,1)>=$F27),1,IF(AND(J$40>=$H27+1,J$40<=$I27),1/$F27,IF(ROUNDDOWN($H27,0)=J$40,MOD(-$H27,1)/$F27,IF(ROUNDDOWN($I27,0)=J$40,MOD($I27,1)/$F27,))))))","v":0},0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation Before PPA",null,null,null,{"$f":"'Out-LCOE'!C$22*(1+F10)","v":0},0,7.0000000000000007E-2,0,{"$f":"IF($H28>=J$40,0,IF($I28+1<=J$40,0,IF(AND(ROUNDDOWN($H28,0)=J$40,MOD(-$H28,1)>=$F28),1,IF(AND(J$40>=$H28+1,J$40<=$I28),1/$F28,IF(ROUNDDOWN($H28,0)=J$40,MOD(-$H28,1)/$F28,IF(ROUNDDOWN($I28,0)=J$40,MOD($I28,1)/$F28,))))))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation After PPA",null,null,null,{"$f":"'Out-LCOE'!C$23*(1+F10)","v":3240263.6757115074},2.0856890814176621E-2,7.0000000000000007E-2,{"$f":"(SERIESSUM(1/(1+$H49),-$F$39,1,(J49:Z49))*G49)","v":2.173288022837204E-2},{"$f":"IF($H29>=J$40,0,IF($I29+1<=J$40,0,IF(AND(ROUNDDOWN($H29,0)=J$40,MOD(-$H29,1)>=$F29),1,IF(AND(J$40>=$H29+1,J$40<=$I29),1/$F29,IF(ROUNDDOWN($H29,0)=J$40,MOD(-$H29,1)/$F29,IF(ROUNDDOWN($I29,0)=J$40,MOD($I29,1)/$F29,))))))","v":0},0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,null,null,{"$f":"'Out-LCOE'!C$19*(1+F10)","v":1358762.6962142198},8.746067614726856E-3,7.0000000000000007E-2,9.6858325799292575E-3,{"$f":"IF($H30>=J$40,0,IF($I30+1<=J$40,0,IF(AND(ROUNDDOWN($H30,0)=J$40,MOD(-$H30,1)>=$F30),1,IF(AND(J$40>=$H30+1,J$40<=$I30),1/$F30,IF(ROUNDDOWN($H30,0)=J$40,MOD(-$H30,1)/$F30,IF(ROUNDDOWN($I30,0)=J$40,MOD($I30,1)/$F30,))))))","v":0},0,0,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Gathering System (Surface) Before PPA",null,null,null,{"$f":"('Out-LCOE'!C$30+'Out-LCOE'!C$34)*(1+F10)","v":4307489.5689452495},2.7726397791676089E-2,7.0000000000000007E-2,2.9667245637093418E-2,{"$f":"IF($H31>=J$40,0,IF($I31+1<=J$40,0,IF(AND(ROUNDDOWN($H31,0)=J$40,MOD(-$H31,1)>=$F31),1,IF(AND(J$40>=$H31+1,J$40<=$I31),1/$F31,IF(ROUNDDOWN($H31,0)=J$40,MOD(-$H31,1)/$F31,IF(ROUNDDOWN($I31,0)=J$40,MOD($I31,1)/$F31,))))))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Engineering Before PPA",null,null,null,{"$f":"'Out-LCOE'!C$44*(1+F10)","v":2653220.8766353782},1.7078220684533268E-2,7.0000000000000007E-2,1.8913275497086372E-2,{"$f":"IF($H32>=J$40,0,IF($I32+1<=J$40,0,IF(AND(ROUNDDOWN($H32,0)=J$40,MOD(-$H32,1)>=$F32),1,IF(AND(J$40>=$H32+1,J$40<=$I32),1/$F32,IF(ROUNDDOWN($H32,0)=J$40,MOD(-$H32,1)/$F32,IF(ROUNDDOWN($I32,0)=J$40,MOD($I32,1)/$F32,))))))","v":0},0,0,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Gathering System (Surface) After PPA",null,null,null,{"$f":"('Out-LCOE'!C$31+'Out-LCOE'!C$35)*(1+F10)","v":2871659.7126301662},1.8484265194450726E-2,7.0000000000000007E-2,{"$f":"(SERIESSUM(1/(1+$H53),-$F$39,1,(J53:Z53))*G53)","v":1.9260604332617656E-2},{"$f":"IF($H33>=J$40,0,IF($I33+1<=J$40,0,IF(AND(ROUNDDOWN($H33,0)=J$40,MOD(-$H33,1)>=$F33),1,IF(AND(J$40>=$H33+1,J$40<=$I33),1/$F33,IF(ROUNDDOWN($H33,0)=J$40,MOD(-$H33,1)/$F33,IF(ROUNDDOWN($I33,0)=J$40,MOD($I33,1)/$F33,))))))","v":0},0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal Pump Installation",null,null,null,{"$f":"('Out-LCOE'!C$32+'Out-LCOE'!C$33+'Out-LCOE'!C$36)*(1+F10)","v":1309228.2935064412},8.4272251586126213E-3,7.0000000000000007E-2,8.6238604123135831E-3,{"$f":"IF($H34>=J$40,0,IF($I34+1<=J$40,0,IF(AND(ROUNDDOWN($H34,0)=J$40,MOD(-$H34,1)>=$F34),1,IF(AND(J$40>=$H34+1,J$40<=$I34),1/$F34,IF(ROUNDDOWN($H34,0)=J$40,MOD(-$H34,1)/$F34,IF(ROUNDDOWN($I34,0)=J$40,MOD($I34,1)/$F34,))))))","v":0},0,0,0,0.33333333333333331,0.66666666666666663,0,0,0,0,0,0,0,0,0,0,0]
[null,"Engineering After PPA",null,null,null,{"$f":"'Out-LCOE'!C$45*(1+F10)","v":2653220.8766353782},1.7078220684533268E-2,7.0000000000000007E-2,1.7875204316478155E-2,{"$f":"IF($H35>=J$40,0,IF($I35+1<=J$40,0,IF(AND(ROUNDDOWN($H35,0)=J$40,MOD(-$H35,1)>=$F35),1,IF(AND(J$40>=$H35+1,J$40<=$I35),1/$F35,IF(ROUNDDOWN($H35,0)=J$40,MOD(-$H35,1)/$F35,IF(ROUNDDOWN($I35,0)=J$40,MOD($I35,1)/$F35,))))))","v":0},0,0,0,0.66666666666666663,0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Construction",null,null,null,{"$f":"('Out-LCOE'!C$46+'Out-LCOE'!C$47)*(1+F10)","v":93747137.641116709},0.60343046418684221,7.0000000000000007E-2,{"$f":"(SERIESSUM(1/(1+$H56),-$F$39,1,(J56:Z56))*G56)","v":0.61751050835120191},{"$f":"IF($H36>=J$40,0,IF($I36+1<=J$40,0,IF(AND(ROUNDDOWN($H36,0)=J$40,MOD(-$H36,1)>=$F36),1,IF(AND(J$40>=$H36+1,J$40<=$I36),1/$F36,IF(ROUNDDOWN($H36,0)=J$40,MOD(-$H36,1)/$F36,IF(ROUNDDOWN($I36,0)=J$40,MOD($I36,1)/$F36,))))))","v":0},0,0,0,0.33333333333333331,0.66666666666666663,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F42:F56)","v":155356985.11252072},null,null,{"$f":"SUM(I42:I56)","v":1.0432996815293281},{"$f":"SUM(J42:J56)","v":0},0,0.66666666666666696,2.3333333333333339,9.1333333333333329,2.8666666666666667,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"F57*I57","v":162083893.09124944}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"J40","v":-5},{"$f":"J60+1","v":-4},{"$f":"K60+1","v":-3},{"$f":"L60+1","v":-2},{"$f":"M60+1","v":-1},{"$f":"N60+1","v":0},{"$f":"O60+1","v":1},{"$f":"P60+1","v":2},{"$f":"Q60+1","v":3},{"$f":"R60+1","v":4},{"$f":"S60+1","v":5},{"$f":"T60+1","v":6},{"$f":"U60+1","v":7},{"$f":"V60+1","v":8},{"$f":"W60+1","v":9},{"$f":"X60+1","v":10},{"$f":"Y60+1","v":11}]
[]
["OPERATION"]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J63+1","v":2},{"$f":"K63+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,{"$f":"AM63+1","v":31},32,33,34,35,36,37,38,39,40]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!N10","v":39.548117134518229},{"$f":"'DrwDwn Summary'!N11","v":39.093558753562959},{"$f":"'DrwDwn Summary'!N12","v":38.636501488217576},{"$f":"'DrwDwn Summary'!N13","v":38.17711852352614},{"$f":"'DrwDwn Summary'!N14","v":37.715579643878002},{"$f":"'DrwDwn Summary'!N15","v":37.25205127763072},{"$f":"'DrwDwn Summary'!N16","v":36.786696541013619},{"$f":"'DrwDwn Summary'!N17","v":36.319675281352993},{"$f":"'DrwDwn Summary'!N18","v":35.851144119655288},{"$f":"'DrwDwn Summary'!N19","v":35.381256492583255},{"$f":"'DrwDwn Summary'!N20","v":34.910162693856584},{"$f":"'DrwDwn Summary'!N21","v":34.438009915105447},{"$f":"'DrwDwn Summary'!N22","v":33.964942286204305},{"$f":"'DrwDwn Summary'!N23","v":33.491100915111112},{"$f":"'DrwDwn Summary'!N24","v":33.016623927232587},{"$f":"'DrwDwn Summary'!N25","v":32.541646504338189},{"$f":"'DrwDwn Summary'!N26","v":32.066300923040103},{"$f":"'DrwDwn Summary'!N27","v":31.590716592857163},{"$f":"'DrwDwn Summary'!N28","v":31.115020093878705},{"$f":"'DrwDwn Summary'!N29","v":30.639335214041324},{"$f":"'DrwDwn Summary'!N30","v":30.163782986032793},{"$f":"'DrwDwn Summary'!N31","v":29.688481723833899},{"$f":"'DrwDwn Summary'!N32","v":29.213547058909477},{"$f":"'DrwDwn Summary'!N33","v":28.739091976058184},{"$f":"'DrwDwn Summary'!N34","v":28.265226848928112},{"$f":"'DrwDwn Summary'!N35","v":27.792059475208642},{"$f":"'DrwDwn Summary'!N36","v":27.319695111502728},{"$f":"'DrwDwn Summary'!N37","v":26.848236507887698},{"$f":"'DrwDwn Summary'!N38","v":26.377783942169582},{"$f":"'DrwDwn Summary'!N39","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N40","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N41","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N42","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N43","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N44","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N45","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N46","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N47","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N48","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N49","v":25.908435253834217}]
[null,"kW-hrs for Sale ",null,null,null,null,null,{"$f":"SUM(J65:AW65)/1000","v":8179293.5051920768},null,{"$f":"IF(J$63>$F$13,0,J64*1000*8760*$F$12)","v":329119430.79346067},325336595.94715095,321532965.38494664,317709980.35278451,313869053.79635268,310011570.73244286,306138888.61431533,302252337.69141954,298353221.36377132,294442816.53127784,290522373.93827444,286593118.51350754,282656249.70579219,278712941.81555468,274764344.32242954,270811582.20910239,266855756.28153971,262897943.48575726,258939197.22125861,254980547.65125188,251023002.00976488,247067544.90574569,243115138.62424466,239166723.42475623,235223217.83677974,231285518.95268631,227354502.71792573,223431024.2186414,219515917.96673527,215609998.18240836,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J66:AW66)","v":3614576093.0385709},{"$f":"SUM(J66:S66)","v":2205479740.4470754},null,{"$f":"J65/(1+$F11)^J63","v":307588253.07800061},{"$f":"K65/(1+$F11)^K63","v":284161582.62481523},262466676.99415174,242379422.83085263,223784297.52441546,206573799.45070603,190647913.86540046,175913612.4124727,162284384.30843291,149679797.35782766,138025087.04749495,127250772.05609474,117292294.60140868,108089684.13073061,99587242.939307377,91733252.378260598,84479698.386667565,77782015.152590364,71598845.774815217,65891818.860970639,60625340.058604859,55766397.573773712,51284380.786823608,47150911.127419308,43339684.420561261,39826323.96246431,36588243.629797883,33604520.368049346,30855775.444731776,28324063.890929334,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J65*$G$1","v":33671233.33057677},{"$f":"K65*$G$1","v":33284222.711197495},32895084.543771379,32503966.277897812,32111012.467861645,31716364.810625125,31320162.183207311,30922540.679486018,30523633.64645309,30123571.719952825,29722482.859930489,29320492.385214984,28917723.007858951,28514294.867057946,28110325.56266588,27705930.188326448,27301221.364234876,26896309.26954557,26491301.674439058,26086303.971859377,25681419.208934087,25276748.118085921,24872389.147845801,24468438.49337532,24064990.126704689,23662135.826695077,23259965.208728816,22858565.75413445,22458022.839350853,22058419.764833137,{"$f":"AN65*$G$1","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J68:AW68)","v":369796565.11439407},null,null,{"$f":"J67/(1+$F$11)^(J$63)","v":31468442.365025017},29071729.156430688,26852187.673225656,24797120.24596246,22894708.098813117,21133953.059287731,19504622.915375885,17997200.211743634,16602834.286582654,15313296.360407423,14120937.49750649,13018649.269862365,11999826.962149851,11058335.164896881,10188475.611039123,9384957.1189233791,8642867.5123083983,7957647.3950846586,7325065.665286405,6741196.6595073622,6202398.8250632519,5705294.8231750336,5246752.9720873479,4823869.9443939636,4433954.6379261548,4074513.1443813895,3743234.7444354892,3437978.8624050785,3156762.9176152791,2897751.0134919542,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"OUT!G66","v":0.2},{"$f":"OUT!G67","v":0.32},{"$f":"OUT!G68","v":0.192},{"$f":"OUT!G69","v":0.1152},{"$f":"OUT!G70","v":0.1152},{"$f":"OUT!G71","v":5.7599999999999998E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J71*$G$58","v":32416778.618249889},51866845.789199822,31120107.473519892,18672064.484111935,18672064.484111935,9336032.2420559675]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J73:O73)","v":134780589.26768756},null,null,{"$f":"J72/(1+$F17)^J63","v":30296054.783411112},45302511.825661473,25403277.659249421,14244828.59397164,13312923.919599662,6220992.485794235]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J72*$F$15","v":12707377.218353957},20331803.549366333,12199082.129619798,7319449.277771879,7319449.277771879,3659724.6388859395]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J75:AO75)","v":52833990.992933519},null,null,{"$f":"J74/(1+$F$17)^(J63)","v":11876053.475097155},17758584.6356593,9958084.8424257729,5583972.8088368829,5218666.1764830677,2438629.0544313402]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"OUT!G311","v":48806941.814256996}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AI48,'Reservoir Binary'!AF48)","v":1000},{"$f":"ROUNDUP(F79,0)","v":1000},null,null,{"$f":"IF(J$63>$F$13,0,IF(J$63=$G79,1,0))*$F$78","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(T$63>$F$13,0,IF(T$63=$G79,1,0))*$F$78","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$63>$F$13,0,IF(AD$63=$G79,1,0))*$F$78","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$63>$F$13,0,IF(AN$63=$G79,1,0))*$F$78","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AI49,'Reservoir Binary'!AF49)","v":1000},{"$f":"ROUNDUP(F80,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AI50,'Reservoir Binary'!AF50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AI51,'Reservoir Binary'!AF51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AI52,'Reservoir Binary'!AF52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AI53,'Reservoir Binary'!AF53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AI54,'Reservoir Binary'!AF54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J79:J85)","v":0},{"$f":"SUM(K79:K85)","v":0},0,0,0,0,{"$f":"SUM(P79:P85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN79:AN85)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J87:AW87)","v":0},null,null,{"$f":"J86/(1+$F$11)^(J$63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$63>$F$13,0,IF(J63=$G79,$J$71,IF(J63=$G79+1,$K$71,IF(J63=$G79+2,$L$71,IF(J63=$G79+3,$M$71,IF(J63=$G79+4,$N$71,IF(J63=$G79+5,$O$71,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J92:AW92)","v":0},null,null,{"$f":"IF(J91=0,0,J91*$F78)","v":0},{"$f":"IF(K91=0,0,K91*$F78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$63>$F$13,0,IF(J$63=$G80,$J$71,IF(J$63=$G80+1,$K$71,IF(J$63=$G80+2,$L$71,IF(J$63=$G80+3,$M$71,IF(J$63=$G80+4,$N$71,IF(J$63=$G80+5,$O$71,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J95:AW95)","v":0},null,null,{"$f":"IF(J94=0,0,J94*$F$78)","v":0},{"$f":"IF(K94=0,0,K94*$F$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$63>$F$13,0,IF(J$63=$G81,$J$71,IF(J$63=$G81+1,$K$71,IF(J$63=$G81+2,$L$71,IF(J$63=$G81+3,$M$71,IF(J$63=$G81+4,$N$71,IF(J$63=$G81+5,$O$71,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J98:AW98)","v":0},null,null,{"$f":"IF(J97=0,0,J97*$F$78)","v":0},{"$f":"IF(K97=0,0,K97*$F$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$63>$F$13,0,IF(J$63=$G82,$J$71,IF(J$63=$G82+1,$K$71,IF(J$63=$G82+2,$L$71,IF(J$63=$G82+3,$M$71,IF(J$63=$G82+4,$N$71,IF(J$63=$G82+5,$O$71,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J101:AW101)","v":0},null,null,{"$f":"IF(J100=0,0,J100*$F$78)","v":0},{"$f":"IF(K100=0,0,K100*$F$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$63>$F$13,0,IF(J$63=$G83,$J$71,IF(J$63=$G83+1,$K$71,IF(J$63=$G83+2,$L$71,IF(J$63=$G83+3,$M$71,IF(J$63=$G83+4,$N$71,IF(J$63=$G83+5,$O$71,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J104:AW104)","v":0},null,null,{"$f":"IF(J103=0,0,J103*$F$78)","v":0},{"$f":"IF(K103=0,0,K103*$F$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$63>$F$13,0,IF(J$63=$G84,$J$71,IF(J$63=$G84+1,$K$71,IF(J$63=$G84+2,$L$71,IF(J$63=$G84+3,$M$71,IF(J$63=$G84+4,$N$71,IF(J$63=$G84+5,$O$71,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J107:AW107)","v":0},null,null,{"$f":"IF(J106=0,0,J106*$F$78)","v":0},{"$f":"IF(K106=0,0,K106*$F$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$63>$F$13,0,IF(J$63=$G85,$J$71,IF(J$63=$G85+1,$K$71,IF(J$63=$G85+2,$L$71,IF(J$63=$G85+3,$M$71,IF(J$63=$G85+4,$N$71,IF(J$63=$G85+5,$O$71,0)))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J110:AW110)","v":0},null,null,{"$f":"IF(J109=0,0,J109*$F$78)","v":0},{"$f":"IF(K109=0,0,K109*$F$78)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J92+J95+J98+J101+J104+J107+J110","v":0},{"$f":"K92+K95+K98+K101+K104+K107+K110","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN92+AN95+AN98+AN101+AN104+AN107+AN110","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J112:AW112)","v":0},null,null,{"$f":"J111/(1+$F11)^J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J111*$F$15","v":0},{"$f":"K111*$F$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN111*$F$15","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J114:AW114)","v":0},null,null,{"$f":"J113/(1+$F$11)^(J63)","v":0},{"$f":"K113/(1+$F$11)^(K63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN113/(1+$F$11)^(AN63)","v":0},0,0,0,0,0,0,0,0,0]
[]
[{"$f":"IN!$A$180","v":0},"O&M"]
[null,"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF(A116=1,IN!G181+IN!G182,0)/100","v":0},null,null,null,{"$f":"IF(J$63>$F$13,0,IF($A$116=1,$F117*$F14*1000*8760*$F12,0))","v":0},{"$f":"IF(K$63>$F$13,0,IF($A$116=1,$F117*$F14*1000*8760*$F12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF(A116=1,0,'Out-LCOE'!C$53+'Out-LCOE'!C$54)","v":1500358.7516357205},null,null,null,{"$f":"IF(J$63>$F$13,0,$F118)","v":1500358.7516357205},1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,{"$f":"IF(T$63>$F$13,0,$F118)","v":1500358.7516357205},1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,{"$f":"IF(AD$63>$F$13,0,$F118)","v":1500358.7516357205},1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,{"$f":"IF(AN$63>$F$13,0,$F118)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance -Annual Cost",null,null,null,{"$f":"IF(A116=1,0,'Out-LCOE'!C$60+'Out-LCOE'!C$61)","v":1672052.2738944667},null,null,null,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,1672052.2738944667,0,0,0,0,0,0,0,0,0,0]
[null,"Well Maintenance -Annual Cost",null,null,null,{"$f":"IF(A116=1,0,('Out-LCOE'!C$55+'Out-LCOE'!C$56+'Out-LCOE'!C$58))","v":1060354.6904117176},null,null,null,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,0,0,0,0,0,0,0,0,0,0]
[null,"Gathering system - Annual Cost",null,null,null,{"$f":"IF(A116=1,0,('Out-LCOE'!C$57))","v":97431.812166156975},null,null,null,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF(A116=1,0,'Out-LCOE'!C$59)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF(A116=1,0,'Out-LCOE'!C$62)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,{"$f":"SUM(F118:F123)","v":4330197.5281080622},null,null,null,{"$f":"SUM(J117:J123)","v":4330197.5281080622},{"$f":"SUM(K117:K123)","v":4330197.5281080622},4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J125:AW125)","v":53733599.459008209},null,null,{"$f":"J124/(1+$F$11)^(J$63)","v":4046913.5776710859},3782162.2221225104,3534731.0487126261,3303486.9614136699,3087370.9919753917,2885393.4504442918,2696629.3929385901,2520214.385923916,2355340.5475924448,2201252.8482172382,2057245.6525394747,1922659.4883546496,1796878.0264996723,1679325.258410909,1569462.858327952,1466787.7180635068,1370829.6430500064,1281149.1991121555,1197335.700104818,1119005.3272007646,1045799.3712156678,977382.58992118493,913441.67282353726,853683.80637713755,797835.3330627454,745640.49818948167,696860.27868175844,651271.28848762484,608664.75559591106,568845.56597748701,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF(A116=1,0,OUT!G413)","v":1039871.4090287824},null,null,null,{"$f":"IF(J$63>$F$13,0,$F127)","v":1039871.4090287824},1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,1039871.4090287824,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J128:AW128)","v":12903807.140188422},null,null,{"$f":"J127/(1+$F$11)^(J$63)","v":971842.43834465637},908263.96106977237,848844.8234296937,793312.91909317183,741413.9430777306,692910.22717544914,647579.65156584035,605214.62763162644,565621.14731927705,528617.89469091315,494035.41559898417,461715.34168129368,431509.66512270435,403280.06086234056,376897.25314237428,352240.42349754611,329196.65747434215,307660.42754611414,287533.10985618143,268722.53257587051,251142.55380922477,234712.66711142502,219357.63281441591,205007.13347141672,191595.45184244553,179061.16994621078,167346.88780019697,156398.96056093177,146167.25286068389,136604.90921559243,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Royalties",null,null,null,{"$f":"F124+F127","v":5370068.9371368447},null,null,null,{"$f":"IF(J63>10,$F19,$F18)*J67","v":589246.58328509354},582473.89744595625,575663.97951599921,568819.4098632118,561942.71818757884,555036.38418593968,548102.83820612798,541144.4618910054,534163.58881292911,527162.50509917445,1040286.9000975672,1026217.2334825245,1012120.3052750634,998000.3203470282,983861.39469330583,969707.55659142579,955542.74774822081,941370.82443409506,927195.55860536708,913020.63901507831,898849.67231269309,884686.18413300731,870533.62017460307,856395.34726813633,842274.65443466417,828174.75393432775,814098.78230550862,800049.80139470578,786030.79937727994,772044.69176915986,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J131:AW131)","v":8994248.1274788454},null,null,{"$f":"J130/(1+$F$11)^(J$63)","v":550697.7413879378},508755.26023753709,469913.28428144904,433949.60430434311,400657.39172922954,369844.17853753525,341330.90101907798,314951.00370551361,290549.60001519648,267982.68630712992,494232.81241272722,455652.72444518283,419993.94367524481,387041.7307713909,356596.64638636931,328473.4991623183,302500.36293079396,278517.65882796305,256377.29828502418,235941.88308275773,217083.95887721382,199685.3188111262,183636.35402305718,168835.44805378874,155188.41232741543,142607.96005334865,131013.21605524213,120329.26018417775,110486.70211653478,101421.2854722184,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J131:S131)","v":3948631.6515249498},{"$f":"SUM(T131:AW131)","v":5045616.4759538956}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J67-J124-J127-J130","v":27711917.810154833},{"$f":"K67-K124-K127-K130","v":27331679.876614697},26949351.627118535,26565077.930897757,26179000.812537223,25791259.489302337,25401990.40786434,25011327.280458163,24619401.120503318,24226340.277716804,23312127.022696074,22924206.214595616,22535533.765447039,22146225.609574068,21756395.230835728,21366153.694598179,20975609.679349806,20584869.507974632,20194037.178696848,19803214.395707451,19412500.599484548,19021992.996816069,18631786.590534352,18241974.208970334,17852646.535133176,17463892.135623906,17075797.48928646,16688447.015602896,16301923.102836726,15916306.135927135,{"$f":"AN67-AN124-AN127-AN130","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J134*$F15","v":10863071.781580694},10714018.511632962,10564145.837830467,10413510.548911922,10262168.318514591,10110173.719806517,9957580.2398828212,9804440.2939395998,9650805.2392373011,9496725.3888649885,9138353.7928968612,8986288.8361214809,8833929.23605524,8681320.4389530346,8528506.9304876067,8375532.2482824866,8222438.9943051245,8069268.8471260564,7916062.5740491645,7762860.0431173211,7609700.234997943,7456621.2547518993,7303660.3434894662,7150853.8899163716,6998237.4417722048,6845845.7171645714,6693712.6158002922,6541871.2301163357,6390353.8563119965,6239192.0052834377,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J136:AW136)","v":115312644.87198572},null,null,{"$f":"J135/(1+$F$11)^(J$63)","v":10152403.534187565},9358038.7034963425,8623489.8185863402,7944417.3383713011,7316784.1826360589,6736835.6396271372,6201080.5241821315,5706273.5162371686,5249398.6127290493,4827653.6290273191,4341566.0578464791,3990019.7124294457,3665766.5681260736,3366765.7410220779,3091123.3904475118,2837082.5474544032,2603013.6127504758,2387405.4829625832,2188857.2663598298,2006070.5513260039,1837842.1929351687,1683057.5849538685,1540684.3864711244,1409766.6741447151,1289419.4927518708,1178823.7783474007,1077221.6298641302,983911.90644355887,898246.12916052237,819624.6671080495,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
["REVISED SCENARIO"]
[null,"Contingency",null,null,null,{"$f":"OUT!H53","v":0.15}]
[null,"Discount Rate During Operation",null,null,null,{"$f":"OUT!H57","v":7.0000000000000007E-2}]
[null,"Net Capacity Factor",null,null,null,{"$f":"OUT!H52","v":0.95}]
[null,"Project Life (yrs)",null,null,null,{"$f":"IF(J194-OUT!H10<0,J194,OUT!H10)","v":30}]
[null,"Design Power Sales, MW",null,null,null,{"$f":"OUT!H9","v":40}]
[null,"Tax Rate",null,null,null,{"$f":"IN!I21","v":0.39200000000000002}]
[null,"Inflation",null,null,null,{"$f":"'EERE COE'!D165","v":0}]
[null,"Inflation Adjusted Discount for Depreciation",null,null,null,{"$f":"(1+F143)*(1+F148)-1","v":7.0000000000000062E-2},"EERE definition"]
[null,"Royalty thru yr 10",null,null,null,{"$f":"OUT!H54","v":1.7500000000000002E-2}]
[null,"Royalty after yr 10",null,null,null,{"$f":"OUT!H55","v":3.5000000000000003E-2}]
[null,"Field Capacity to get PPA -Drilling Phase",null,null,null,{"$f":"OUT!H168","v":0.4330817658741713}]
[null,"Duration of Pre-Operation activities",null,null,null,{"$f":"F170","v":5},null,"start","end"]
[null,"Permitting (Exploration) & Leasing",null,null,null,{"$f":"IN!I$27","v":1},{"$f":"IN!I$36","v":7.0000000000000007E-2},{"$f":"I154-F154","v":-3.666666666666667},{"$f":"H155","v":-2.666666666666667}]
[null,"Exploration",null,null,null,{"$f":"IN!I$28","v":1},{"$f":"IN!I$36","v":7.0000000000000007E-2},-2.666666666666667,{"$f":"I156","v":-1.6666666666666667}]
[null,"Exploration Drilling",null,null,null,{"$f":"F155-0.5","v":0.5},{"$f":"IN!I$36","v":7.0000000000000007E-2},-2.166666666666667,{"$f":"H158","v":-1.6666666666666667}]
[null,"Permitting (Early Drilling)",null,null,null,0,{"$f":"IN!I$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"H158","v":-1.6666666666666667}]
[null,"Drilling Before PPA obtained",null,null,null,{"$f":"IN!I$29-F159","v":0.16666666666666674},{"$f":"IN!I$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"H159","v":-1.5}]
[null,"Drilling After PPA obtained",null,null,null,{"$f":"MROUND((1-F152)*F168,1/12)","v":0.83333333333333326},{"$f":"IN!I$37","v":7.0000000000000007E-2},-1.5,{"$f":"H168+F159","v":-0.66666666666666674}]
[null,"Well Field Stimulation Before PPA",null,null,null,{"$f":"IN!I$29-F161","v":0.16666666666666674},{"$f":"IN!I$37","v":7.0000000000000007E-2},-1.6666666666666667,{"$f":"H161","v":-1.5}]
[null,"Well Field Stimulation After PPA",null,null,null,{"$f":"MROUND((1-F152)*F168,1/12)","v":0.83333333333333326},{"$f":"IN!I$37","v":7.0000000000000007E-2},-1.5,{"$f":"H168+F161","v":-0.66666666666666674}]
[null,"Permitting (Field and Plant)",null,null,null,{"$f":"IN!I$30","v":1},{"$f":"IN!I$38","v":7.0000000000000007E-2},-2.5,{"$f":"H168","v":-1.5}]
[null,"Field Gathering System (Surface) Before PPA",null,null,null,{"$f":"IN!I$31-F165","v":-0.33333333333333326},{"$f":"IN!I$38","v":7.0000000000000007E-2},-1.1666666666666667,{"$f":"H165","v":-1.5}]
[null,"Engineering Before PPA",null,null,null,{"$f":"IN!I$32","v":1},{"$f":"IN!I$39","v":7.0000000000000007E-2},-2.5,{"$f":"H168","v":-1.5}]
[null,"Field Gathering System (Surface) After PPA",null,null,null,{"$f":"MROUND((1-F152)*F168,1/12)","v":0.83333333333333326},{"$f":"IN!I$38","v":7.0000000000000007E-2},{"$f":"I165-F165","v":-1.5},{"$f":"H168+F165","v":-0.66666666666666674}]
[null,"Geothermal Pump Installation",null,null,null,{"$f":"F168","v":1.5},{"$f":"IN!I$38","v":7.0000000000000007E-2},{"$f":"I166-F166","v":-1.5},{"$f":"I168","v":0}]
[null,"Engineering After PPA",null,null,null,{"$f":"0.5*F168","v":0.75},{"$f":"IN!I$39","v":7.0000000000000007E-2},{"$f":"I167-F167","v":-1.5},{"$f":"H168+F167","v":-0.75}]
[null,"Plant Construction",null,null,null,{"$f":"IN!I$33","v":1.5},{"$f":"IN!I$39","v":7.0000000000000007E-2},{"$f":"I168-F168","v":-1.5},0]
[null,null,null,null,null,{"$f":"F154+MAX(F155:F157)+MAX(F158,F160,F162:F164)+MAX(F165:F168)","v":4.5}]
[null,null,null,null,null,{"$f":"ROUNDUP(F169,0)","v":5}]
[]
["PRE-OPERATION ",null,null,null,null,null,null,null,"year =>",{"$f":"-F153","v":-5},{"$f":"J172+1","v":-4},-3,-2,-1,0,1,2,3,4,5,6,7,8,9,10,11]
[{"$f":"IN!B$40","v":0},"Activity",null,null,null,"Cost","frac of total","disc rate @SU"]
[null,"Permitting (Exploration) & Leasing",null,null,null,{"$f":"('Out-LCOE'!E8+'Out-LCOE'!E9+'Out-LCOE'!E10)*(1+F142)","v":1578699.4602709764},{"$f":"F174/F$189","v":1.0132524670283419E-2},{"$f":"IF(A$173=1,G$168,G154)","v":7.0000000000000007E-2},{"$f":"(SERIESSUM(1/(1+$G154),-F$170+F$168,1,(J174:Y174))*G174)/(1+H174)^H$168","v":1.2142094778107838E-2},{"$f":"IF($H154>=J$172,0,IF($I154+1<=J$172,0,IF(AND(ROUNDDOWN($H154,0)=J$172,MOD(-$H154,1)>=$F154),1,IF(AND(J$172>=$H154+1,J$172<=$I154),1/$F154,IF(ROUNDDOWN($H154,0)=J$172,MOD(-$H154,1)/$F154,IF(ROUNDDOWN($I154,0)=J$172,MOD($I154,1)/$F154,))))))","v":0},{"$f":"IF($H154>=K$172,0,IF($I154+1<=K$172,0,IF(AND(ROUNDDOWN($H154,0)=K$172,MOD(-$H154,1)>=$F154),1,IF(AND(K$172>=$H154+1,K$172<=$I154),1/$F154,IF(ROUNDDOWN($H154,0)=K$172,MOD(-$H154,1)/$F154,IF(ROUNDDOWN($I154,0)=K$172,MOD($I154,1)/$F154,))))))","v":0},0.66666666666666696,0.33333333333333304,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration",null,null,null,{"$f":"'Out-LCOE'!E11*(1+F142)","v":1206368.9212398375},{"$f":"F175/F$189","v":7.7428054949912574E-3},{"$f":"IF(A$173=1,G$168,G155)","v":7.0000000000000007E-2},{"$f":"(SERIESSUM(1/(1+$G155),-F$170+F$168,1,(J175:Y175))*G175)/(1+H175)^H$168","v":8.6714259673572117E-3},{"$f":"IF($H155>=J$172,0,IF($I155+1<=J$172,0,IF(AND(ROUNDDOWN($H155,0)=J$172,MOD(-$H155,1)>=$F155),1,IF(AND(J$172>=$H155+1,J$172<=$I155),1/$F155,IF(ROUNDDOWN($H155,0)=J$172,MOD(-$H155,1)/$F155,IF(ROUNDDOWN($I155,0)=J$172,MOD($I155,1)/$F155,))))))","v":0},0,0,0.66666666666666696,0.33333333333333326,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Exploration Drilling",null,null,null,{"$f":"'Out-LCOE'!E$13+('Out-LCOE'!E$12+'Out-LCOE'!E$14+'Out-LCOE'!E$15)*(1+F142)","v":18278738.081975423},0.11731793746573815,7.0000000000000007E-2,0.12845923092706782,{"$f":"IF($H156>=J$172,0,IF($I156+1<=J$172,0,IF(AND(ROUNDDOWN($H156,0)=J$172,MOD(-$H156,1)>=$F156),1,IF(AND(J$172>=$H156+1,J$172<=$I156),1/$F156,IF(ROUNDDOWN($H156,0)=J$172,MOD(-$H156,1)/$F156,IF(ROUNDDOWN($I156,0)=J$172,MOD($I156,1)/$F156,))))))","v":0},0,0,0.33333333333333393,0.66666666666666652,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Early Drilling)",null,null,null,null,0,7.0000000000000007E-2,0,{"$f":"IF($H157>=J$172,0,IF($I157+1<=J$172,0,IF(AND(ROUNDDOWN($H157,0)=J$172,MOD(-$H157,1)>=$F157),1,IF(AND(J$172>=$H157+1,J$172<=$I157),1/$F157,IF(ROUNDDOWN($H157,0)=J$172,MOD(-$H157,1)/$F157,IF(ROUNDDOWN($I157,0)=J$172,MOD($I157,1)/$F157,))))))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling Before PPA obtained",null,null,null,{"$f":"'Out-LCOE'!E$20+('Out-LCOE'!E$24+'Out-LCOE'!E$25)*(1+F142)","v":9705293.2579475027},6.2291225051542713E-2,7.0000000000000007E-2,6.665161080515071E-2,{"$f":"IF($H158>=J$172,0,IF($I158+1<=J$172,0,IF(AND(ROUNDDOWN($H158,0)=J$172,MOD(-$H158,1)>=$F158),1,IF(AND(J$172>=$H158+1,J$172<=$I158),1/$F158,IF(ROUNDDOWN($H158,0)=J$172,MOD(-$H158,1)/$F158,IF(ROUNDDOWN($I158,0)=J$172,MOD($I158,1)/$F158,))))))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Drilling After PPA obtained",null,null,null,{"$f":"'Out-LCOE'!E$21+'Out-LCOE'!E$26*(1+F142)","v":12446902.049691925},7.9887619690106826E-2,7.0000000000000007E-2,8.3242899717091326E-2,{"$f":"IF($H159>=J$172,0,IF($I159+1<=J$172,0,IF(AND(ROUNDDOWN($H159,0)=J$172,MOD(-$H159,1)>=$F159),1,IF(AND(J$172>=$H159+1,J$172<=$I159),1/$F159,IF(ROUNDDOWN($H159,0)=J$172,MOD(-$H159,1)/$F159,IF(ROUNDDOWN($I159,0)=J$172,MOD($I159,1)/$F159,))))))","v":0},0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation Before PPA",null,null,null,{"$f":"'Out-LCOE'!E$22*(1+F142)","v":0},0,7.0000000000000007E-2,0,{"$f":"IF($H160>=J$172,0,IF($I160+1<=J$172,0,IF(AND(ROUNDDOWN($H160,0)=J$172,MOD(-$H160,1)>=$F160),1,IF(AND(J$172>=$H160+1,J$172<=$I160),1/$F160,IF(ROUNDDOWN($H160,0)=J$172,MOD(-$H160,1)/$F160,IF(ROUNDDOWN($I160,0)=J$172,MOD($I160,1)/$F160,))))))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Well Field Stimulation After PPA",null,null,null,{"$f":"'Out-LCOE'!E$23*(1+F142)","v":3688422.0632083421},2.3673301024288239E-2,7.0000000000000007E-2,2.4667579667308346E-2,{"$f":"IF($H161>=J$172,0,IF($I161+1<=J$172,0,IF(AND(ROUNDDOWN($H161,0)=J$172,MOD(-$H161,1)>=$F161),1,IF(AND(J$172>=$H161+1,J$172<=$I161),1/$F161,IF(ROUNDDOWN($H161,0)=J$172,MOD(-$H161,1)/$F161,IF(ROUNDDOWN($I161,0)=J$172,MOD($I161,1)/$F161,))))))","v":0},0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0,0]
[null,"Permitting (Field and Plant)",null,null,null,{"$f":"'Out-LCOE'!E$19*(1+F142)","v":1358762.6962142198},8.7209103993031306E-3,7.0000000000000007E-2,9.6579722217082532E-3,{"$f":"IF($H162>=J$172,0,IF($I162+1<=J$172,0,IF(AND(ROUNDDOWN($H162,0)=J$172,MOD(-$H162,1)>=$F162),1,IF(AND(J$172>=$H162+1,J$172<=$I162),1/$F162,IF(ROUNDDOWN($H162,0)=J$172,MOD(-$H162,1)/$F162,IF(ROUNDDOWN($I162,0)=J$172,MOD($I162,1)/$F162,))))))","v":0},0,0,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Gathering System (Surface) Before PPA",null,null,null,{"$f":"('Out-LCOE'!E$30+'Out-LCOE'!E$34)*(1+F142)","v":4307489.5689452495},2.7646645496942554E-2,7.0000000000000007E-2,2.9581910681728534E-2,{"$f":"IF($H163>=J$172,0,IF($I163+1<=J$172,0,IF(AND(ROUNDDOWN($H163,0)=J$172,MOD(-$H163,1)>=$F163),1,IF(AND(J$172>=$H163+1,J$172<=$I163),1/$F163,IF(ROUNDDOWN($H163,0)=J$172,MOD(-$H163,1)/$F163,IF(ROUNDDOWN($I163,0)=J$172,MOD($I163,1)/$F163,))))))","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Engineering Before PPA",null,null,null,{"$f":"'Out-LCOE'!E$44*(1+F142)","v":2653220.8766353782},1.7029096838738697E-2,7.0000000000000007E-2,1.8858873294061173E-2,{"$f":"IF($H164>=J$172,0,IF($I164+1<=J$172,0,IF(AND(ROUNDDOWN($H164,0)=J$172,MOD(-$H164,1)>=$F164),1,IF(AND(J$172>=$H164+1,J$172<=$I164),1/$F164,IF(ROUNDDOWN($H164,0)=J$172,MOD(-$H164,1)/$F164,IF(ROUNDDOWN($I164,0)=J$172,MOD($I164,1)/$F164,))))))","v":0},0,0,0.5,0.5,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Field Gathering System (Surface) After PPA",null,null,null,{"$f":"('Out-LCOE'!E$31+'Out-LCOE'!E$35)*(1+F142)","v":2871659.7126301662},1.84310969979617E-2,7.0000000000000007E-2,1.9205203071876092E-2,{"$f":"IF($H165>=J$172,0,IF($I165+1<=J$172,0,IF(AND(ROUNDDOWN($H165,0)=J$172,MOD(-$H165,1)>=$F165),1,IF(AND(J$172>=$H165+1,J$172<=$I165),1/$F165,IF(ROUNDDOWN($H165,0)=J$172,MOD(-$H165,1)/$F165,IF(ROUNDDOWN($I165,0)=J$172,MOD($I165,1)/$F165,))))))","v":0},0,0,0,0.60000000000000009,0.39999999999999997,0,0,0,0,0,0,0,0,0,0,0]
[null,"Geothermal Pump Installation",null,null,null,{"$f":"('Out-LCOE'!E$32+'Out-LCOE'!E$33+'Out-LCOE'!E$36)*(1+F142)","v":1309228.2935064412},8.4029850625970733E-3,7.0000000000000007E-2,8.5990547140576724E-3,{"$f":"IF($H166>=J$172,0,IF($I166+1<=J$172,0,IF(AND(ROUNDDOWN($H166,0)=J$172,MOD(-$H166,1)>=$F166),1,IF(AND(J$172>=$H166+1,J$172<=$I166),1/$F166,IF(ROUNDDOWN($H166,0)=J$172,MOD(-$H166,1)/$F166,IF(ROUNDDOWN($I166,0)=J$172,MOD($I166,1)/$F166,))))))","v":0},0,0,0,0.33333333333333331,0.66666666666666663,0,0,0,0,0,0,0,0,0,0,0]
[null,"Engineering After PPA",null,null,null,{"$f":"'Out-LCOE'!E$45*(1+F142)","v":2653220.8766353782},1.7029096838738697E-2,7.0000000000000007E-2,1.7823788024546504E-2,{"$f":"IF($H167>=J$172,0,IF($I167+1<=J$172,0,IF(AND(ROUNDDOWN($H167,0)=J$172,MOD(-$H167,1)>=$F167),1,IF(AND(J$172>=$H167+1,J$172<=$I167),1/$F167,IF(ROUNDDOWN($H167,0)=J$172,MOD(-$H167,1)/$F167,IF(ROUNDDOWN($I167,0)=J$172,MOD($I167,1)/$F167,))))))","v":0},0,0,0,0.66666666666666663,0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0]
[null,"Plant Construction",null,null,null,{"$f":"('Out-LCOE'!E$46+'Out-LCOE'!E$47)*(1+F142)","v":93747137.641116723},0.60169475496876745,7.0000000000000007E-2,0.61573429925137202,{"$f":"IF($H168>=J$172,0,IF($I168+1<=J$172,0,IF(AND(ROUNDDOWN($H168,0)=J$172,MOD(-$H168,1)>=$F168),1,IF(AND(J$172>=$H168+1,J$172<=$I168),1/$F168,IF(ROUNDDOWN($H168,0)=J$172,MOD(-$H168,1)/$F168,IF(ROUNDDOWN($I168,0)=J$172,MOD($I168,1)/$F168,))))))","v":0},0,0,0,0.33333333333333331,0.66666666666666663,0,0,0,0,0,0,0,0,0,0,0]
[null,"totals",null,null,null,{"$f":"SUM(F174:F188)","v":155805143.50001758},null,null,{"$f":"SUM(I174:I188)","v":1.0432959431214335}]
[null,"PV of Pre-Operation Activities",null,null,null,null,{"$f":"F189*I189","v":162550874.13102111}]
[null,null,null,null,null,null,{"$f":"'EERE COE'!K202","v":162550874.13102108}]
[]
[]
["OPERATION",null,null,null,null,null,null,null,null,{"$f":"COUNTIF(J196:AW196,\">0\")","v":40}]
[null,"Power Sales ",null,null,null,null,null,null,"year =>",1,{"$f":"J195+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,"Average Output",null,null,null,null,null,null,null,{"$f":"'DrwDwn Summary'!$N58","v":39.548117134518229},{"$f":"'DrwDwn Summary'!$N59","v":39.093558753562959},{"$f":"'DrwDwn Summary'!$N60","v":38.636501488217576},{"$f":"'DrwDwn Summary'!$N61","v":38.17711852352614},{"$f":"'DrwDwn Summary'!$N62","v":37.715579643878002},{"$f":"'DrwDwn Summary'!$N63","v":37.25205127763072},{"$f":"'DrwDwn Summary'!$N64","v":36.786696541013619},{"$f":"'DrwDwn Summary'!$N65","v":36.319675281352993},{"$f":"'DrwDwn Summary'!$N66","v":35.851144119655288},{"$f":"'DrwDwn Summary'!$N67","v":35.381256492583255},{"$f":"'DrwDwn Summary'!$N68","v":34.910162693856584},{"$f":"'DrwDwn Summary'!$N69","v":34.438009915105447},{"$f":"'DrwDwn Summary'!$N70","v":33.964942286204305},{"$f":"'DrwDwn Summary'!$N71","v":33.491100915111112},{"$f":"'DrwDwn Summary'!$N72","v":33.016623927232587},{"$f":"'DrwDwn Summary'!$N73","v":32.541646504338189},{"$f":"'DrwDwn Summary'!$N74","v":32.066300923040103},{"$f":"'DrwDwn Summary'!$N75","v":31.590716592857163},{"$f":"'DrwDwn Summary'!$N76","v":31.115020093878705},{"$f":"'DrwDwn Summary'!$N77","v":30.639335214041324},{"$f":"'DrwDwn Summary'!$N78","v":30.163782986032793},{"$f":"'DrwDwn Summary'!$N79","v":29.688481723833899},{"$f":"'DrwDwn Summary'!$N80","v":29.213547058909477},{"$f":"'DrwDwn Summary'!$N81","v":28.739091976058184},{"$f":"'DrwDwn Summary'!$N82","v":28.265226848928112},{"$f":"'DrwDwn Summary'!$N83","v":27.792059475208642},{"$f":"'DrwDwn Summary'!$N84","v":27.319695111502728},{"$f":"'DrwDwn Summary'!$N85","v":26.848236507887698},{"$f":"'DrwDwn Summary'!$N86","v":26.377783942169582},{"$f":"'DrwDwn Summary'!$N87","v":25.908435253834217},{"$f":"'DrwDwn Summary'!$N88","v":25.908435253834217},{"$f":"'DrwDwn Summary'!$N89","v":25.908435253834217},{"$f":"'DrwDwn Summary'!$N90","v":25.908435253834217},{"$f":"'DrwDwn Summary'!$N91","v":25.908435253834217},{"$f":"'DrwDwn Summary'!$N92","v":25.908435253834217},{"$f":"'DrwDwn Summary'!$N93","v":25.908435253834217},{"$f":"'DrwDwn Summary'!$N94","v":25.908435253834217},{"$f":"'DrwDwn Summary'!$N95","v":25.908435253834217},{"$f":"'DrwDwn Summary'!$N96","v":25.908435253834217},{"$f":"'DrwDwn Summary'!$N97","v":25.908435253834217}]
[null,"kW-hrs for Sale ",null,null,null,null,null,null,null,{"$f":"IF(J$195>$F$145,0,J196*1000*8760*$F$144)","v":329119430.79346067},{"$f":"IF(K$195>$F$145,0,K196*1000*8760*$F$144)","v":325336595.94715095},{"$f":"IF(L$195>$F$145,0,L196*1000*8760*$F$144)","v":321532965.38494664},317709980.35278451,313869053.79635268,310011570.73244286,306138888.61431533,302252337.69141954,298353221.36377132,294442816.53127784,290522373.93827444,286593118.51350754,282656249.70579219,278712941.81555468,274764344.32242954,270811582.20910239,266855756.28153971,262897943.48575726,258939197.22125861,254980547.65125188,251023002.00976488,247067544.90574569,243115138.62424466,239166723.42475623,235223217.83677974,231285518.95268631,227354502.71792573,223431024.2186414,219515917.96673527,215609998.18240836,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Power",null,null,null,null,{"$f":"SUM(J198:AW198)","v":3614576093.0385709},{"$f":"SUM(J198:S198)","v":2205479740.4470754},{"$f":"G198-G66","v":0},{"$f":"J197/(1+$F143)^J195","v":307588253.07800061},{"$f":"K197/(1+$F143)^K195","v":284161582.62481523},{"$f":"L197/(1+$F143)^L195","v":262466676.99415174},242379422.83085263,223784297.52441546,206573799.45070603,190647913.86540046,175913612.4124727,162284384.30843291,149679797.35782766,138025087.04749495,127250772.05609474,117292294.60140868,108089684.13073061,99587242.939307377,91733252.378260598,84479698.386667565,77782015.152590364,71598845.774815217,65891818.860970639,60625340.058604859,55766397.573773712,51284380.786823608,47150911.127419308,43339684.420561261,39826323.96246431,36588243.629797883,33604520.368049346,30855775.444731776,28324063.890929334,0,0,0,0,0,0,0,0,0,0]
[null,"Power Sales ",null,null,null,null,null,null,null,{"$f":"J197*$G$5","v":33145598.061374255},{"$f":"K197*$G$5","v":32764628.991738778},32381565.586807512,31996552.994371984,31609733.51210738,31221246.624971408,30831229.042000197,30439814.732535712,30047134.96191508,29653318.326651074,29258490.789130419,28862775.711853415,28466293.891238015,28069163.59100946,27671500.575192541,27273418.140725795,26875027.14971184,26476436.061319087,26077750.963348124,25679075.603473619,25280511.420173876,24882157.573356781,24484110.974691823,24086466.317656081,23689316.107300136,23292750.689742673,22896858.281397212,22501724.997937772,22107434.883007757,21714069.936674599,{"$f":"AN197*$G$5","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Sales",null,null,null,null,{"$f":"SUM(J200:AW200)","v":364023740.7231487},null,null,{"$f":"J199/(1+$F$143)^(J$195)","v":30977194.449882478},28617895.878887918,26433003.238912847,24410017.081431292,22537303.131294318,20804034.906407233,19200139.927890331,17716249.315608773,16343650.573765472,15074243.380798528,13900498.207088418,12815417.592945943,11812499.928010434,10885705.581529237,10029425.241009803,9238450.324437188,8507945.3386264369,7833422.0633402569,7210715.4475472029,6635961.1106315963,6105574.3475008896,5616230.542374365,5164846.9015895436,4748565.4210364278,4364737.0088343918,4010906.6886127726,3684799.8132506907,3384309.2231878005,3107483.2874419936,2852514.7692740886,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,{"$f":"'EERE COE'!D270*F146*1000*G5","v":363527484.65257186}]
[null,"Depreciation - ICC"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"OUT!G66","v":0.2},{"$f":"OUT!G67","v":0.32},{"$f":"OUT!G68","v":0.192},{"$f":"OUT!G69","v":0.1152},{"$f":"OUT!G70","v":0.1152},{"$f":"OUT!G71","v":5.7599999999999998E-2}]
[null,"depreciation",null,null,null,null,null,null,null,{"$f":"J203*$G$190","v":32510174.826204225},52016279.721926756,31209767.833156053,18725860.699893631,18725860.699893631,9362930.3499468155]
[null,"PV of depreciation",null,null,null,null,{"$f":"SUM(J205:O205)","v":135168906.5675554},null,null,{"$f":"J204/(1+$F149)^J195","v":30383340.959069367},45433033.209823348,25476467.220461689,14285869.469417771,13351279.877960531,6238915.8308226792]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J204*$F$147","v":12743988.531872056},20390381.650995288,12234228.990597174,7340537.3943583034,7340537.3943583034,3670268.6971791517]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J207:AO207)","v":52986211.374481708},null,null,{"$f":"J206/(1+$F$149)^(J195)","v":11910269.655955192},17809749.018250752,9986775.1504209824,5600060.8320117658,5233701.7121605286,2445655.0056824903]
[]
[null,"Well Field Makeup"]
[null,"Makeup Cost - present cost",null,null,null,{"$f":"OUT!H311","v":48806941.814256996}]
[null,"1st Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AJ48,'Reservoir Binary'!AG48)","v":1000},{"$f":"ROUNDUP(F211,0)","v":1000},null,null,{"$f":"IF(J$195=$G211,1,0)*$F$210","v":0},{"$f":"IF(K$195=$G211,1,0)*$F$210","v":0},0,0,0,0,0,0,{"$f":"IF(R$195=$G211,1,0)*$F$210","v":0},0,{"$f":"IF(T$195=$G211,1,0)*$F$210","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IF(AD$195=$G211,1,0)*$F$210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AT$195=$G211,1,0)*$F$210","v":0},0,0,0]
[null,"2nd Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AJ49,'Reservoir Binary'!AG49)","v":1000},{"$f":"ROUNDUP(F212,0)","v":1000},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"3rd Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AJ50,'Reservoir Binary'!AG50)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"4th Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AJ51,'Reservoir Binary'!AG51)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"5th Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AJ52,'Reservoir Binary'!AG52)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"6th Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AJ53,'Reservoir Binary'!AG53)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"7th Makeup: Year",null,null,null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!AJ54,'Reservoir Binary'!AG54)","v":1000},1000,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Makeup Cost",null,null,null,null,null,null,null,{"$f":"SUM(J211:J217)","v":0},{"$f":"SUM(K211:K217)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN211:AN217)","v":0},0,0,0,0,0,0,0,0,0]
[null,"PV of Well Field Makeup Cost",null,null,null,null,{"$f":"SUM(J219:AW219)","v":0},null,null,{"$f":"J218/(1+$F$143)^(J$195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Depreciation- Well Field Makeup Cost"]
[null,"1st"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J195=$G211,$J$203,IF(J195=$G211+1,$K$203,IF(J195=$G211+2,$L$203,IF(J195=$G211+3,$M$203,IF(J195=$G211+4,$N$203,IF(J195=$G211+5,$O$203,0))))))","v":0},{"$f":"IF(K195=$G211,$J$203,IF(K195=$G211+1,$K$203,IF(K195=$G211+2,$L$203,IF(K195=$G211+3,$M$203,IF(K195=$G211+4,$N$203,IF(K195=$G211+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN195=$G211,$J$203,IF(AN195=$G211+1,$K$203,IF(AN195=$G211+2,$L$203,IF(AN195=$G211+3,$M$203,IF(AN195=$G211+4,$N$203,IF(AN195=$G211+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J224:AW224)","v":0},null,null,{"$f":"IF(J223=0,0,J223*$F210)","v":0},{"$f":"IF(K223=0,0,K223*$F210)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"IF(V223=0,0,V223*$F210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN223=0,0,AN223*$F210)","v":0},0,0,0,0,0,0,0,0,0]
[null,"2nd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$195=$G212,$J$203,IF(J$195=$G212+1,$K$203,IF(J$195=$G212+2,$L$203,IF(J$195=$G212+3,$M$203,IF(J$195=$G212+4,$N$203,IF(J$195=$G212+5,$O$203,0))))))","v":0},{"$f":"IF(K$195=$G212,$J$203,IF(K$195=$G212+1,$K$203,IF(K$195=$G212+2,$L$203,IF(K$195=$G212+3,$M$203,IF(K$195=$G212+4,$N$203,IF(K$195=$G212+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$195=$G212,$J$203,IF(AN$195=$G212+1,$K$203,IF(AN$195=$G212+2,$L$203,IF(AN$195=$G212+3,$M$203,IF(AN$195=$G212+4,$N$203,IF(AN$195=$G212+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J227:AW227)","v":0},null,null,{"$f":"IF(J226=0,0,J226*$F$210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN226=0,0,AN226*$F$210)","v":0},0,0,0,0,0,0,0,0,0]
[null,"3rd"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$195=$G213,$J$203,IF(J$195=$G213+1,$K$203,IF(J$195=$G213+2,$L$203,IF(J$195=$G213+3,$M$203,IF(J$195=$G213+4,$N$203,IF(J$195=$G213+5,$O$203,0))))))","v":0},{"$f":"IF(K$195=$G213,$J$203,IF(K$195=$G213+1,$K$203,IF(K$195=$G213+2,$L$203,IF(K$195=$G213+3,$M$203,IF(K$195=$G213+4,$N$203,IF(K$195=$G213+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$195=$G213,$J$203,IF(AN$195=$G213+1,$K$203,IF(AN$195=$G213+2,$L$203,IF(AN$195=$G213+3,$M$203,IF(AN$195=$G213+4,$N$203,IF(AN$195=$G213+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J230:AW230)","v":0},null,null,{"$f":"IF(J229=0,0,J229*$F$210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN229=0,0,AN229*$F$210)","v":0},0,0,0,0,0,0,0,0,0]
[null,"4th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$195=$G214,$J$203,IF(J$195=$G214+1,$K$203,IF(J$195=$G214+2,$L$203,IF(J$195=$G214+3,$M$203,IF(J$195=$G214+4,$N$203,IF(J$195=$G214+5,$O$203,0))))))","v":0},{"$f":"IF(K$195=$G214,$J$203,IF(K$195=$G214+1,$K$203,IF(K$195=$G214+2,$L$203,IF(K$195=$G214+3,$M$203,IF(K$195=$G214+4,$N$203,IF(K$195=$G214+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$195=$G214,$J$203,IF(AN$195=$G214+1,$K$203,IF(AN$195=$G214+2,$L$203,IF(AN$195=$G214+3,$M$203,IF(AN$195=$G214+4,$N$203,IF(AN$195=$G214+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J233:AW233)","v":0},null,null,{"$f":"IF(J232=0,0,J232*$F$210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN232=0,0,AN232*$F$210)","v":0},0,0,0,0,0,0,0,0,0]
[null,"5th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$195=$G215,$J$203,IF(J$195=$G215+1,$K$203,IF(J$195=$G215+2,$L$203,IF(J$195=$G215+3,$M$203,IF(J$195=$G215+4,$N$203,IF(J$195=$G215+5,$O$203,0))))))","v":0},{"$f":"IF(K$195=$G215,$J$203,IF(K$195=$G215+1,$K$203,IF(K$195=$G215+2,$L$203,IF(K$195=$G215+3,$M$203,IF(K$195=$G215+4,$N$203,IF(K$195=$G215+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$195=$G215,$J$203,IF(AN$195=$G215+1,$K$203,IF(AN$195=$G215+2,$L$203,IF(AN$195=$G215+3,$M$203,IF(AN$195=$G215+4,$N$203,IF(AN$195=$G215+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J236:AW236)","v":0},null,null,{"$f":"IF(J235=0,0,J235*$F$210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN235=0,0,AN235*$F$210)","v":0},0,0,0,0,0,0,0,0,0]
[null,"6th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$195=$G216,$J$203,IF(J$195=$G216+1,$K$203,IF(J$195=$G216+2,$L$203,IF(J$195=$G216+3,$M$203,IF(J$195=$G216+4,$N$203,IF(J$195=$G216+5,$O$203,0))))))","v":0},{"$f":"IF(K$195=$G216,$J$203,IF(K$195=$G216+1,$K$203,IF(K$195=$G216+2,$L$203,IF(K$195=$G216+3,$M$203,IF(K$195=$G216+4,$N$203,IF(K$195=$G216+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$195=$G216,$J$203,IF(AN$195=$G216+1,$K$203,IF(AN$195=$G216+2,$L$203,IF(AN$195=$G216+3,$M$203,IF(AN$195=$G216+4,$N$203,IF(AN$195=$G216+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J239:AW239)","v":0},null,null,{"$f":"IF(J238=0,0,J238*$F$210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN238=0,0,AN238*$F$210)","v":0},0,0,0,0,0,0,0,0,0]
[null,"7th"]
[null,"depreciation schedule",null,null,null,null,null,null,null,{"$f":"IF(J$195=$G217,$J$203,IF(J$195=$G217+1,$K$203,IF(J$195=$G217+2,$L$203,IF(J$195=$G217+3,$M$203,IF(J$195=$G217+4,$N$203,IF(J$195=$G217+5,$O$203,0))))))","v":0},{"$f":"IF(K$195=$G217,$J$203,IF(K$195=$G217+1,$K$203,IF(K$195=$G217+2,$L$203,IF(K$195=$G217+3,$M$203,IF(K$195=$G217+4,$N$203,IF(K$195=$G217+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN$195=$G217,$J$203,IF(AN$195=$G217+1,$K$203,IF(AN$195=$G217+2,$L$203,IF(AN$195=$G217+3,$M$203,IF(AN$195=$G217+4,$N$203,IF(AN$195=$G217+5,$O$203,0))))))","v":0},0,0,0,0,0,0,0,0,0]
[null,"depreciation",null,null,null,null,{"$f":"SUM(J242:AW242)","v":0},null,null,{"$f":"IF(J241=0,0,J241*$F$210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AN241=0,0,AN241*$F$210)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"Total Depreciation",null,null,null,null,null,null,{"$f":"J224+J227+J230+J233+J236+J239+J242","v":0},{"$f":"K224+K227+K230+K233+K236+K239+K242","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AN224+AN227+AN230+AN233+AN236+AN239+AN242","v":0},0,0,0,0,0,0,0,0,0]
[null,null,"PV of depreciation",null,null,null,{"$f":"SUM(J244:AW244)","v":0},null,null,{"$f":"J243/(1+$F149)^J195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"tax savings",null,null,null,null,null,null,null,{"$f":"J243*$F$147","v":0},{"$f":"K243*$F$147","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"PV of tax savings",null,null,null,null,{"$f":"SUM(J246:AW246)","v":0},null,null,{"$f":"J245/(1+$F$143)^(J195)","v":0},{"$f":"K245/(1+$F$143)^(K195)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[{"$f":"IN!$B$180","v":0},"  Inputted O&M cost ($/kW-hr)",null,null,null,{"$f":"IF(A249=1,(IN!I$181+IN!I$182)/100,0)","v":0},null,null,null,{"$f":"IF(J$195>$F$145,0,IF($A$249=1,$F249*$F146*1000*8760*$F144,0))","v":0},{"$f":"IF(K$195>$F$145,0,IF($A$249=1,$F249*$F146*1000*8760*$F144,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Labor - Annual Cost",null,null,null,{"$f":"IF(A249=1,0,'Out-LCOE'!E$53+'Out-LCOE'!E$54)","v":1500358.7516357205},null,null,null,{"$f":"IF(J$195>$F$145,0,$F250)","v":1500358.7516357205},1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,{"$f":"IF(T$195>$F$145,0,$F250)","v":1500358.7516357205},1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,{"$f":"IF(AD$195>$F$145,0,$F250)","v":1500358.7516357205},1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,1500358.7516357205,{"$f":"IF(AN$195>$F$145,0,$F250)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Plant Maintenance -Annual Cost",null,null,null,{"$f":"IF(A249=1,0,'Out-LCOE'!E$60+'Out-LCOE'!E$61)","v":1672052.2738944669},null,null,null,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,1672052.2738944669,0,0,0,0,0,0,0,0,0,0]
[null,"Well Maintenance -Annual Cost",null,null,null,{"$f":"IF(A249=1,0,('Out-LCOE'!E$55+'Out-LCOE'!E$56+'Out-LCOE'!E$58))","v":1060354.6904117176},null,null,null,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,1060354.6904117176,0,0,0,0,0,0,0,0,0,0]
[null,"Gathering system - Annual Cost",null,null,null,{"$f":"IF(A249=1,0,('Out-LCOE'!E$57))","v":97431.812166156975},null,null,null,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,97431.812166156975,0,0,0,0,0,0,0,0,0,0]
[null,"Water Makeup (reservoir and plant)",null,null,null,{"$f":"IF(A249=1,0,'Out-LCOE'!E$59)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Production Pump- Annual",null,null,null,{"$f":"IF(A249=1,0,'Out-LCOE'!E$62)","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total  O&M",null,null,null,{"$f":"SUM(F250:F255)","v":4330197.5281080622},null,null,null,{"$f":"SUM(J249:J255)","v":4330197.5281080622},{"$f":"SUM(K249:K255)","v":4330197.5281080622},4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,4330197.5281080622,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Annual O&M",null,null,null,null,{"$f":"SUM(J257:AW257)","v":53733599.459008209},null,null,{"$f":"J256/(1+$F$143)^(J$195)","v":4046913.5776710859},3782162.2221225104,3534731.0487126261,3303486.9614136699,3087370.9919753917,2885393.4504442918,2696629.3929385901,2520214.385923916,2355340.5475924448,2201252.8482172382,2057245.6525394747,1922659.4883546496,1796878.0264996723,1679325.258410909,1569462.858327952,1466787.7180635068,1370829.6430500064,1281149.1991121555,1197335.700104818,1119005.3272007646,1045799.3712156678,977382.58992118493,913441.67282353726,853683.80637713755,797835.3330627454,745640.49818948167,696860.27868175844,651271.28848762484,608664.75559591106,568845.56597748701,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Taxes $ Insurance",null,null,null,{"$f":"IF(A249=1,0,OUT!H413)","v":1043064.5375396977},null,null,null,{"$f":"IF(J$195>$F$145,0,$F259)","v":1043064.5375396977},1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,1043064.5375396977,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes & Insurance",null,null,null,null,{"$f":"SUM(J260:AW260)","v":12943430.8033846},null,null,{"$f":"J259/(1+$F$143)^(J$195)","v":974826.67059784825},911052.96317555918,851451.36745379353,795748.94154560147,743690.59957532841,695037.94352834439,649568.1715218171,607073.05749702535,567357.99766077136,530241.1193091321,495552.44795245986,463133.12892753264,432834.69993227348,404518.41115165746,378054.58986136207,353322.04659940384,330207.52018635877,308605.15905267175,288416.03649782401,269547.69766151777,251913.7361322596,235433.39825444823,220031.21332191423,205636.64796440583,192183.7831443045,179611.01228439674,167860.75914429597,156879.21415354768,146616.08799396979,137024.38130277549,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"F256+F259","v":5373262.0656477604}]
[null,"Royalties",null,null,null,null,null,null,null,{"$f":"IF(J195>10,$F151,$F150)*J199","v":580047.96607404947},573381.00735542865,566677.39776913146,559939.67740150972,553170.3364618792,546371.81593699974,539546.50823500345,532696.75781937502,525824.86183351395,518933.07071639382,1024047.1776195648,1010197.1499148696,996320.28619333066,982420.72568533116,968502.52013173897,954569.63492540293,940625.95023991447,926675.26214616816,912721.28371718444,898767.64612157678,884817.89970608579,870875.51506748737,856943.88411421387,843026.32111796294,829126.0637555049,815246.2741409936,801390.0398489025,787560.37492782215,773760.22090527159,759992.44778361102,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Royalties",null,null,null,null,{"$f":"SUM(J263:AW263)","v":8853840.6173248179},null,null,{"$f":"J262/(1+$F$143)^(J$195)","v":542100.90287294344},500813.17788053857,462577.55668097478,427175.29892504762,394402.80479765061,364070.61086212669,336002.4487380808,310034.36302315362,286013.88504089578,263799.25916397426,486517.43724809471,448539.615753108,413437.49748036521,380999.6953535233,351029.8834353431,323345.7613553016,297778.08685192536,274169.77221690904,252375.04066415215,232258.63887210589,213695.10216253117,196568.06898310277,180769.64155563404,166199.78973627501,152765.79530920376,140381.73410144704,128967.99346377418,118450.82281157305,108761.91506046978,99838.016924593103,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUM(J263:S263)","v":3886990.3079853863},{"$f":"SUM(T263:AW263)","v":4966850.309339432}]
[null,"Taxes"]
[null,"Profit",null,null,null,null,null,null,null,{"$f":"J199-J256-J259-J262","v":27192288.029652447},26817985.918735586,26441626.123390622,26063351.251322713,25683301.109997742,25301612.743386645,24918420.468117435,24533855.909068577,24148048.034433804,23761123.190286923,22861181.545863096,22479316.496290788,22096711.539396923,21713480.79967637,21329735.989413042,20945586.44015263,20561139.133824166,20176498.733525157,19791767.613983177,19407045.891704284,19022431.454820033,18638019.992641531,18253905.024929851,17870177.930890355,17486927.977896869,17104242.349953916,16722206.175900547,16340902.557362188,15960412.596454727,15580815.423243225,{"$f":"AN199-AN256-AN259-AN262","v":0},0,0,0,0,0,0,0,0,0]
[null,"Taxes",null,null,null,null,null,null,null,{"$f":"J266*$F147","v":10659376.907623759},10512650.48014435,10365117.440369124,10216833.690518504,10067854.035119114,9918232.1954075657,9768020.8235020339,9617271.5163548831,9466034.8294980526,9314360.2905924749,8961583.165978333,8811892.0665459894,8661910.9234435949,8511684.4734731372,8361256.5078499131,8210669.8845398314,8059966.5404590731,7909187.5035418617,7758372.904681406,7607561.9895480797,7456793.1302894531,7306103.8371154806,7155530.7697725017,7005109.7489090199,6854875.7673355732,6704863.001181935,6555104.8209530143,6405633.8024859782,6256481.7378102532,6107679.6459113443,0,0,0,0,0,0,0,0,0,0]
[null,"PV of Taxes",null,null,null,null,{"$f":"SUM(J268:AW268)","v":113089204.97862498},null,null,{"$f":"J267/(1+$F$143)^(J$195)","v":9962034.4931063149},9182156.0661580488,8461023.3602976575,7794373.5047824141,7178240.7840988114,6608936.8974164082,6083032.4465592029,5597339.5835925546,5148895.7522407733,4734948.4604104087,4257583.6063845688,3912585.4610849763,3594385.0840064646,3300977.9889123538,3030504.140478977,2781237.9609802384,2551578.9947069539,2340043.1897197403,2145254.7587499204,1965938.5831837058,1800913.1260922493,1649083.8222045263,1509436.9145642756,1381033.7093677749,1263005.2221487102,1154547.1900626789,1054915.4265286578,963421.49591214152,879428.6872863241,802348.26758713915,0,0,0,0,0,0,0,0,0,0]

{"sheet":"FCR Binary Output","index":10,"n_rows":82,"n_cols":22,"rows_kept":82,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,3,0,5],[2,1,3,1],[2,2,3,2]]}
[null,"GETEM - beta",null,"BINARY OUTPUT PAGE - FCR"]
[{"$f":"IN!A9","v":0},"Number of Errors/Messages",{"$f":"'Error-Warnings'!E3","v":3},{"$f":"IF(IN!I23=30,\" \",\"Must have 30 yr project life with FCR analysis\")","v":" "}]
[{"$f":"IN!A180","v":0},{"$f":"IN!G4","v":"Hydrothermal"},{"$f":"IN!G9","v":"Flash"},"Default","Revised","% Change"]
[]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF(IN!A9=1,'LCOE Binary'!D13,\"FLASH \")","v":"FLASH "},{"$f":"IF(IN!A9=1,'LCOE Binary'!D14,\"FLASH \")","v":"FLASH "},{"$f":"IF(IN!A$9=1,(E5-D5)/D5,\"FLASH \")","v":"FLASH "}]
[{"$f":"OUT!A72","v":0},"Exploration ","¢ / kW-hr",{"$f":"'LCOE Binary'!H21","v":0.25873014216212115},{"$f":"'LCOE Binary'!H37","v":0.25873014216212115},{"$f":"IF(D6=0,\"NA\",(E6-D6)/D6)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V7:V15)","v":{"$error":"#VALUE!"}}]
[null,"Drilling Capital","¢ / kW-hr",{"$f":"'LCOE Binary'!F22","v":0.80860974829614307},{"$f":"'LCOE Binary'!F38","v":0.80860974829614307},{"$f":"IF(D7=0,\"NA\",(E7-D7)/D7)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exploration",{"$f":"D6/D5","v":{"$error":"#VALUE!"}}]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"'LCOE Binary'!H23","v":0},{"$f":"'LCOE Binary'!H39","v":0},{"$f":"IF(D8=0,\"NA\",(E8-D8)/D8)","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Capital",{"$f":"(D7+D10)/D5","v":{"$error":"#VALUE!"}}]
[null,"Well O&M","¢ / kW-hr",{"$f":"'LCOE Binary'!G22","v":0.20676702443354744},{"$f":"'LCOE Binary'!G38","v":0.20676702443354744},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field Makeup",{"$f":"D8/D5","v":{"$error":"#VALUE!"}}]
[{"$f":"IN!A180","v":0},"Field Gathering System","¢ / kW-hr",{"$f":"'LCOE Binary'!F24","v":0.27175184987652468},{"$f":"'LCOE Binary'!F40","v":0.27175184987652468},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Well Field O&M",{"$f":"(D9+D11)/D5","v":{"$error":"#VALUE!"}}]
[null,"Field Gathering System  O&M","¢ / kW-hr",{"$f":"'LCOE Binary'!G24","v":0.24977402410522376},{"$f":"'LCOE Binary'!G40","v":0.24977402410522376},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant Capital",{"$f":"D12/D5","v":{"$error":"#VALUE!"}}]
[null,"Plant Capital","¢ / kW-hr",{"$f":"'LCOE Binary'!F25","v":3.171158822663048},{"$f":"'LCOE Binary'!F41","v":3.171158822663048},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plant O&M",{"$f":"D13/D5","v":{"$error":"#VALUE!"}}]
[null,"Plant O&M","¢ / kW-hr",{"$f":"'LCOE Binary'!G25","v":1.0196059655460732},{"$f":"'LCOE Binary'!G41","v":1.0196059655460732},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Royalty",{"$f":"D16/D5","v":{"$error":"#VALUE!"}}]
[null,"Taxes & Insurance","¢ / kW-hr",{"$f":"'LCOE Binary'!H28","v":0.35448800326222218},{"$f":"'LCOE Binary'!H44","v":0.3555765279972673},{"$f":"IF(D14=0,\"NA\",(E14-D14)/D14)","v":3.070695552537249E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Permitting",{"$f":"D15/D5","v":{"$error":"#VALUE!"}}]
[null,"Permitting","¢ / kW-hr",{"$f":"'LCOE Binary'!H26","v":9.4041619603548274E-2},{"$f":"'LCOE Binary'!H42","v":9.4041619603548274E-2},{"$f":"IF(D15=0,\"NA\",(E15-D15)/D15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contingency",{"$f":"D17/D5","v":{"$error":"#VALUE!"}}]
[null,"Royalty","¢ / kW-hr",{"$f":"'LCOE Binary'!I29","v":0.18537168259198608},{"$f":"'LCOE Binary'!I45","v":0.18545717347691923},{"$f":"IF(D16=0,\"NA\",(E16-D16)/D16)","v":4.6118632434986629E-4}]
[null,"Contingency","¢ / kW-hr",{"$f":"'LCOE Binary'!H27","v":0.59187520332096999},{"$f":"'LCOE Binary'!H43","v":0.59402734375822164},{"$f":"IF(D17=0,\"NA\",(E17-D17)/D17)","v":3.6361388772094866E-3}]
[null,"Power Output"]
[null,"Design Plant Output","MW",{"$f":"'LCOE Binary'!D144","v":41.602682369441396},{"$f":"'LCOE Binary'!E144","v":41.602682369441396},{"$f":"IF(D19=0,\"NA\",(E19-D19)/D19)","v":0}]
[null,"Power Sales @Design Conditions","MW",{"$f":"'LCOE Binary'!D143","v":40},{"$f":"'LCOE Binary'!E143","v":40},{"$f":"IF(D20=0,\"NA\",(E20-D20)/D20)","v":0}]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Binary'!D143*'LCOE Binary'!D59","v":35.249290826023376},{"$f":"'LCOE Binary'!E143*'LCOE Binary'!E59","v":35.249290826023376},{"$f":"IF(D21=0,\"NA\",(E21-D21)/D21)","v":0}]
[null,"Levelized Utilization Factor",null,{"$f":"'LCOE Binary'!D60","v":0.83717065711805516},{"$f":"'LCOE Binary'!E60","v":0.83717065711805516},{"$f":"IF(D22=0,\"NA\",(E22-D22)/D22)","v":0}]
[null,"Power Plant Capital Cost","$",{"$f":"D24+D25","v":86133547.29946737},{"$f":"E24+E25","v":86133547.29946737},{"$f":"IF(D23=0,\"NA\",(E23-D23)/D23)","v":0}]
[null,"Plant Cost","$",{"$f":"'LCOE Binary'!O42*1000000","v":86133547.29946737},{"$f":"'LCOE Binary'!S42*1000000","v":86133547.29946737},0]
[null,"Transmission Cost","$",{"$f":"'LCOE Binary'!O43*1000000","v":0},{"$f":"'LCOE Binary'!S43*1000000","v":0},"NA"]
[null,"Exploration ","$",{"$f":"SUM(D29:D31)","v":7027508.2971102614},{"$f":"SUM(E29:E31)","v":7027508.2971102614},0]
[null,"Power Potential Found","MW",{"$f":"'LCOE Binary'!D76","v":84.205364738882793},{"$f":"'LCOE Binary'!E76","v":84.205364738882793},0]
[null,"# Exploration Drilling sites",null,{"$f":"OUT!G86","v":1},{"$f":"OUT!H86","v":1},0]
[null,"Exploration Drilling Costs","$",{"$f":"'LCOE Binary'!D80","v":3233825.0523784072},{"$f":"'LCOE Binary'!E80","v":3233825.0523784072},0]
[null,"Stimulation Costs During Exploration","$",{"$f":"'LCOE Binary'!D81","v":2235333.7783711618},{"$f":"'LCOE Binary'!E81","v":2235333.7783711618},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":0}]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"'LCOE Binary'!D77+'LCOE Binary'!D82","v":1558349.4663606919},{"$f":"'LCOE Binary'!E77+'LCOE Binary'!E82","v":1558349.4663606919},{"$f":"IF(D31=0,\"NA\",(E31-D31)/D31)","v":0}]
[null,"Well Field Drilling","$K",{"$f":"D37+D39+D40","v":21963083.496142112},{"$f":"E37+E39+E40","v":21963083.496142112},{"$f":"IF(D32=0,\"NA\",(E32-D32)/D32)","v":0}]
[null,"#Exploration Phase Wells Used ",null,{"$f":"OUT!G95","v":3},{"$f":"OUT!H95","v":3},0]
[null,"#Production Wells at 'Failed' Sites",null,{"$f":"OUT!G90","v":0},{"$f":"OUT!H90","v":0},{"$f":"IF(D34=0,\"NA\",(E34-D34)/D34)","v":"NA"}]
[null,"Total Successful Wells Need ",null,{"$f":"OUT!G133+OUT!G142","v":10.189148664821115},{"$f":"OUT!H133+OUT!H142","v":10.189148664821115},0]
[null,"# Production Wells Drilled this Phase (developed site)",null,{"$f":"OUT!G137","v":3.3124162659656129},{"$f":"OUT!H137","v":3.3124162659656129},0]
[null,"Production Drilling Costs (all sites)","$",{"$f":"'LCOE Binary'!D96","v":9443261.9175227322},{"$f":"'LCOE Binary'!E96","v":9443261.9175227322},0]
[null,"# Injection Wells Drilled this Phase (developed site)",null,{"$f":"OUT!G148","v":3.9493500621365247},{"$f":"OUT!H148","v":3.9493500621365247},0]
[null,"Injection Drilling Costs (all sites)","$",{"$f":"'LCOE Binary'!D97","v":11259076.168637268},{"$f":"'LCOE Binary'!E97","v":11259076.168637268},0]
[null,"Indirect Drilling Costs","$",{"$f":"'LCOE Binary'!D98+'LCOE Binary'!D99","v":1260745.4099821118},{"$f":"'LCOE Binary'!E98+'LCOE Binary'!E99","v":1260745.4099821118},0]
[null,"Well Stimulation: Drilling Phase","$",{"$f":"D44+D45","v":2817620.5875752238},{"$f":"E44+E45","v":3207323.5332246451},0.13830923417009466]
[null,"# Wells Stimulated",null,{"$f":"OUT!G159","v":2.3949350062136525},{"$f":"OUT!H159","v":2.7261766328102137},0.13830923417009466]
[null,"Stimulation Cost ","$/well",{"$f":"OUT!G211","v":1117666.8891855809},{"$f":"OUT!H211","v":1117666.8891855809},0]
[null,"Stimulation Cost ","$",{"$f":"D42*D43","v":2676739.5581964627},{"$f":"E42*E43","v":3046957.3565634131},0.13830923417009469]
[null,"Indirect Stimulation Costs","$",{"$f":"D44*(1/(1-IN!H101)-1)","v":140881.02937876104},{"$f":"E44*(1/(1-IN!I101)-1)","v":160366.17666123208},0.13830923417009458]
[null,"Field Gathering System","$",{"$f":"SUM(D47:D50)","v":7381197.8913755286},{"$f":"SUM(E47:E50)","v":7381197.8913755286},0]
[null,"Surface Equipment Cost","$",{"$f":"'LCOE Binary'!D116","v":5493609.8850316228},{"$f":"'LCOE Binary'!E116","v":5493609.8850316228},0]
[null,"Production Pump Cost","$",{"$f":"'LCOE Binary'!D117","v":0},{"$f":"'LCOE Binary'!E117","v":0},"NA"]
[null,"Injection Pump Costs","$",{"$f":"'LCOE Binary'!D118","v":1001844.2593788418},{"$f":"'LCOE Binary'!E118","v":1001844.2593788418},0]
[null,"Other Non-Well Cost","$",{"$f":"'LCOE Binary'!D119","v":885743.74696506409},{"$f":"'LCOE Binary'!E119","v":885743.74696506409},0]
[null,"Permitting & Leasing Costs","$",{"$f":"SUM(D52:D54)","v":2554314.9186827792},{"$f":"SUM(E52:E54)","v":2554314.9186827792},{"$f":"IF(D51=0,\"NA\",(E51-D51)/D51)","v":0}]
[null,"Exploration Permitting","$",{"$f":"'LCOE Binary'!D125","v":347961.40350877197},{"$f":"'LCOE Binary'!E125","v":347961.40350877197},0]
[null,"Plant & Well Field","$",{"$f":"'LCOE Binary'!D127","v":1181532.7793167129},{"$f":"'LCOE Binary'!E127","v":1181532.7793167129},0]
[null,"Leasing Costs","$",{"$f":"'LCOE Binary'!D126","v":1024820.7358572945},{"$f":"'LCOE Binary'!E126","v":1024820.7358572945},0]
[null,"Contingency","$",{"$f":"'LCOE Binary'!Q45*1000000","v":16076240.160628987},{"$f":"'LCOE Binary'!U45*1000000","v":16134695.602476405},3.6361388772093595E-3]
[null,"Total Project Cost","$",{"$f":"D23+D26+D32+D41+D46+D51+D55","v":143953512.65098226},{"$f":"E23+E26+E32+E41+E46+E51+E55","v":144401671.03847909},3.1132160601276652E-3]
[null,"O&M Costs",{"$f":"IF(A3=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "}]
[null,"Facility Operations Staff","count",{"$f":"OUT!G351","v":14.691810507247807},{"$f":"OUT!H351","v":14.691810507247807},{"$f":"IF(D58=0,0,(E58-D58)/D58)","v":0},null,null,null,null,null,null,null,null,null," "]
[null,"Total Plant O&M","$K",{"$f":"OUT!G381","v":2990959.0234066439},{"$f":"OUT!H381","v":2990959.0234066444},{"$f":"IF(D59=0,0,(E59-D59)/D59)","v":1.5568962451961651E-16}]
[null,"Plant Labor Cost","$K",{"$f":"OUT!G353","v":1318906.7495121772},{"$f":"OUT!H353","v":1318906.7495121772},{"$f":"IF(A3=1,0,(E60-D60)/D60)","v":0}]
[null,"Plant Non-Labor Cost","$K",{"$f":"OUT!G380","v":1672052.2738944667},{"$f":"OUT!H380","v":1672052.2738944669},{"$f":"IF(A3=1,0,(E61-D61)/D61)","v":1.3924842380171004E-16}]
[null,"Total Field O&M","$K",{"$f":"D63+D64+D65","v":1339238.5047014179},{"$f":"E63+E64+E65","v":1339238.5047014179},{"$f":"IF(D62=0,0,(E62-D62)/D62)","v":0}]
[null,"Well, Non-Labor Cost","$K",{"$f":"OUT!G360","v":606539.89714668412},{"$f":"OUT!H360","v":606539.89714668412},{"$f":"IF(A$3=1,0,(E63-D63)/D63)","v":0}]
[null,"Other Field Non-Labor Costs","$K",{"$f":"(OUT!G361+OUT!G367+OUT!G393)","v":551246.60543119046},{"$f":"(OUT!H361+OUT!H367+OUT!H393)","v":551246.60543119046},{"$f":"IF(A$3=1,0,(E64-D64)/D64)","v":0}]
[null,"Field Labor Costs","$K",{"$f":"OUT!G354","v":181452.00212354332},{"$f":"OUT!H354","v":181452.00212354332},{"$f":"IF(A$3=1,0,(E65-D65)/D65)","v":0}]
[null,"Water","$",{"$f":"OUT!G396","v":0},{"$f":"OUT!H396","v":0}]
[null,"Taxes & Insurance","$K",{"$f":"OUT!G413","v":1039871.4090287824},{"$f":"OUT!H413","v":1043064.5375396977},{"$f":"IF(D67=0,0,(E67-D67)/D67)","v":3.0706955525372495E-3}]
[null,"Total Annual O&M Costs","$K",{"$f":"D59+D62+D66+D67","v":5370068.9371368447},{"$f":"OUT!H414","v":5373262.0656477604},{"$f":"IF(D68=0,0,(E68-D68)/D68)","v":5.9461592547416198E-4}]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Binary'!I29*'LCOE Binary'!P59/100)","v":543777.8175764503},{"$f":"('LCOE Binary'!I45/100*'LCOE Binary'!Q59)","v":544028.60046940146},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":4.6118632435002171E-4}]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Binary'!Q66*1000","v":0},{"$f":"'LCOE Binary'!R66*1000","v":0},{"$f":"IF(D70=0,0,(E70-D70)/D70)","v":0}]
[]
[null,"EGS Scenario Definition"]
[null,"Resource Temperature (Native Rock)","C",{"$f":"IN!G5","v":225}]
[null,"Resource Depth","km",{"$f":"IN!G7/1000","v":5}]
[null,"Pump Depth Used","m",{"$f":"OUT!G585","v":0},{"$f":"OUT!H585","v":0},{"$f":"IF(D75=0,\"NA\",(E75-D75)/D75)","v":"NA"}]
[null,"Thermal Drawdown Based on",null,"Annual Decline Rate"]
[null,"Annual Decline Rate",null,{"$f":"OUT!G290","v":5.0000000000000001E-3},{"$f":"OUT!H290","v":5.0000000000000001E-3},{"$f":"((E77-D77)/D77)","v":0}]
[null,"Maximum Temperature Decline","ΔC",{"$f":"IN!H167","v":35.049999999999997},{"$f":"IN!I167","v":35.049999999999997},{"$f":"E78-D78","v":0}]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"OUT!G300","v":"NA"},{"$f":"OUT!H300","v":"NA"},{"$f":"IF(OR(D79=\"NA\",E79=\"NA\"),\"NA\",E79-D79)","v":"NA"}]
[null,"# of Replacement Reservoirs Used",null,{"$f":"OUT!G299","v":0},{"$f":"OUT!H299","v":0},{"$f":"E80-D80","v":0}]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"OUT!G308","v":193.57255240517475},{"$f":"OUT!H308","v":193.57255240517475},{"$f":"E81-D81","v":0}]
[null,"Plant Output at 30 yr","MW",{"$f":"OUT!G310","v":25.908435253834217},{"$f":"OUT!H310","v":25.908435253834217},{"$f":"(E82-D82)/D82","v":0}]

{"sheet":"FCR Flash Output","index":11,"n_rows":82,"n_cols":14,"rows_kept":82,"cut":false,"hidden":false,"merged":[[2,1,3,1],[2,2,3,2],[0,1,0,2],[0,3,0,5]]}
[null,"GETEM - beta",null,"FLASH-STEAM OUTPUT PAGE - FCR",null,null,{"$f":"IN!A180","v":0}]
[{"$f":"IN!A9","v":0},"Number of Errors/Messages",{"$f":"'Error-Warnings'!$E$3","v":3},{"$f":"IF(IN!I23=30,\" \",\"Must have 30 yr project life with FCR analysis\")","v":" "}]
[null,{"$f":"IN!G4","v":"Hydrothermal"},{"$f":"IN!G9","v":"Flash"},"Default","Revised","% Change"]
[{"$f":"IN!A180","v":0}]
[null,"Cost of Electricity","¢ / kW-hr",{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D13)","v":7.212174085861407},{"$f":"IF(A2=1,\"BINARY\",'LCOE Flash'!D14)","v":7.2155002419186367},{"$f":"IF(A2=1,\"BINARY\",(E5-D5)/D5)","v":4.6118632434986162E-4}]
[null,"Exploration ","¢ / kW-hr",{"$f":"'LCOE Flash'!H21","v":0.25873014216212115},{"$f":"'LCOE Flash'!H37","v":0.25873014216212115},{"$f":"IF(D6=0,\"NA\",(E6-D6)/D6)","v":0}]
[null,"Drilling Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F22","v":0.80860974829614307},{"$f":"'LCOE Flash'!F38","v":0.80860974829614307},{"$f":"IF(D7=0,\"NA\",(E7-D7)/D7)","v":0}]
[null,"Well Field Makeup","¢ / kW-hr",{"$f":"'LCOE Flash'!H23","v":0},{"$f":"'LCOE Flash'!H39","v":0},"NA",null,null,null,null,null,null,"Exploration",{"$f":"D6","v":0.25873014216212115}]
[null,"Well Field O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G22","v":0.20676702443354744},{"$f":"'LCOE Flash'!G38","v":0.20676702443354744},0,null,null,null,null,null,null,"Well Field Capital",{"$f":"D7","v":0.80860974829614307}]
[null,"Field Gathering System","¢ / kW-hr",{"$f":"'LCOE Flash'!F24","v":0.27175184987652468},{"$f":"'LCOE Flash'!F40","v":0.27175184987652468},0,null,null,null,null,null,null,"Well Field Makeup",{"$f":"D8","v":0}]
[{"$f":"IN!A180","v":0},"Field Gathering System O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G24","v":0.24977402410522376},{"$f":"'LCOE Flash'!G24","v":0.24977402410522376},0,null,null,null,null,null,null,"Well Field O&M",{"$f":"D9","v":0.20676702443354744}]
[null,"Plant Capital","¢ / kW-hr",{"$f":"'LCOE Flash'!F25","v":3.171158822663048},{"$f":"'LCOE Flash'!F41","v":3.171158822663048},0,null,null,null,null,null,null,"Plant Capital",{"$f":"D10+D12","v":3.4429106725395728}]
[null,"Plant O&M","¢ / kW-hr",{"$f":"'LCOE Flash'!G25","v":1.0196059655460732},{"$f":"'LCOE Flash'!G41","v":1.0196059655460732},0,null,null,null,null,null,null,"Plant O&M",{"$f":"D13","v":1.0196059655460732}]
[null,"Taxes & Insurance","¢ / kW-hr",{"$f":"'LCOE Flash'!H28","v":0.35448800326222218},{"$f":"'LCOE Flash'!H44","v":0.3555765279972673},{"$f":"IF(D14=0,\"NA\",(E14-D14)/D14)","v":3.070695552537249E-3},null,null,null,null,null,null,"Royalty",{"$f":"D15","v":9.4041619603548274E-2}]
[null,"Permitting","¢ / kW-hr",{"$f":"'LCOE Flash'!H26","v":9.4041619603548274E-2},{"$f":"'LCOE Flash'!H42","v":9.4041619603548274E-2},{"$f":"IF(D15=0,\"NA\",(E15-D15)/D15)","v":0},null,null,null,null,null,null,"Permitting",{"$f":"D16","v":0.18537168259198608}]
[null,"Royalty","¢ / kW-hr",{"$f":"'LCOE Flash'!I29","v":0.18537168259198608},{"$f":"'LCOE Flash'!I45","v":0.18545717347691923},{"$f":"IF(D16=0,\"NA\",(E16-D16)/D16)","v":4.6118632434986629E-4},null,null,null,null,null,null,"Contingency",{"$f":"D17","v":0.59187520332096999}]
[null,"Contingency","¢ / kW-hr",{"$f":"'LCOE Flash'!H27","v":0.59187520332096999},{"$f":"'LCOE Flash'!H43","v":0.59402734375822164},{"$f":"IF(D17=0,\"NA\",(E17-D17)/D17)","v":3.6361388772094866E-3}]
[null,"Power Output"]
[null,"Design Plant Output","MW",{"$f":"OUT!G437","v":41.602682369441396},{"$f":"OUT!H437","v":41.602682369441396},{"$f":"IF(D19=0,\"NA\",(E19-D19)/D19)","v":0}]
[null,"Power Sales @Design Conditions","MW",{"$f":"OUT!G434","v":40},{"$f":"OUT!H434","v":40},0]
[null,"Levelized Power to Grid","MW",{"$f":"'LCOE Flash'!D59*'LCOE Flash'!D143","v":35.249290826023376},{"$f":"'LCOE Flash'!E59*'LCOE Flash'!E143","v":35.249290826023376},0]
[null,"Levelized Utilization Factor",null,{"$f":"'LCOE Flash'!D60","v":0.83717065711805516},{"$f":"'LCOE Flash'!E60","v":0.83717065711805516},{"$f":"IF(D22=0,\"NA\",(E22-D22)/D22)","v":0}]
[null,"Power Plant Capital Cost","$",{"$f":"D24+D25","v":86133547.29946737},{"$f":"E24+E25","v":86133547.299467385},1.7300066769617186E-16]
[null,"Plant Cost","$",{"$f":"OUT!G447","v":86133547.29946737},{"$f":"OUT!H447","v":86133547.299467385},1.7300066769617186E-16]
[null,"Transmission Cost","$",{"$f":"OUT!G428","v":0},{"$f":"OUT!H428","v":0},"NA"]
[null,"Exploration ","$",{"$f":"SUM(D29:D31)","v":17921647.745540064},{"$f":"SUM(E29:E31)","v":17921647.745540064},{"$f":"IF(D26=0,\"NA\",(E26-D26)/D26)","v":0}]
[null,"Power Potential Found","MW",{"$f":"OUT!G112","v":84.205364738882793},{"$f":"OUT!H112","v":84.205364738882793},0]
[null,"# Exploration Drilling sites",null,{"$f":"OUT!G86","v":1},{"$f":"OUT!H86","v":1},0]
[null,"Exploration Drilling Costs","$",{"$f":"OUT!G109","v":14637297.513916869},{"$f":"OUT!H109","v":14637297.513916869},0]
[null,"Stimulation Costs During Exploration","$",{"$f":"'LCOE Flash'!D81","v":2235333.7783711618},{"$f":"'LCOE Flash'!E81","v":2235333.7783711618},{"$f":"IF(D30=0,\"NA\",(E30-D30)/D30)","v":0}]
[null,"Non-Well Drilling Exploration Costs","$",{"$f":"OUT!G79","v":1049016.4532520326},{"$f":"OUT!H79","v":1049016.4532520326},{"$f":"IF(D31=0,\"NA\",(E31-D31)/D31)","v":0}]
[null,"Well Field Drilling","$K",{"$f":"SUM(D39:D40,D37)","v":21963083.496142112},{"$f":"SUM(E39:E40,E37)","v":21963083.496142112},{"$f":"IF(D32=0,\"NA\",(E32-D32)/D32)","v":0}]
[null,"#Exploration Phase Wells Used ",null,{"$f":"OUT!G95","v":3},{"$f":"OUT!H95","v":3},{"$f":"IF(D33=0,\"NA\",(E33-D33)/D33)","v":0}]
[null,"#Production Wells at 'Failed' Sites",null,{"$f":"OUT!G90","v":0},{"$f":"OUT!H90","v":0},{"$f":"IF(D34=0,\"NA\",(E34-D34)/D34)","v":"NA"}]
[null,"Total Successful Wells Need ",null,{"$f":"OUT!G133+OUT!G142","v":10.189148664821115},{"$f":"OUT!H133+OUT!H142","v":10.189148664821115},0]
[null,"# Production Wells Drilled this Phase (developed site)",null,{"$f":"OUT!G137","v":3.3124162659656129},{"$f":"OUT!H137","v":3.3124162659656129},0]
[null,"Production Drilling Costs (all sites)","$",{"$f":"'LCOE Flash'!D96","v":9443261.9175227322},{"$f":"'LCOE Flash'!E96","v":9443261.9175227322},0]
[null,"# Injection Wells Drilled this Phase (developed site)",null,{"$f":"OUT!G148","v":3.9493500621365247},{"$f":"OUT!H148","v":3.9493500621365247},0]
[null,"Injection Drilling Costs (all sites)","$",{"$f":"'LCOE Flash'!D97","v":11259076.168637268},{"$f":"'LCOE Flash'!E97","v":11259076.168637268},0]
[null,"Indirect Drilling Costs","$",{"$f":"'LCOE Flash'!D98+'LCOE Flash'!D99","v":1260745.4099821118},{"$f":"'LCOE Flash'!E98+'LCOE Flash'!E99","v":1260745.4099821118},0]
[null,"Well Stimulation: Drilling Phase","$",{"$f":"D44+D45","v":2817620.5875752238},{"$f":"E44+E45","v":3207323.5332246451},0.13830923417009466]
[null,"# Wells Stimulated",null,{"$f":"OUT!G159","v":2.3949350062136525},{"$f":"OUT!H159","v":2.7261766328102137},0.13830923417009466]
[null,"Stimulation Cost ","$/well",{"$f":"OUT!G211","v":1117666.8891855809},{"$f":"OUT!H211","v":1117666.8891855809},0]
[null,"Stimulation Cost ","$",{"$f":"D42*D43","v":2676739.5581964627},{"$f":"E42*E43","v":3046957.3565634131},0.13830923417009469]
[null,"Indirect Stimulation Costs","$",{"$f":"D44*(1/(1-IN!H101)-1)","v":140881.02937876104},{"$f":"E44*(1/(1-IN!I101)-1)","v":160366.17666123208},0.13830923417009458]
[null,"Field Gathering System","$",{"$f":"SUM(D47:D50)","v":7381197.8913755286},{"$f":"SUM(E47:E50)","v":7381197.8913755286},0]
[null,"Surface Equipment Cost","$",{"$f":"'LCOE Flash'!D116","v":5493609.8850316228},{"$f":"'LCOE Flash'!E116","v":5493609.8850316228},0]
[null,"Production Pump Cost","$",{"$f":"'LCOE Flash'!D117","v":0},{"$f":"'LCOE Flash'!E117","v":0},"NA"]
[null,"Injection Pump Costs","$",{"$f":"'LCOE Flash'!D118","v":1001844.2593788418},{"$f":"'LCOE Flash'!E118","v":1001844.2593788418},0]
[null,"Other Non-Well Cost","$",{"$f":"'LCOE Flash'!D119","v":885743.74696506409},{"$f":"'LCOE Flash'!E119","v":885743.74696506409},0]
[null,"Permitting & Leasing Costs","$",{"$f":"SUM(D52:D54)","v":2554314.9186827792},{"$f":"SUM(E52:E54)","v":2554314.9186827792},{"$f":"IF(D51=0,\"NA\",(E51-D51)/D51)","v":0}]
[null,"Exploration Permitting","$",{"$f":"'LCOE Flash'!D125","v":347961.40350877197},{"$f":"'LCOE Flash'!E125","v":347961.40350877197},0]
[null,"Plant & Well Field","$",{"$f":"'LCOE Flash'!D127","v":1181532.7793167129},{"$f":"'LCOE Flash'!E127","v":1181532.7793167129},0]
[null,"Leasing Costs","$",{"$f":"'LCOE Flash'!D126","v":1024820.7358572945},{"$f":"'LCOE Flash'!E126","v":1024820.7358572945},0]
[null,"Contingency","$",{"$f":"'LCOE Flash'!Q45*1000000","v":16076240.160628987},{"$f":"'LCOE Flash'!U45*1000000","v":16134695.602476405},{"$f":"IF(D55=0,\"NA\",(E55-D55)/D55)","v":3.6361388772093595E-3}]
[null,"Total Project Cost","$",{"$f":"D23+D26+D32+D41+D46+D51+D55","v":154847652.09941208},{"$f":"E23+E26+E32+E41+E46+E51+E55","v":155295810.48690894},{"$f":"IF(D56=0,\"NA\",(E56-D56)/D56)","v":2.8941891040694724E-3}]
[null,"O&M Costs",{"$f":"IF(G1=1,\"User Input used for O&M Costs, only total costs calculated\",\" \")","v":" "},null,null,null,null,null," "]
[null,"Facility Operations Staff","count",{"$f":"OUT!G351","v":14.691810507247807},{"$f":"OUT!H351","v":14.691810507247807},{"$f":"IF(D58=0,0,(E58-D58)/D58)","v":0}]
[null,"Total Plant O&M","$K",{"$f":"OUT!G381","v":2990959.0234066439},{"$f":"OUT!H381","v":2990959.0234066444},{"$f":"IF(D59=0,0,(E59-D59)/D59)","v":1.5568962451961651E-16}]
[null,"Plant Labor Cost","$K",{"$f":"OUT!G353","v":1318906.7495121772},{"$f":"OUT!H353","v":1318906.7495121772},{"$f":"IF(A3=1,0,(E60-D60)/D60)","v":0}]
[null,"Plant Non-Labor Cost","$K",{"$f":"OUT!G380","v":1672052.2738944667},{"$f":"OUT!H380","v":1672052.2738944669},{"$f":"IF(A3=1,0,(E61-D61)/D61)","v":1.3924842380171004E-16}]
[null,"Total Field O&M","$K",{"$f":"D63+D64+D65","v":1339238.5047014179},{"$f":"E63+E64+E65","v":1339238.5047014179},{"$f":"IF(D62=0,0,(E62-D62)/D62)","v":0}]
[null,"Well, Non-Labor Cost","$K",{"$f":"OUT!G360","v":606539.89714668412},{"$f":"OUT!H360","v":606539.89714668412},{"$f":"IF(A$3=1,0,(E63-D63)/D63)","v":0}]
[null,"Other Field Non-Labor Costs","$K",{"$f":"(OUT!G361+OUT!G367+OUT!G393)","v":551246.60543119046},{"$f":"(OUT!H361+OUT!H367+OUT!H393)","v":551246.60543119046},{"$f":"IF(A$3=1,0,(E64-D64)/D64)","v":0}]
[null,"Field Labor Costs","$K",{"$f":"OUT!G354","v":181452.00212354332},{"$f":"OUT!H354","v":181452.00212354332},{"$f":"IF(A$3=1,0,(E65-D65)/D65)","v":0}]
[null,"Water","$",{"$f":"OUT!G396","v":0},{"$f":"OUT!H396","v":0}]
[null,"Taxes & Insurance","$K",{"$f":"OUT!G413","v":1039871.4090287824},{"$f":"OUT!H413","v":1043064.5375396977},{"$f":"IF(D67=0,0,(E67-D67)/D67)","v":3.0706955525372495E-3}]
[null,"Total Annual O&M Costs","$K",{"$f":"D59+D62+D66+D67","v":5370068.9371368447},{"$f":"OUT!H414","v":5373262.0656477604},{"$f":"IF(D68=0,0,(E68-D68)/D68)","v":5.9461592547416198E-4}]
[null,"Levelized Annual Royalty Payments","$K",{"$f":"('LCOE Flash'!I29*'LCOE Flash'!P59/100)","v":543777.8175764503},{"$f":"('LCOE Flash'!I45/100*'LCOE Flash'!Q59)","v":544028.60046940146},{"$f":"IF(D69=0,0,(E69-D69)/D69)","v":4.6118632435002171E-4}]
[null,"Levelized Annual Cost for Well Field Makeup","$K",{"$f":"'LCOE Flash'!Q66*1000","v":0},{"$f":"'LCOE Flash'!R66*1000","v":0},{"$f":"IF(D70=0,0,(E70-D70)/D70)","v":0}]
[]
[null,"EGS Scenario Definition"]
[null,"Resource Temperature (Native Rock)","C",{"$f":"IN!G5","v":225}]
[null,"Resource Depth","km",{"$f":"IN!G7/1000","v":5}]
[null,"Pump Depth Used","m",{"$f":"OUT!G585","v":0},{"$f":"OUT!H585","v":0},{"$f":"IF(D75=0,\"NA\",(E75-D75)/D75)","v":"NA"}]
[null,"Thermal Drawdown Based on",null,"Annual Decline Rate"]
[null,"Annual Decline Rate",null,{"$f":"OUT!G290","v":5.0000000000000001E-3},{"$f":"OUT!H290","v":5.0000000000000001E-3},{"$f":"((E77-D77)/D77)","v":0}]
[null,"Maximum Temperature Decline","ΔC",{"$f":"IN!H167","v":35.049999999999997},{"$f":"IN!I167","v":35.049999999999997},{"$f":"E78-D78","v":0}]
[null,"Year of 1st Reservoir Replacement","yrs operation",{"$f":"OUT!G300","v":"NA"},{"$f":"OUT!H300","v":"NA"},{"$f":"IF(OR(D79=\"NA\",E79=\"NA\"),\"NA\",E79-D79)","v":"NA"}]
[null,"# of Replacement Reservoirs Used",null,{"$f":"OUT!G299","v":0},{"$f":"OUT!H299","v":0},{"$f":"E80-D80","v":0}]
[null,"Production Fluid Temperature at 30 yr","C",{"$f":"OUT!G308","v":193.57255240517475},{"$f":"OUT!H308","v":193.57255240517475},{"$f":"E81-D81","v":0}]
[null,"Plant Output at 30 yr","MW",{"$f":"OUT!G310","v":25.908435253834217},{"$f":"OUT!H310","v":25.908435253834217},{"$f":"(E82-D82)/D82","v":0}]

{"sheet":"Tables (up)","index":12,"n_rows":129,"n_cols":28,"rows_kept":129,"cut":false,"hidden":false,"merged":[[118,3,119,3],[118,4,119,6],[118,8,118,12],[120,2,121,2],[120,3,121,3],[120,4,121,6],[120,8,120,12],[126,2,127,2],[126,3,127,3],[126,4,127,6],[126,8,126,12],[126,13,127,14],[122,2,123,2],[122,3,123,3],[122,4,123,6],[122,8,122,12],[122,13,123,14],[124,2,125,2],[124,3,125,3],[124,4,125,6],[124,8,124,12],[124,13,125,14],[120,13,121,14],[61,0,62,0],[74,13,75,14],[112,13,113,14],[114,13,115,14],[55,1,55,15],[56,1,57,15],[61,11,62,11],[61,12,62,12],[61,13,62,13],[61,14,62,14],[61,15,62,15],[61,6,62,6],[61,7,62,7],[61,8,62,8],[61,9,62,9],[61,10,62,10],[61,1,62,1],[61,2,62,2],[61,3,62,3],[61,4,62,4],[61,5,62,5],[72,2,73,2],[118,2,119,2],[72,3,73,6],[72,7,73,12],[10,22,10,23],[6,6,7,6],[6,7,7,7],[6,8,7,8],[6,9,7,9],[7,22,7,23],[9,22,9,23],[6,10,7,10],[8,22,8,23],[6,11,7,11],[6,13,7,13],[6,14,7,14],[6,15,7,15],[6,19,7,19],[61,16,62,16],[61,17,62,17],[61,18,62,18],[61,19,62,19],[61,20,62,20],[2,22,2,27],[3,22,3,23],[4,22,4,23],[5,22,5,23],[6,12,7,12],[6,1,7,1],[6,2,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,16,7,16],[6,17,7,17],[6,18,7,18],[3,1,3,20],[4,1,4,20],[5,1,5,20],[6,20,7,20],[80,2,81,2],[80,3,81,3],[80,4,81,6],[82,2,83,2],[82,3,83,3],[82,4,83,6],[84,3,85,3],[84,4,85,6],[86,3,87,3],[86,4,87,6],[84,2,93,2],[92,3,93,3],[92,4,93,6],[88,3,89,3],[88,4,89,6],[90,3,91,3],[90,4,91,6],[74,2,75,2],[74,3,75,3],[74,4,75,6],[76,2,77,2],[76,3,77,3],[76,4,77,6],[78,2,79,2],[78,3,79,3],[78,4,79,6],[104,4,105,6],[106,3,107,3],[106,4,107,6],[108,3,109,3],[108,4,109,6],[94,2,95,2],[94,3,95,3],[94,4,95,6],[96,2,97,2],[96,3,97,3],[96,4,97,6],[98,2,99,2],[98,3,99,3],[98,4,99,6],[128,2,129,2],[128,3,129,3],[128,4,129,6],[128,8,128,12],[128,13,129,14],[98,8,98,12],[100,2,113,2],[100,3,101,3],[100,4,101,6],[102,3,103,3],[102,4,103,6],[104,3,105,3],[116,2,117,2],[116,3,117,3],[116,4,117,6],[116,8,116,12],[110,4,111,6],[112,3,113,3],[112,4,113,6],[114,2,115,2],[114,3,115,3],[114,4,115,6],[110,3,111,3],[118,13,119,14]]}
[]
[null,"Use Table 1 for cost indices",null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Material Cost Index:  by weight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Table 2:  Tube Material Cost Adjustment"]
[null,"Table 1: Cost Indices - Normalized to 2001, 2002, 2007, 2010 and 2012",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MATERIAL",null,"IPE HX tubes (wt basis)","Geothermal Source Book       HX tubes","2003 paper Plymouth Tube Co ","Modified 2003 paper Plymouth Tube Co "]
[null,"(Source US Bureau of Labor Statistics - see below for Indices used)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carbon Steel",null,1,1,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"316 Stainless Steel",null,3.5,3,1.2,{"$f":"AA6*3","v":3.5999999999999996}]
["Default","Year","Manufact'ng Labor","Construct","Engineering","Steel","Pipe","Electrical","Turb-Gen","HX's","Pumps","Process Equip","Oil&Gas Well","Drilling Services","Exploration Services","Cement","permitting (legal ser)","O&G Spprt activities","Directional Drilling","Chemicals","Petroleum Products"]
[{"$f":"LOOKUP(A7,$A$9:$B$54)","v":2019},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Admiralty Brass",null,4.0999999999999996,1.3,0.88,{"$f":"AA8*3","v":2.64}]
[{"$f":"IF(AND(F9>0,F11>0),0,IF(F10=0,0,A$7))","v":0},1995,0.80713896457765666,0.78858998144712444,0.77985529049358837,1.1293197925038356,0.93948923710893029,0.95757646055675083,0.88274959742351067,0.89055793991416321,0.85337452471482889,0.88401892893211054,0.31972997852101875,0.31928637342356198,1.5340236686390534,0.66156282998944027,null,0.62254627033090293,null,0.56713286713286715,1.0101351351351351,null,"70-30 Copper-Nickel",null,4.5999999999999996,1.8,2.7,{"$f":"AA9*3","v":8.1000000000000014}]
[{"$f":"IF(AND(F10>0,F12>0),0,IF(F11=0,0,A$7))","v":0},1996,0.83351498637602195,0.8145640074211502,0.81069560856794909,1.1030905238547524,0.96399718050208749,0.96037185340751341,0.89588365539452475,0.91950405340963282,0.87233840304182497,0.90747040251976108,0.35317582080392756,0.35281451860965857,1.539940828402367,0.69218585005279831,0.54704595185995619,0.60684240044868198,null,0.55962458594037545,1.2584459459459458,null,"Inconel",null,14,8]
[0,1997,0.8588555858310627,0.84095547309833019,0.85901568880292278,1.1087163001388176,0.9863905004608795,0.96143629565775768,0.91787439613526578,0.9387219837863614,0.89938212927756667,0.92618126403243961,0.44093280147284442,0.44078745001537989,1.5636094674556216,0.72016895459345298,0.56072210065645511,0.63208076275939429,null,0.55844681634155324,1.0506756756756757,null,"Titanium 50A",null,21,12,5.7,{"$f":"AA11*3","v":17.100000000000001}]
[0,1998,0.87945504087193482,0.87064007421150291,0.88856651622609073,1.0740848980784683,0.97804044895082165,0.96455074997932355,0.93458132045088582,0.95674773485932296,0.92404942965779469,0.94251808175645113,0.47437864375575334,0.47400799753921863,1.6923076923076925,0.75290390707497357,0.58041575492341346,0.63712843522153662,null,0.5362900257637101,0.71283783783783783]
[0,1999,0.90566757493188021,0.9076066790352505,0.91331757289204096,0.99985387594067332,0.95163476657810553,0.97585797753252146,0.96039653784219003,0.96361468764902236,0.93626425855513307,0.95685145805600591,0.40840748695918994,0.40818209781605652,1.329881656804734,0.77824709609292508,0.59463894967177244,0.63320246775098143,null,0.52517482517482517,1.2449324324324325]
[0,2000,0.9364032697547684,0.93256029684601094,0.95404398595887951,1.022283919047271,0.98454698259502271,1.0002660184535928,0.9693035426731077,0.97229375298044829,0.95033269961977185,0.9678233955233102,0.42405645903651429,0.42509996924023369,1.1198224852071008,0.77560718057022171,0.61542669584245069,0.69153112731351651,null,0.5700404858299597,1.5472972972972971]
[0,2001,0.96539509536784751,0.95686456400742104,0.97585786947489084,0.961569372397165,0.99452366751613075,1.0039135551122871,0.98007246376811608,0.98316642823080613,0.97590304182509513,0.98539534756016567,0.53359926357778464,0.54044909258689622,1.0014792899408285,0.77613516367476243,0.64496717724288843,0.79865395401009531,null,0.56731689363268312,1,null,"Range of Modeled Cycle Performance (Brine Effectiveness, w-h/lb)"]
[0,2002,1,1,1,1,1,1,1,1,1,1,0.47100337526848729,0.47123961857889873,0.9896449704142013,0.78880675818373813,0.66575492341356668,0.77061132922041498,null,0.56223776223776223,1.3716216216216217]
[0,2003,1.0293732970027247,1.0384508348794064,1.0481051651264419,1.06517133045956,1.0145312584720492,0.99930019878172127,1.0132850241545892,0.99842632331902714,1.0106463878326997,1.0148294428010221,0.47100337526848729,0.47062442325438325,1.0044378698224854,0.78563885955649426,0.68708971553610498,0.76051598429612999,null,0.62594773647405222,1.5675675675675675,null,"Tgf","minimum","maximum","GETEM - I"]
[0,2004,1.0556403269754771,1.0662801484230056,1.0816319220574542,1.4239058961057938,1.2198123949465922,1.0472820688260207,1.0188204508856684,1.0662851692894613,1.0398764258555133,1.0777749284136715,0.51549555078244869,0.51737926791756372,1,0.80992608236536434,0.72100656455142231,0.79528883903533376,null,0.71891792418108202,2.0405405405405403,null,75,0.05,1]
[0,2005,1.0825613079019072,1.0868274582560296,1.1023354108460492,1.5004749031928106,1.3408881418424334,1.1032750094710149,1.0175623993558778,1.2265140677157844,1.0932034220532318,1.1552954951792265,0.79410862227677215,0.80775146108889573,1.0784023668639056,0.91129883843716997,0.75765864332603938,0.90465507571508696,1.2114384748700173,0.83271991166727999,2.9070945945945943,null,100,0.3,1.94]
[0,2006,1.0992370572207084,1.1283858998144709,1.1358263485923061,1.6353474099510483,1.4138155397711869,1.2042461007478991,1.0502214170692434,1.3328564616118264,1.141682509505703,1.2227669005770692,1.158944461491255,1.1796370347585357,1.1060157790927023,1.0295670538542767,0.79431072210065634,1.0521592821088053,1.8613518197573657,0.93790945896209077,2.9594594594594592,null,125,0.68,4.24]
[0,2007,1.1288283378746595,1.1682282003710576,1.2094347732645607,1.762767589683641,1.3947297077481973,1.3041066916817561,1.106682769726248,1.3776824034334763,1.2129752851711029,1.3048182022282588,1.1064743786437559,1.1208858812673022,null,1.0834213305174234,0.84026258205689275,1.0897363993269771,1.8318890814558058,1,4.0337837837837842,null,150,2,6.9]
[0,2008,1.1608174386920982,1.2224025974025974,1.2749838813668599,2.160444217140352,1.5001355527842541,1.4756800773172052,1.2451187600644127,1.438149737720553,1.2778517110266161,1.3828934061218601,1.1258054617980975,1.1418025223008303,null,1.0834213305174234,0.88402625820568914,1.1043185642176108,1.668110918544194,1.2126610231873389,2.1959459459459461,null,175,3.5,9.1999999999999993]
[0,2009,1.1927520435967303,1.2787105751391463,1.3297514148577982,1.6132096149631032,1.57799707205986,1.3918536662552192,1.3503925120772948,1.4147353361945636,1.314115969581749,1.4035592604265006,1.0070573795642837,1.0147646877883727,null,1.068637803590285,0.90919037199124719,1.0179472798653952,1.3136915077989599,1.033860875966139,3.4408783783783781,null,200,5.5,11.9]
[0,2010,1.2167302452316076,1.3198515769944341,1.3919335195930942,1.9598158836852484,1.7480344846283145,1.4557303309458969,1.3403280998389695,1.4233667143538389,1.3241920152091253,1.4114509348599122,1,1,null,1,0.94037199124726478,1,1,1.1888479941111518,4.1486486486486482,null,100,null,null,0.81]
[0,2011,1.2377656675749318,1.3573747680890538,1.3623468729851711,2.2202089574048367,1.8615734967196227,1.5426191115609078,1.3597524154589371,1.463996185026228,1.3245722433460076,1.4555481443720846,1.1129180730285364,1.113195939710858,null,0.9704329461457234,0.97319474835886211,1.0673022994952328,1.1169844020797226,1.4341553183658446,4.8496621621621623,null,110,null,null,1.27]
[0,2012,1.2476294277929156,1.3621521335807045,1.36474675836378,2.110396726821071,1.9339044623976576,1.5561559201815327,1.3498892914653784,1.5129709108249876,1.3487167300380229,1.5096497843018646,1.2015955814667076,1.2073208243617348,null,0.98468848996832103,1,1.1020751542344362,1.2859618717504333,1.3556128082443872,4.7854729729729728,null,120,null,null,1.9]
[0,2013,1.2617438692098095,1.3769944341372911,1.3883516011175587,1.9849492218893838,1.9552133600824162,1.5499829198203234,1.3768115942028987,1.5347639484978539,1.3391634980988594,1.5337570482275162,1.3307763117520712,1.3435865887419256,null,1.0295670538542767,1.0278993435448578,1.1177790241166574,1.252166377816291,1.3303643724696359,4.743243243243243,null,130,null,null,2.68]
[{"$f":"IF(AND(F28>0,F30>0),0,IF(F29=0,0,A$7))","v":0},2014,1.2792915531335147,1.4293135435992577,1.433483773909306,2.0349236501790018,1.9864447215745813,1.5565602953109687,1.4118357487922706,1.5547925608011444,1.3665399239543725,1.6390316171897827,1.3869285056765881,1.4029529375576746,null,1.074973600844773,1.0612691466083151,1.1172181716208636,1.2383015597920277,1.2762237762237763,3.4476351351351351,null,140,null,null,3.59]
[0,2015,1.3021582733812951,1.4750000000000001,1.4862424763542561,1.7142857142857144,1.9882888744307095,1.5191283546919059,1.3991545893719806,1.6044647967945049,1.3918996006845408,1.6564791606821785,1.148204970849954,1.1519532451553367,null,1.1546990496304117,1.0913566739606126,1.1037577117218171,1.2322357019064123,1.0697879858657242,2.0633059788980073,null,150,null,null,4.63]
[0,2016,1.3368214519293657,1.5283333333333333,1.5038693035253652,1.6389132340052599,1.9694209499024073,1.5009378842490537,1.4030461621041335,1.6439610761305095,1.4112949229891614,1.6531720798898415,0.96471310217858242,0.95970470624423243,null,1.215417106652587,1.1132385120350108,1.0813236118900729,1.233102253032929,1.0075088339222615,1.6858147713950764,null,160,null,null,5.78]
[0,2017,1.3662524525833879,1.5944444444444443,1.5580395528804816,1.8580192813321648,1.9850357839947954,1.5270700815639691,1.346947738252086,1.657698912421294,1.4381061038220193,1.6796722959826282,0.99294262043571657,0.98892648415872031,null,1.2713833157338965,1.1542669584245075,1.0886146943353896,1.233102253032929,1.1219081272084805,2.0445486518171161,null,170,null,null,7]
[0,2018,1.409,1.653,1.6020000000000001,2.0841367221735321,2.0644111906310996,1.5789461270719052,1.3321256038647342,1.7429879793932457,1.4894466628636622,1.7407807540664837,1.0196379257440933,1.0163026760996614,null,1.3025343189017951,1.1827133479212253,1.1031968592260235,1.233102253032929,1.2102473498233215,2.504,null,180,null,null,8.2799999999999994]
["Default",2019,1.4490000000000001,1.6759999999999999,1.611,1.9470000000000001,2.0920000000000001,1.26,1.4079999999999999,1.7969999999999999,1.5529999999999999,1.794,1.034,1.03,null,1.3340000000000001,1.2250000000000001,1.1080000000000001,1.1919999999999999,1.1160000000000001,2.278,null,190,null,null,9.57]
[0,2020,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,null,200,null,null,10.86]
[0,2021]
[0,2022]
[0,2023]
[0,2024]
[0,2025]
[0,2026]
[0,2027]
[0,2028]
[0,2029]
[0,2030]
[0,2031]
[0,2032]
[0,2033]
[0,2034]
[0,2035]
[0,2036]
[0,2037]
[0,2038]
[0,2039]
[0,2040]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Comment:  As of end of October 2015, the 2015 PPI's are preliminary "]
[null,"Comment:  The model assumes that the most recent PPI's entered are preliminary. It defaults to the prior year unless the User enters a different value for the default year"]
[]
[]
[]
[]
["Scenario","Year","Manufact'ng Labor","Construct","Engineering","Steel","Pipe","Electrical","Turb-Gen","HX's","Pumps","Process Equip","Oil&Gas Well","Drilling Services","Exploration Services","Cement","legal serv (permitting)","O&G Spprt activities","directional drilling","Chemicals","Petroleum Products"]
[]
["Default Inputs",{"$f":"IN!G16","v":2015},{"$f":"LOOKUP($B64,$B$9:$B$54,C$9:C$54)","v":1.3021582733812951},{"$f":"LOOKUP($B64,$B$9:$B$54,D$9:D$54)","v":1.4750000000000001},1.4862424763542561,1.7142857142857144,1.9882888744307095,1.5191283546919059,1.3991545893719806,1.6044647967945049,1.3918996006845408,1.6564791606821785,1.148204970849954,1.1519532451553367,0,1.1546990496304117,1.0913566739606126,1.1037577117218171,1.2322357019064123,1.0697879858657242,2.0633059788980073]
["Default",{"$f":"IN!H16","v":2019},{"$f":"LOOKUP($B65,$B$9:$B$54,C$9:C$54)","v":1.4490000000000001},{"$f":"LOOKUP($B65,$B$9:$B$54,D$9:D$54)","v":1.6759999999999999},1.611,{"$f":"LOOKUP($B65,$B$9:$B$54,F$9:F$54)","v":1.9470000000000001},2.0920000000000001,1.26,1.4079999999999999,1.7969999999999999,1.5529999999999999,1.794,1.034,1.03,0,1.3340000000000001,1.2250000000000001,1.1080000000000001,1.1919999999999999,1.1160000000000001,2.278,"Default"]
["Revised",{"$f":"IN!I16","v":2019},{"$f":"LOOKUP($B66,$B$9:$B$54,C$9:C$54)","v":1.4490000000000001},1.6759999999999999,1.611,1.9470000000000001,2.0920000000000001,1.26,1.4079999999999999,1.7969999999999999,1.5529999999999999,1.794,1.034,1.03,0,1.3340000000000001,1.2250000000000001,1.1080000000000001,1.1919999999999999,1.1160000000000001,2.278,"Revised"]
[]
[]
[]
[]
[]
[]
[null,null,"GETEM Category","Bureau of Labor Statistics Series ID",null,null,null,"Indices Descriptions"]
[]
[null,null,"Manufact'ng Labor","Series ID:","CEU3000000008",null,null,"Industry: Manufacturing",null,null,null,null,null,"Not used"]
[]
[null,null,"Construct'n Labor","Series ID:","CEU2023700008",null,null,"Industry: Heavy and civil engineering construction"]
[]
[null,null,"Engineering","Series ID:","CEU6054134008",null,null,"Industry:      Engineering and drafting services"]
[]
[null,null,"Steel","Series ID:","WPU101",null,null,"Item:       Iron and steel"]
[]
[null,null,"Pipe","Series ID:","PCU332996332996",null,null,"Industry:   Fabricated pipe and pipe fitting mfg"]
[]
[null,null,"Electrical (average)","Series ID:"," PCU33531-33531-",null,null,"Industry:   Electrical equipment mfg"]
[]
[null,null,null,"Series ID:"," WPU10260301",null,null,"Item:       Electric wire and cable"]
[]
[null,null,null,"Series ID:","WPU1173",null,null,"Item:       Motors, generators, motor generator sets"]
[]
[null,null,null,"Series ID:","WPU117929",null,null,"Item:       Miscellaneous electrical industrial apparatus"]
[]
[null,null,null,"Series ID:","PCU3353113353111",null,null,"Industry:  Electric power and specialty transformer mfg"]
[]
[null,null,"Turb-Gen","Series ID:","WPU1197",null,null,"Item:       Turbine and turbine generator sets"]
[]
[null,null,"HX's","Series ID:","WPU1075",null,null,"Item:       Heat exchangers and condensers"]
[]
[null,null,"Pumps","Series ID:","PCU3339113339111Z4",null,null,"Industry:","Pump and pumping equipment manufacturing"]
[]
[null,null,"Process Equip (average)","Series ID:","PCU332911332911",null,null,"Industry:   Industrial valve manufacturing"]
[]
[null,null,null,"Series ID:","PCU333912333912",null,null,"Industry:   Air and gas compressor manufacturing"]
[]
[null,null,null,"Series ID:","PCU334513334513",null,null,"Industry:   Industrial process variable instruments"]
[]
[null,null,null,"Series ID:","WPU1061",null,null,"Item:       Steam and hot water equipment"]
[]
[null,null,null,"Series ID:","WPU10720135",null,null,"Item:       Metal tanks and vessels, custom fabricated"]
[]
[null,null,null,"Series ID:","WPU114902",null,null,"Item:       Metal valves, except fluid power"]
[]
[null,null,null,"Series ID:","WPU10720152 (discontinued)",null,null,"Item:       Metal tanks & vessels, custom fab. and field erected",null,null,null,null,null,"Discontinued"]
[]
[null,null,"Oil&Gas Well","Series ID:","PCU213111213111",null,null,"Industry:   Drilling oil and gas wells",null,null,null,null,null,"Revised PPI (10/2014)"]
[]
[null,null,"Drilling Services","Series ID:","PCU213111213111P",null,null,"Product:","Primary services"]
[]
[null,null,"Cement","Series ID:","WPU13220161",null,null,"Item:","Cement",null,null,null,null,"Added (10/2014)"]
[]
[null,null,"Legal Services","Series ID:","PCU5411--5411--",null,null,"Product:","Legal services",null,null,null,null,"Added (10/2014)"]
[]
[null,null,"Oil&Gas Support Act","Series ID:","PCU213112213112",null,null,"Product:","Support activities for oil and gas operations",null,null,null,null,"Added (10/2014)"]
[]
[null,null,"Oil&Gas Support Act","Series ID:","PCU21311121311103",null,null,"Product:","Oil and gas well directional drilling control",null,null,null,null,"Added (10/2014)"]
[]
[null,null,"Chemicals","Series ID:","WPU061",null,null,"Product:","Industrial chemicals",null,null,null,null,"Added (2/2016)"]
[]
[null,null,{"$f":"U7","v":"Petroleum Products"},"Series ID:","WPU057",null,null,"Product:","Petroleum products, refined",null,null,null,null,"Added (4/2016)"]

{"sheet":"Out-LCOE","index":13,"n_rows":65,"n_cols":6,"rows_kept":65,"cut":false,"hidden":false,"merged":[]}
["These are the overnight costs imported to the EERE COE and COE-DCF worksheets to determine LCOE"]
[]
[]
[]
[null,null,"Default",null,"Revised/Improved"]
[null,"EXPLORATION","Overnight",null,"Overnight"]
[null,"Proportion of Exploration Cost Used",{"$f":"OUT!G114","v":1},null,{"$f":"OUT!H114","v":1}]
[null,"Permitting (Pre-Drilling)",{"$f":"OUT!G78*C7","v":67347.368421052641},null,{"$f":"OUT!H78*E7","v":67347.368421052641}]
[null,"Leasing",{"$f":"OUT!G84*C7","v":1024820.7358572945},null,{"$f":"OUT!H84*E7","v":1024820.7358572945}]
[null,"Permitting (Drilling)",{"$f":"OUT!G103*C7","v":280614.03508771933},null,{"$f":"OUT!H103*E7","v":280614.03508771933}]
[null,"Pre-Drilling",{"$f":"OUT!G80*C7","v":1049016.4532520326},null,{"$f":"OUT!H80*E7","v":1049016.4532520326}]
[null,"Drilling",{"$f":"OUT!G107*C7","v":3233825.0523784072},null,{"$f":"OUT!H107*E7","v":3233825.0523784072}]
[null,"Drilling Full-Size Wells",{"$f":"OUT!G108*C7","v":11403472.461538462},null,{"$f":"OUT!H108*E7","v":11403472.461538462}]
[null,"Stimulation",{"$f":"OUT!G110*C7","v":2235333.7783711618},null,{"$f":"OUT!H110*E7","v":2235333.7783711618}]
[null,"other (indirect)",{"$f":"OUT!G111*C7","v":509333.01310865936},null,{"$f":"OUT!H111*E7","v":509333.01310865936}]
[null,null,{"$f":"SUM(C8:C15)","v":19803762.898014791},null,{"$f":"SUM(E8:E15)","v":19803762.898014791}]
[]
[null,"DRILLING"]
[null,"Permitting (Field & Plant)",{"$f":"OUT!G234","v":1181532.7793167129},null,{"$f":"OUT!H234","v":1181532.7793167129}]
[null,"Drilling before PPA",{"$f":"OUT!G223+OUT!G224","v":8965805.1360782832},null,{"$f":"OUT!H223+OUT!H224","v":8965805.1360782832}]
[null,"Drilling after PPA",{"$f":"OUT!G229+OUT!G230","v":11736532.950081717},null,{"$f":"OUT!H229+OUT!H230","v":11736532.950081717}]
[null,"Stimulation before PPA",{"$f":"OUT!G228","v":0},null,{"$f":"OUT!H228","v":0}]
[null,"Stimulation after PPA",{"$f":"OUT!G233","v":2817620.5875752242},null,{"$f":"OUT!H233","v":3207323.5332246455}]
[null,"Well Testing",{"$f":"OUT!G225","v":162591.23517500726},null,{"$f":"OUT!H225","v":162591.23517500726}]
[null,"other(indirect) before PPA",{"$f":"OUT!G226","v":480441.91427648847},null,{"$f":"OUT!H226","v":480441.91427648847}]
[null,"other (indirect)) after PPA",{"$f":"OUT!G231","v":617712.26053061604},null,{"$f":"OUT!H231","v":617712.26053061604}]
[null,null,{"$f":"SUM(C19:C26)","v":25962236.863034047},null,{"$f":"SUM(E19:E26)","v":26351939.80868347}]
[]
[null,"GF GATHERING SYSTEM"]
[null,"Surface Equipment before PPA",{"$f":"OUT!G261","v":3296165.9310189737},null,{"$f":"OUT!H261","v":3296165.9310189737}]
[null,"Surface Equipment after PPA",{"$f":"OUT!G263","v":2197443.9540126491},null,{"$f":"OUT!H263","v":2197443.9540126491}]
[null,"Production Pump",{"$f":"OUT!G253","v":0},null,{"$f":"OUT!H253","v":0}]
[null,"Injection Pump",{"$f":"OUT!G255","v":1001844.2593788418},null,{"$f":"OUT!H255","v":1001844.2593788418}]
[null,"other(indirect) before PPA",{"$f":"OUT!G262","v":449477.17241167859},null,{"$f":"OUT!H262","v":449477.17241167859}]
[null,"other (Indirect) after PPA",{"$f":"OUT!G264","v":299651.44827445236},null,{"$f":"OUT!H264","v":299651.44827445236}]
[null,"other (indirect) pumps",{"$f":"OUT!G265","v":136615.12627893308},null,{"$f":"OUT!H265","v":136615.12627893308}]
[null,null,{"$f":"SUM(C30:C36)","v":7381197.8913755286},null,{"$f":"SUM(E30:E36)","v":7381197.8913755286}]
[]
[null,"RE-DRILLING WELL FIELD"]
[null,"Replacement Cost",{"$f":"OUT!G311*OUT!G299","v":0},null,{"$f":"OUT!H311*OUT!H299","v":0}]
[null,"PV of Replacement"]
[]
[null,"POWER PLANT"]
[null,"Engineering before PPA",{"$f":"OUT!G446*0.5","v":2307148.5883785901},null,{"$f":"OUT!H446*0.5","v":2307148.5883785901}]
[null,"Engineering after PPA",{"$f":"OUT!G446*0.5","v":2307148.5883785901},null,{"$f":"OUT!H446*0.5","v":2307148.5883785901}]
[null,"Transmission",{"$f":"OUT!G428","v":0},null,{"$f":"OUT!H428","v":0}]
[null,"Power Plant",{"$f":"OUT!G447-OUT!G446","v":81519250.122710183},null,{"$f":"OUT!H447-OUT!H446","v":81519250.122710198}]
[null,null,{"$f":"SUM(C44:C47)","v":86133547.29946737},null,{"$f":"SUM(E44:E47)","v":86133547.299467385}]
[]
[null,"Total Capital Cost (w/o contingency)",{"$f":"C16+C27+C37+C48","v":139280744.95189172},null,{"$f":"E16+E27+E37+E48","v":139670447.89754117}]
[]
[null,"Annual O&M COSTS",{"$f":"SUM(C53:C64)-C64","v":5370068.9371368447},null,{"$f":"SUM(E53:E64)-E64","v":5373262.0656477604}]
[null,"Labor (Plant)",{"$f":"OUT!G353","v":1318906.7495121772},null,{"$f":"OUT!H353","v":1318906.7495121772}]
[null,"Labor (Well Field)",{"$f":"OUT!G354","v":181452.00212354332},null,{"$f":"OUT!H354","v":181452.00212354332}]
[null,"Well Field Maintenance",{"$f":"OUT!G360","v":606539.89714668412},null,{"$f":"OUT!H360","v":606539.89714668412}]
[null,"Reservoir Maintenance",null,null,null,"This cost is rolled into the Well Field Maintenance Cost"]
[null,"Surface Equip Maintenance",{"$f":"OUT!G361","v":97431.812166156975},null,{"$f":"OUT!H361","v":97431.812166156975}]
[null,"Chemicals - GF",{"$f":"OUT!G367","v":453814.79326503346},null,{"$f":"OUT!H367","v":453814.79326503346}]
[null,"Makeup Water Cost",{"$f":"OUT!G396","v":0},null,{"$f":"OUT!H396","v":0}]
[null,"Plant Maintenance",{"$f":"OUT!G380-C61","v":1550403.8513904125},null,{"$f":"OUT!H380-E61","v":1550403.8513904128}]
[null,"Chemicals - CW",{"$f":"OUT!G379","v":121648.42250405405},null,{"$f":"OUT!H379","v":121648.42250405405}]
[null,"Production pump",{"$f":"OUT!G393","v":0},null,{"$f":"OUT!H393","v":0}]
[null,"Taxes & Insurance",{"$f":"OUT!G413","v":1039871.4090287824},null,{"$f":"OUT!H413","v":1043064.5375396977}]
[null,"Makeup Water Cost - Plant",{"$f":"OUT!G396-OUT!G397","v":0},null,{"$f":"OUT!H396-OUT!H397","v":0},"Included in above water costs"]
[null,"Royalties",{"$f":"'EERE COE'!D152","v":1.6985017581678482E-3},null,{"$f":"'EERE COE'!D306","v":1.7023447037422166E-3},"per kW-hr"]

{"sheet":"OUT","index":14,"n_rows":740,"n_cols":38,"rows_kept":740,"cut":false,"hidden":false,"merged":[[4,6,4,7],[5,6,5,7],[6,6,6,7],[7,6,7,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fixed Charge Rate"]
[null,null,null,null,"# of Calculated/Inputted differences",{"$f":"SUM(D54:D750)","v":22},"Differences can be found at locations having ** in column to the right of Revised Scenario - some differences may occur with binary optimization macro",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EERE Discounted Cash Flow"]
[null,null,null,null,null,null,"Default","Revised"]
[{"$f":"IN!A4","v":0},null,null,null,"SCENARIO"]
[{"$f":"IN!A9","v":0},null,null,null,"Resource type",null,{"$f":"IN!G4","v":"Hydrothermal"}]
[null,null,null,null,"Resource temperature","C",{"$f":"IN!G5","v":225}]
[null,null,null,null,"Resource Depth","m",{"$f":"IN!G7","v":5000}]
[null,null,null,null,"Conversion System",null,{"$f":"IN!G9","v":"Flash"}]
[{"$f":"IN!B210","v":0},null,null,null,"Power Sales","MW",{"$f":"IN!G10","v":40},{"$f":"IF(A9=0,IN!I10,'Well Count'!K9/1000)","v":40}]
[null,null,null,null,"Project Life (Period of Operation)","yr(s)",{"$f":"IN!H23","v":30},{"$f":"IN!I23","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lb/hr","w-hr/lb","lb","psi","hp","inch","meter","≤115kV","Flat","Rural","w-hr/lb,gf","KJ/h-m^2-C","mm-Hg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kg/s","kW-s/kg","kg","bar","kW","cm","ft","230kV","Hilly","Suburban","kW-s/kg,gf","btu/h-sqft-F","inch-Hg"]
[null,null,null,null,"LCOE - EERE Methodology","$/ kWh",{"$f":"G13+G21","v":6.9939147500138965E-2},{"$f":"H13+H21","v":7.0097388335668434E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gpm",null,null,null,null,null,null,"500kV","Mountainous ","Urban"]
[null,null,null,null,"Capital Cost Recovery         ","$/ kWh",{"$f":"SUM(G14:G20)","v":4.9779732908170171E-2},{"$f":"SUM(H14:H20)","v":4.9923153645355503E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/Geofluid!H36","v":52.374923246871539},{"$f":"2.20462*3.6","v":7.9366319999999995},2.2046199999999998,14.503769999999999,0.74570000000000003,2.54,3.2808299999999999,null,"Forested",null,{"$f":"3.6*2.20462","v":7.9366319999999995},{"$f":"1/(1.8*1.055056*10.76391)","v":4.891949052762827E-2},3.9369960000000002E-2]
[null,null,null,null,"Exploration","$/ kWh",{"$f":"'EERE COE'!D136","v":6.561891569468202E-3},{"$f":"'EERE COE'!D290","v":6.5618915694682011E-3}]
[null,null,null,null,"Drilling","$/ kWh",{"$f":"'EERE COE'!D137","v":7.172659616607218E-3},{"$f":"'EERE COE'!D291","v":7.1726596166072172E-3}]
[null,null,null,null,"Field Gathering System","$/ kWh",{"$f":"'EERE COE'!D138","v":2.7460075201269168E-3},{"$f":"'EERE COE'!D292","v":2.7460075201269168E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2.20462*3600","v":7936.6319999999996},"convert lb/hr to kg/s"]
[null,null,null,null,"Stimulation","$/ kWh",{"$f":"'EERE COE'!D139","v":1.0369570625266224E-3},{"$f":"'EERE COE'!D293","v":1.1803777997119506E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7.4805/(60*Z13)","v":2.3804330826861326E-3},"convert lb/hr to gpm"]
[null,null,null,null,"Power Plant","$/ kWh",{"$f":"'EERE COE'!D140","v":3.1219053786332891E-2},{"$f":"'EERE COE'!D294","v":3.1219053786332902E-2}]
[null,null,null,null,"Permitting","$/ kWh",{"$f":"'EERE COE'!D141","v":1.0431633531083212E-3},{"$f":"'EERE COE'!D295","v":1.0431633531083214E-3}]
[null,null,null,null,"Makeup Well Costs","$/ kWh",{"$f":"'EERE COE'!D142","v":0},{"$f":"'EERE COE'!D296","v":0}]
[null,null,null,null,"O&M Costs          ","$/ kWh",{"$f":"SUM(G22:G29)","v":2.015941459196879E-2},{"$f":"SUM(H22:H29)","v":2.0174234690312928E-2}]
[null,null,null,null,"O&M - Labor","$/ kWh",{"$f":"'EERE COE'!D145","v":5.1578466603717666E-3},{"$f":"'EERE COE'!D299","v":5.1578466603717666E-3}]
[null,null,null,null,"Maintenance - Plant","$/ kWh",{"$f":"'EERE COE'!D146","v":5.7480847347151694E-3},{"$f":"'EERE COE'!D300","v":5.7480847347151712E-3}]
[null,null,null,null,"Maintenance- Wells/Reservoir","$/ kWh",{"$f":"'EERE COE'!D147","v":3.6452261119462566E-3},{"$f":"'EERE COE'!D301","v":3.6452261119462566E-3}]
[null,null,null,null,"Maintenance- Gathering System","$/ kWh",{"$f":"'EERE COE'!D148","v":3.3494545650985462E-4},{"$f":"'EERE COE'!D302","v":3.3494545650985462E-4}]
[null,null,null,null,"Water Makeup Costs","$/ kWh",{"$f":"'EERE COE'!D149","v":0},{"$f":"'EERE COE'!D303","v":0}]
[null,null,null,null,"Production Pump Maintenance","$/ kWh",{"$f":"'EERE COE'!D150","v":0},{"$f":"'EERE COE'!D304","v":0}]
[null,null,null,null,"Taxes & Insurance","$/ kWh",{"$f":"'EERE COE'!D151","v":3.5748098702578961E-3},{"$f":"'EERE COE'!D305","v":3.5857870230276631E-3}]
[null,null,null,null,"Royalties","$/ kWh",{"$f":"'EERE COE'!D152","v":1.6985017581678482E-3},{"$f":"'EERE COE'!D306","v":1.7023447037422166E-3}]
[]
[null,null,null,null,"LCOE - Fixed Charge Rate","$/ kWh",{"$f":"G32+G40","v":{"$error":"#REF!"}},{"$f":"H32+H40","v":{"$error":"#REF!"}}]
[null,null,null,null,"Capital Cost Recovery         ",null,{"$f":"SUM(G33:G39)","v":5.5506553891845771E-2},{"$f":"SUM(H33:H39)","v":5.1983195263596065E-2}]
[null,null,null,null,"Exploration","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!F21,'LCOE Binary'!F21)/100","v":2.5873014216212117E-3},{"$f":"IF(IN!A$9=0,'LCOE Flash'!F37,'LCOE Binary'!F37)/100","v":2.5873014216212117E-3}]
[null,null,null,null,"Drilling","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!F22,'LCOE Binary'!F22)/100","v":8.08609748296143E-3},{"$f":"IF(IN!A$9=0,'LCOE Flash'!F38,'LCOE Binary'!F38)/100","v":8.08609748296143E-3}]
[null,null,null,null,"Field-Makeup","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!F24,'LCOE Binary'!F23)/100","v":2.7175184987652469E-3},{"$f":"IF(IN!A$9=0,'LCOE Flash'!F40,'LCOE Binary'!F39)/100","v":2.7175184987652469E-3}]
[null,null,null,null,"Field Gathering System","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!F25,'LCOE Binary'!F24)/100","v":3.1711588226630477E-2},{"$f":"IF(IN!A$9=0,'LCOE Flash'!F41,'LCOE Binary'!F40)/100","v":3.1711588226630477E-2}]
[null,null,null,null,"Plant","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!F26,'LCOE Binary'!F25)/100","v":9.4041619603548279E-4},{"$f":"IF(IN!A$9=0,'LCOE Flash'!F42,'LCOE Binary'!F41)/100","v":9.4041619603548279E-4}]
[null,null,null,null,"Permitting","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!F27,'LCOE Binary'!F26)/100","v":5.9187520332097E-3},{"$f":"IF(IN!A$9=0,'LCOE Flash'!F43,'LCOE Binary'!F42)/100","v":5.9402734375822164E-3}]
[null,null,null,null,"Contingency","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!H28,'LCOE Binary'!F27)/100","v":3.544880032622222E-3},{"$f":"IF(IN!A$9=0,'LCOE Flash'!F44,'LCOE Binary'!F43)/100","v":0}]
[null,null,null,null,"O&M Costs          ",null,{"$f":"SUM(G41:G45)","v":{"$error":"#REF!"}},{"$f":"SUM(H41:H45)","v":{"$error":"#REF!"}}]
[null,null,null,null,"Well Field","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!G23+'LCOE Flash'!G25,'LCOE Binary'!G22)/100","v":1.0196059655460731E-2},{"$f":"IF(IN!A$9=0,'LCOE Flash'!G39+'LCOE Flash'!G41,'LCOE Binary'!G38)/100","v":1.0196059655460731E-2}]
[null,null,null,null,"GF Gathering System","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!G24+'LCOE Flash'!G26,'LCOE Binary'!G24)/100","v":2.4977402410522377E-3},{"$f":"IF(IN!A$9=0,'LCOE Flash'!G40+'LCOE Flash'!G42,'LCOE Binary'!G40)/100","v":2.4977402410522377E-3}]
[null,null,null,null,"Plant","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!G26,'LCOE Binary'!G25)/100","v":0},{"$f":"IF(IN!A$9=0,'LCOE Flash'!G42,'LCOE Binary'!G41)/100","v":0}]
[null,null,null,null," Taxes & Insurance","$/ kWh",{"$f":"IF(IN!A$9=0,'LCOE Flash'!#REF!,'LCOE Binary'!G28)/100","v":{"$error":"#REF!"}},{"$f":"IF(IN!A$9=0,'LCOE Flash'!#REF!,'LCOE Binary'!G44)/100","v":{"$error":"#REF!"}}]
[null,null,null,null,"Royalties","$/ kWh",{"$f":"IF(IN!A$9=0, 'LCOE Flash'!I29,'LCOE Binary'!I29)/100","v":1.8537168259198608E-3},{"$f":"IF(IN!A$9=0,'LCOE Flash'!I45,'LCOE Binary'!I45)/100","v":1.8545717347691923E-3}]
[]
[null,null,null,null,"LCOE - Discounted Cash Flow Sheet","$/ kWh",{"$f":"'DCF-COE'!G1","v":0.10230703562351259},{"$f":"'DCF-COE'!G5","v":0.10070993979743122},null,"Must run macros on DCF -COE sheet to update LCOE - use hyperlink"]
[]
[]
[null,null,null,null,"ECONOMIC PARAMETERS"]
[null,null,null,null,"General Project Variables :"]
[null,null,null,{"$f":"IF(ROUND(G52,6)=ROUND(H52,6),0,1)","v":0},"Net Capacity Factor",null,{"$f":"IN!H22","v":0.95},{"$f":"IN!I22","v":0.95},{"$f":"IF(D52=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G53,6)=ROUND(H53,6),0,1)","v":0},"Contingency",null,{"$f":"IN!H17","v":0.15},{"$f":"IN!I17","v":0.15}," "]
[null,null,null,{"$f":"IF(ROUND(G54,6)=ROUND(H54,6),0,1)","v":0},"Royalty (thru Yr 10)",null,{"$f":"IN!H18","v":1.7500000000000002E-2},{"$f":"IN!I18","v":1.7500000000000002E-2}," "]
[null,null,null,{"$f":"IF(ROUND(G55,6)=ROUND(H55,6),0,1)","v":0},"Royalty (after Yr 10)",null,{"$f":"IN!H19","v":3.5000000000000003E-2},{"$f":"IN!I19","v":3.5000000000000003E-2}," "]
[null,null,null,{"$f":"IF(ROUND(G56,6)=ROUND(H56,6),0,1)","v":0},"BLM royalty wt'd avg (used with FCR calculation)",null,{"$f":"(G54*10+G55*(G10-10))/G10*G303","v":2.5702607893975382E-2},{"$f":"(H54*10+H55*(H10-10))/H10*H303","v":2.5702607893975382E-2}," "]
[null,null,null,null,"Discount Rate During Operation",null,{"$f":"IN!H20","v":7.0000000000000007E-2},{"$f":"IN!I20","v":7.0000000000000007E-2}," "]
[]
[null,null,null,null,"Project Schedule & Durations :",null,null,null," "]
[null,null,null,{"$f":"IF(ROUND(G60,6)=ROUND(H60,6),0,1)","v":0},"Year of Project Initiation",null,{"$f":"IN!H26","v":2019},{"$f":"IN!I26","v":2019}," "]
[null,null,null,{"$f":"IF(ROUND(G61,6)=ROUND(H61,6),0,1)","v":0},"Duration of Pre-Startup Activities",null,{"$f":"'EERE COE'!E32","v":4.5},{"$f":"'EERE COE'!E186","v":4.5},{"$f":"IF(D61=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G62,6)=ROUND(H62,6),0,1)","v":0},"Year to Begin Operations",null,{"$f":"IN!H34","v":2022},{"$f":"IN!I34","v":2022},{"$f":"IF(D62=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G63,6)=ROUND(H63,6),0,1)","v":0},"Year to Cease Operations / Commence Decommissioning",null,{"$f":"G62+G10","v":2052},{"$f":"H62+H10","v":2052},{"$f":"IF(D63=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,null,"Depreciation Schedule"]
[null,null,null,null,"Year 1",null,{"$f":"'DEFAULT Inputs'!R66","v":0.2}]
[null,null,null,null,"Year 2",null,{"$f":"'DEFAULT Inputs'!R67","v":0.32}]
[null,null,null,null,"Year 3",null,{"$f":"'DEFAULT Inputs'!R68","v":0.192}]
[null,null,null,null,"Year 4",null,{"$f":"'DEFAULT Inputs'!R69","v":0.1152}]
[null,null,null,null,"Year 5",null,{"$f":"'DEFAULT Inputs'!R70","v":0.1152}]
[null,null,null,null,"Year 6",null,{"$f":"'DEFAULT Inputs'!R71","v":5.7599999999999998E-2}]
[{"$f":"IF(OUT!G72=OUT!Z1,1,0)","v":0},null,null,null,"Method used to Calculate Cost of Electricity",null,{"$f":"'DEFAULT Inputs'!R51","v":"EERE Discounted Cash Flow"},null,null,"FCR calculates - its results are integrated into Binary Output and Flash Output sheets"]
[]
[null,null,null,null,"EXPLORATION/DISCOVERY"]
[null,null,null,null,"Pre-Drilling Exploration Costs"]
[null,null,null,{"$f":"IF(ROUND(G76,6)=ROUND(H76,6),0,1)","v":0},"# of Sites Evaluated",null,{"$f":"IN!H49","v":1},{"$f":"IN!I49","v":1},{"$f":"IF(D76=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Permitting Costs",null,{"$f":"IN!H50","v":67347.368421052641},{"$f":"IN!I50","v":67347.368421052641}," "]
[null,null,null,0,"Total pre-drilling permitting",null,{"$f":"Exploration!E20","v":67347.368421052641},{"$f":"Exploration!F20","v":67347.368421052641}," "]
[null,null,null,0,"Pre-drilling Exploration activities",null,{"$f":"IN!H51","v":1049016.4532520326},{"$f":"IN!I51","v":1049016.4532520326}," "]
[null,null,null,0,"Total pre-drilling exploration",null,{"$f":"Exploration!E19","v":1049016.4532520326},{"$f":"Exploration!F19","v":1049016.4532520326}," "]
[null,null,null,0,"Lease Acreage per well",null,{"$f":"IN!H65","v":2600},{"$f":"IN!I65","v":2600}," "]
[null,null,null,{"$f":"IF(ROUND(G82,0)=ROUND(H82,0),0,1)","v":0},"Total acreage Leased","acre",{"$f":"Exploration!E34","v":29280.592453065557},{"$f":"Exploration!F34","v":29280.592453065557}," ","Acreage is for sites drilled"]
[null,null,null,{"$f":"IF(ROUND(G83,0)=ROUND(H83,0),0,1)","v":0},"            \"                                                            \"","hectare",{"$f":"G82/IN!AF12","v":11849.482426482717},{"$f":"H82/IN!AF12","v":11849.482426482717}," "]
[null,null,null,{"$f":"IF(ROUND(G84,0)=ROUND(H84,0),0,1)","v":0},"Leasing Costs",null,{"$f":"(Exploration!E36)","v":1024820.7358572945},{"$f":"(Exploration!F36)","v":1024820.7358572945}," ","Leasing costs based on # sites drilled"]
[null,null,null,null,"Exploration Drilling Costs",null,null,null," "]
[null,null,null,{"$f":"IF(ROUND(G86,6)=ROUND(H86,6),0,1)","v":0},"# of Exploration sites drilled",null,{"$f":"Exploration!E40","v":1},{"$f":"Exploration!F40","v":1}," "]
[null,null,null,null,"Other Locations"]
[null,null,null,{"$f":"IF(ROUND(G88,6)=ROUND(H88,6),0,1)","v":0},"No. Sites Drilled",null,{"$f":"IN!H56","v":1},{"$f":"IN!I56","v":1},{"$f":"IF(D88=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G89,6)=ROUND(H89,6),0,1)","v":0},"No. Wells Drilled at each 'Unsuccessful' Site",null,{"$f":"IN!H57","v":1},{"$f":"IN!I57","v":1}," "]
[null,null,null,0,"Total Wells at 'Unsuccessful' Sites",null,{"$f":"(G88-1)*G89","v":0},{"$f":"(H88-1)*H89","v":0}," "]
[null,null,null,0,"Exploration drilling costs at unsuccessful sites",null,{"$f":"Exploration!E47","v":0},{"$f":"Exploration!F47","v":0}," "]
[null,null,null,0,"# sites permitted for drilling (Exploration & initial Drilling)",null,{"$f":"G86","v":1},{"$f":"H86","v":1}," "]
[null,null,null,{"$f":"IF(ROUND(G93,6)=ROUND(H93,6),0,1)","v":0},"# full-sized test wells drilled",null,{"$f":"IN!H59*IN!H61","v":4},{"$f":"IN!I59*IN!I61*(1-IN!B53)","v":4}," "]
[null,null,null,{"$f":"IF(ROUND(G94,6)=ROUND(H94,6),0,1)","v":0},"# wells stimulated",null,{"$f":"IN!H62","v":2},{"$f":"IN!I62","v":2}," "]
[null,null,null,{"$f":"IF(ROUND(G95,2)=ROUND(H95,2),0,1)","v":0},"Successful full-size wells drilled at developed site",null,{"$f":"IN!H61","v":3},{"$f":"IN!I61*(1-IN!B53)","v":3}," "]
[null,null,null,{"$f":"IF(ROUND(G96,2)=ROUND(H96,2),0,1)","v":0},"Production",null,{"$f":"'Well Count'!I79","v":3},{"$f":"'Well Count'!K79","v":3}," "]
[null,null,null,0,"Injection",null,{"$f":"'Well Count'!I80","v":0},{"$f":"'Well Count'!K80","v":0}," "]
[null,null,null,0,"Wells successfully stimulated at developed site",null,{"$f":"'Well Count'!I116","v":2},{"$f":"'Well Count'!K116","v":2}," "]
[null,null,null,0,"Production",null,{"$f":"IF(IN!$A$94=3,'Well Count'!$I$116/2,IF(IN!$A$94=2,'Well Count'!$I$116,0))","v":1},{"$f":"IF(IN!$B$94=3,'Well Count'!$K$116/2,IF(IN!$B$94=2,'Well Count'!$K$116,0))","v":1}," "]
[null,null,null,0,"Injection",null,{"$f":"IF(IN!$A$94=3,'Well Count'!$I$116/2,IF(IN!$A$94=1,'Well Count'!$I$116,0))","v":1},{"$f":"IF(IN!$B$94=3,'Well Count'!$K$116/2,IF(IN!$B$94=1,'Well Count'!$K$116,0))","v":1}," "]
[null,null,null,0,"Cost multiplier for test wells",null,{"$f":"IN!H60","v":1},{"$f":"IN!I60","v":1}," "]
[null,null,null,0,"Other costs - % of total drilling/stimulation at developed site",null,{"$f":"IN!H69","v":3.5999999999999997E-2},{"$f":"IN!I69","v":3.5999999999999997E-2}," "]
[null,null,null,0,"Permitting cost for Exploration  Drilling",null,{"$f":"Exploration!E56","v":280614.03508771933},{"$f":"Exploration!F56","v":280614.03508771933}," "]
[null,null,null,0,"Full-sized Exploration Well Cost","per well",{"$f":"Exploration!E51*Exploration!E52","v":2850868.1153846155},{"$f":"Exploration!F51*Exploration!F52","v":2850868.1153846155}," "]
[null,null,null,0,"Total drilling costs at undeveloped sites",null,{"$f":"Exploration!E47","v":0},{"$f":"Exploration!F47","v":0}," "]
[null,null,null,0,"Total drilling costs at developed site",null,{"$f":"Exploration!E54","v":14637297.513916869},{"$f":"Exploration!F54","v":14637297.513916869}," "]
[null,null,null,{"$f":"IF(ROUND(G107,6)=ROUND(H107,6),0,1)","v":0},"Exploration drilling costs (small-diameter)",null,{"$f":"Exploration!E40*Exploration!E41","v":3233825.0523784072},{"$f":"Exploration!F40*Exploration!F41","v":3233825.0523784072},{"$f":"IF(D107=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Exploration drilling costs (full-size wells)",null,{"$f":"Exploration!E53+Exploration!E46","v":11403472.461538462},{"$f":"Exploration!F53+Exploration!F46","v":11403472.461538462}]
[null,null,null,0,"Total Exploration drilling cost",null,{"$f":"Exploration!E55","v":14637297.513916869},{"$f":"Exploration!F55","v":14637297.513916869}," "]
[null,null,null,0,"Exploration Stimulation Costs",null,{"$f":"Exploration!E59","v":2235333.7783711618},{"$f":"Exploration!F59","v":2235333.7783711618}," "]
[null,null,null,{"$f":"IF(ROUND(G111,0)=ROUND(H111,0),0,1)","v":0},"Indirect Costs (drilling phase -full sized wells)",null,{"$f":"Exploration!E60","v":509333.01310865936},{"$f":"Exploration!F60","v":509333.01310865936}," "]
[null,null,null,{"$f":"IF(ROUND(G112,0)=ROUND(H112,0),0,1)","v":0},"Resource Potential discovered- successful site","MW",{"$f":"Exploration!E10","v":84.205364738882793},{"$f":"Exploration!F10","v":84.205364738882793}," "]
[null,null,null,0,"# Reservoirs found",null,{"$f":"Exploration!E12","v":2.0240369116375665},{"$f":"Exploration!F12","v":2.0240369116375665}," "]
[null,null,null,0,"Proportioning Ratio for Exploration Costs",null,{"$f":"IF(IN!A47=0,G437/G112,1)","v":1},{"$f":"IF(IN!B47=0,H437/H112,1)","v":1}," "]
[null,null,null,{"$f":"IF(ROUND(G115,0)=ROUND(H115,0),0,1)","v":0},"TOTAL COST FOR EXPLORATION/DISCOVERY",null,{"$f":"Exploration!E66","v":19803762.898014788},{"$f":"Exploration!F66","v":19803762.898014788}," "]
[]
[null,null,null,null,"DRILLING ACTIVITIES"]
[null,null,null,null,"Flow Required"]
[null,null,null,{"$f":"IF(ROUND(G119,0)=ROUND(H119,0),0,1)","v":0},"Total Production Flow Required For Sales","kg/s",{"$f":"'Resource Definition'!E17","v":502.34336826447651},{"$f":"'Resource Definition'!I17","v":502.34336826447651},{"$f":"IF(D119=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G120,0)=ROUND(H120,0),0,1)","v":0},"            \"                                                            \"","lb/hr",{"$f":"'Resource Definition'!E16","v":3986914.4515556283},{"$f":"'Resource Definition'!I16","v":3986914.4515556283}," "]
[null,null,null,0,"            \"                                                            \"","gpm",{"$f":"G120/(60/Geofluid!H36)*7.4805","v":9490.5830583224561},{"$f":"H120/(60/Geofluid!I36)*7.4805","v":9490.5830583224561}," "]
[null,null,null,0,"Total Injection Flow Required For Sales","kg/s",{"$f":"'Resource Definition'!E21","v":417.05136656161699},{"$f":"'Resource Definition'!I21","v":417.05136656161699}," "]
[null,null,null,0,"            \"                                                            \"","lb/hr",{"$f":"'Resource Definition'!E20","v":3309983.2214966593},{"$f":"'Resource Definition'!I20","v":3309983.2214966593}," "]
[null,null,null,1,"            \"                                                            \"","gpm",{"$f":"'Resource Definition'!E22","v":6910.82606930765},{"$f":"'Resource Definition'!I22","v":6882.3145016537146},"**"]
[null,null,null,{"$f":"IF(ROUND(G125,3)=ROUND(H125,3),0,1)","v":0},"Production to Injection Well Flow Ratio",null,{"$f":"IN!H79","v":0.75},{"$f":"IN!I79","v":0.75}," "]
[]
[null,null,null,null,"Wells use for Injection"]
[null,null,null,{"$f":"IF(G128=H128,0,1)","v":0},"Will new wells be required for fluid disposal (injection)?",null,{"$f":"IN!H76","v":"Yes"},{"$f":"IN!I76","v":"Yes"},{"$f":"IF(D128=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(G129=H129,0,1)","v":0},"Are failed wells used to supplement injection",null,{"$f":"IN!H77","v":"Yes"},{"$f":"IN!I77","v":"Yes"}," "]
[null,null,null,{"$f":"IF(G130=H130,0,1)","v":0},"Relative productivity of failed wells",null,{"$f":"IN!H78","v":0.3},{"$f":"IN!I78","v":0.3}," "]
[null,null,null,null,"Well Count"]
[null,null,null,null,"Production Well Count"]
[null,null,null,{"$f":"IF(ROUND(G133,2)=ROUND(H133,2),0,1)","v":0},"# of Successful Production wells required",null,{"$f":"'Well Count'!I107","v":6.2792921033059566},{"$f":"'Well Count'!K107","v":6.2792921033059566},{"$f":"IF(D133=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Spare wells",null,{"$f":"IN!H80","v":0},{"$f":"IN!I80","v":0}," "]
[null,null,null,0,"# successful Exploration wells used for production",null,{"$f":"G96","v":3},{"$f":"H96","v":3}," "]
[null,null,null,{"$f":"IF(ROUND(G136,2)=ROUND(H136,2),0,1)","v":0},"# of Successful Production wells drilled this phase",null,{"$f":"'Well Count'!I81","v":3.2792921033059566},{"$f":"'Well Count'!K81","v":3.2792921033059566}," "]
[null,null,null,{"$f":"IF(ROUND(G137,2)=ROUND(H137,2),0,1)","v":0},"Production wells drilled (including spare & dry wells)",null,{"$f":"'Well Count'!I85+G134","v":3.3124162659656129},{"$f":"'Well Count'!K85+H134","v":3.3124162659656129}," "]
[null,null,null,{"$f":"IF(ROUND(G138,2)=ROUND(H138,2),0,1)","v":0},"# Failed Production wells used to supplement injection",null,{"$f":"'Well Count'!I82","v":0},{"$f":"'Well Count'!K82","v":0}," "]
[null,null,null,{"$f":"IF(ROUND(G139,2)=ROUND(H139,2),0,1)","v":0},"Injection flow in failed production wells","lb/hr",{"$f":"'Well Count'!I56","v":0},{"$f":"'Well Count'!K56","v":0}," "]
[null,null,null,{"$f":"IF(ROUND(G140,2)=ROUND(H140,2),0,1)","v":0},"# wells used for Production",null,{"$f":"'Well Count'!I92","v":6.2792921033059566},{"$f":"'Well Count'!K92","v":6.2792921033059566},{"$f":"IF(D140=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Injection Well Count"]
[null,null,null,{"$f":"IF(ROUND(G142,2)=ROUND(H142,2),0,1)","v":0},"# of Successful Injection wells required",null,{"$f":"'Well Count'!I108","v":3.9098565615151593},{"$f":"'Well Count'!K108","v":3.9098565615151593},{"$f":"IF(D142=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"# of Successful Injection wells drilled this phase",null,{"$f":"'Well Count'!I119","v":3.9098565615151593},{"$f":"'Well Count'!K119","v":3.9098565615151593}," "]
[null,null,null,0,"# Failed Injection wells used to supplement injection",null,{"$f":"'Well Count'!I84","v":0},{"$f":"'Well Count'!K84","v":0}," "]
[null,null,null,0,"Injection flow in failed injection wells","lb/hr",{"$f":"'Well Count'!I57","v":0},{"$f":"'Well Count'!K57","v":0}," "]
[null,null,null,0,"# wells used for Injection",null,{"$f":"'Well Count'!I93","v":3.9098565615151593},{"$f":"'Well Count'!K93","v":3.9098565615151593},{"$f":"IF(D146=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"# failed wells supporting injection",null,{"$f":"'Well Count'!I82+'Well Count'!I84","v":0},{"$f":"'Well Count'!K82+'Well Count'!K84","v":0},{"$f":"IF(D147=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Injection wells drilled (including dry wells)",null,{"$f":"'Well Count'!I86","v":3.9493500621365247},{"$f":"'Well Count'!K86","v":3.9493500621365247},{"$f":"IF(D148=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Ratio of injection to production wells drilled (excluding spare wells)",null,{"$f":"G148/(G137-G134)","v":1.1922867613938726},{"$f":"H148/(H137-H134)","v":1.1922867613938726},{"$f":"IF(D149=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Ratio of wells used - injection to production ",null,{"$f":"G146/G140","v":0.62265881204294926},{"$f":"H146/H140","v":0.62265881204294926},{"$f":"IF(D150=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Total Well Count"]
[null,null,null,{"$f":"IF(ROUND(G152,2)=ROUND(H152,2),0,1)","v":0},"Total wells drilled at successful site - Drilling Phase",null,{"$f":"'Well Count'!I87","v":7.2617663281021372},{"$f":"'Well Count'!K87","v":7.2617663281021372},{"$f":"IF(D152=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G153,2)=ROUND(H153,2),0,1)","v":0},"Total full-size wells drilled at successful site - Project",null,{"$f":"'Well Count'!I88","v":11.261766328102137},{"$f":"'Well Count'!K88","v":11.261766328102137}," "]
[null,null,null,{"$f":"IF(ROUND(G154,2)=ROUND(H154,2),0,1)","v":0},"Total full-size wells drilled  - Project",null,{"$f":"G153+G90","v":11.261766328102137},{"$f":"H153+H90","v":11.261766328102137}," "]
[null,null,null,null,"Stimulation Count"]
[null,null,null,{"$f":"IF(ROUND(G156,2)=ROUND(H156,2),0,1)","v":0},"Successful stimulations during Exploration",null,{"$f":"G98","v":2},2,{"$f":"IF(D156=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Production",null,1,1," "]
[null,null,null,0,"Injection",null,1,1," "]
[null,null,null,1,"Stimulations during Drilling phase",null,{"$f":"'Well Count'!I98","v":2.3949350062136525},{"$f":"'Well Count'!K98","v":2.7261766328102137},"**"]
[null,null,null,1,"Production",null,{"$f":"'Well Count'!I99","v":0},{"$f":"'Well Count'!K99","v":0.3312416265965612},"**"]
[null,null,null,0,"Injection",null,{"$f":"'Well Count'!I100","v":0.39493500621365241},{"$f":"'Well Count'!K100","v":0.39493500621365241}," "]
[null,null,null,1,"Successful stimulations during Drilling Phase",null,{"$f":"'Well Count'!I101","v":0.35544150559228715},{"$f":"'Well Count'!K101","v":0.65355896952919224},"**"]
[null,null,null,1,"Production",null,{"$f":"'Well Count'!I102","v":0},{"$f":"'Well Count'!K102","v":0.29811746393690508},"**"]
[null,null,null,0,"Injection",null,{"$f":"'Well Count'!I103","v":0.35544150559228715},{"$f":"'Well Count'!K103","v":0.35544150559228715}," "]
[null,null,null,null,"Counts for PPA"]
[null,null,null,{"$f":"IF(ROUND(G166,2)=ROUND(H166,2),0,1)","v":0},"Production capacity needed to obtain PPA",null,{"$f":"IN!H82","v":0.6},{"$f":"IN!I82","v":0.6},{"$f":"IF(D166=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G167,2)=ROUND(H167,2),0,1)","v":0},"Capacity per production well","MW",{"$f":"G9/G133","v":6.3701448096260052},{"$f":"H9/H133","v":6.3701448096260052}," "]
[null,null,null,{"$f":"IF(ROUND(G168,2)=ROUND(H168,2),0,1)","v":0},"Fraction of Drilling Phase Wells drilled prior to PPA",null,{"$f":"'Well Count'!I139","v":0.4330817658741713},{"$f":"'Well Count'!K139","v":0.4330817658741713}," "]
[null,null,null,0,"Fraction of Drilling Phase Stimulations prior to PPA",null,{"$f":"'Well Count'!I140","v":0},{"$f":"'Well Count'!K140","v":0}," "]
[null,null,null,null,"Production",null,null,null," "]
[null,null,null,0,"Successful production wells to get PPA",null,{"$f":"'Well Count'!I125","v":0.76757526198357384},{"$f":"'Well Count'!K125","v":0.76757526198357384},{"$f":"IF(D171=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Total production wells to get PPA",null,{"$f":"'Well Count'!I128","v":0.77532854745815549},{"$f":"'Well Count'!K128","v":0.77532854745815549}," "]
[null,null,null,0,"Successful production wells after PPA",null,{"$f":"'Well Count'!I132","v":2.5117168413223827},{"$f":"'Well Count'!K132","v":2.5117168413223827}," "]
[null,null,null,0,"Total production wells after PPA",null,{"$f":"'Well Count'!I135","v":2.5370877185074576},{"$f":"'Well Count'!K135","v":2.5370877185074576}," "]
[null,null,null,null,"Injection"]
[null,null,null,0,"Successful injection wells to get PPA",null,{"$f":"'Well Count'!I126","v":2.3459139369090956},{"$f":"'Well Count'!K126","v":2.3459139369090956},{"$f":"IF(D176=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Total injection wells to get PPA",null,{"$f":"'Well Count'!I129","v":2.3696100372819147},{"$f":"'Well Count'!K129","v":2.3696100372819147}," "]
[null,null,null,0,"Successful injection wells after PPA",null,{"$f":"'Well Count'!I133","v":1.5639426246060637},{"$f":"'Well Count'!K133","v":1.5639426246060637}," "]
[null,null,null,0,"Total injection wells after PPA",null,{"$f":"'Well Count'!I136","v":1.5797400248546101},{"$f":"'Well Count'!K136","v":1.5797400248546101}," "]
[null,null,null,null,"Stimulation"]
[null,null,null,0,"Successful stimulations to get PPA",null,{"$f":"'Well Count'!I127","v":0},{"$f":"'Well Count'!K127","v":0},{"$f":"IF(D181=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Total stimulations to get PPA",null,{"$f":"'Well Count'!I130","v":0},{"$f":"'Well Count'!K130","v":0}," "]
[null,null,null,1,"Successful stimulations after PPA",null,{"$f":"'Well Count'!I134","v":0.35544150559228704},{"$f":"'Well Count'!K134","v":0.65355896952919235},"**"]
[null,null,null,1,"Total stimulations after PPA",null,{"$f":"'Well Count'!I137","v":2.3949350062136525},{"$f":"'Well Count'!K137","v":2.7261766328102137},"**"]
[]
[null,null,null,null,"Drilling Costs"]
[null,null,null,{"$f":"IF(ROUND(G187,6)=ROUND(H187,6),0,1)","v":0},"Drilling Success Rate",null,{"$f":"IN!H75","v":0.9},{"$f":"IN!I75","v":0.9},{"$f":"IF(D187=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(G188=H188,0,1)","v":0},"Method Used",null,{"$f":"IN!H91","v":"Cost Curves"},{"$f":"IN!I91","v":"Cost Curves"},{"$f":"IF(D188=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Production well"]
[null,null,null,{"$f":"IF(G190=H190,0,1)","v":0},"Size",null,{"$f":"IN!H84","v":"Smaller Diameter"},{"$f":"IN!I84","v":"Smaller Diameter"},{"$f":"IF(D190=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(G191=H191,0,1)","v":0},"Bottom configuration",null,{"$f":"IN!H86","v":"Open Hole"},{"$f":"IN!I86","v":"Open Hole"}," "]
[null,null,null,{"$f":"IF(ROUND(G192,0)=ROUND(H192,0),0,1)","v":0},"Well Cost - Cost Curves",null,{"$f":"'Drilling Costs'!H14","v":2850868.1153846155},{"$f":"'Drilling Costs'!K14","v":2850868.1153846155}," "]
[null,null,null,{"$f":"IF(ROUND(G193,0)=ROUND(H193,0),0,1)","v":0},"Well Cost- GETEM method",null,{"$f":"'Drilling Costs'!H30","v":15494068.125860753},{"$f":"'Drilling Costs'!K30","v":15494068.125860753}," "]
[null,null,null,0,"Calculated Well cost used",null,{"$f":"IF(IN!A91=1,OUT!G192,OUT!G193)","v":2850868.1153846155},{"$f":"IF(IN!B91=1,OUT!H192,OUT!H193)","v":2850868.1153846155}," "]
[null,null,null,0,"Production well cost used",null,{"$f":"'Drilling Costs'!H37","v":2850868.1153846155},{"$f":"IN!I89","v":2850868.1153846155}," "]
[null,null,null,null,"Injection well"]
[null,null,null,{"$f":"IF(G197=H197,0,1)","v":0},"Size",null,{"$f":"IN!H85","v":"Smaller Diameter"},{"$f":"IN!I85","v":"Smaller Diameter"},{"$f":"IF(D197=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(G198=H198,0,1)","v":0},"Bottom configuration",null,{"$f":"IN!H87","v":"Open Hole"},{"$f":"IN!I87","v":"Open Hole"}," "]
[null,null,null,{"$f":"IF(ROUND(G199,0)=ROUND(H199,0),0,1)","v":0},"Well Cost - Cost Curves",null,{"$f":"'Drilling Costs'!I14","v":2850868.1153846155},{"$f":"'Drilling Costs'!L14","v":2850868.1153846155}," "]
[null,null,null,0,"Well Cost- GETEM method",null,{"$f":"'Drilling Costs'!I30","v":15494068.125860753},{"$f":"'Drilling Costs'!L30","v":15494068.125860753}," "]
[null,null,null,0,"Calculated Well cost used",null,{"$f":"IF(IN!A91=1,OUT!G199,OUT!G200)","v":2850868.1153846155},{"$f":"IF(IN!B91=1,OUT!H199,OUT!H200)","v":2850868.1153846155}," "]
[null,null,null,0,"Injection well cost used",null,{"$f":"'Drilling Costs'!H39","v":2850868.1153846155},{"$f":"IN!I90","v":2850868.1153846155}," "]
[null,null,null,0,"Production Well Drilling Cost",null,{"$f":"'Drilling Costs'!H46","v":9443261.9175227322},{"$f":"'Drilling Costs'!K46","v":9443261.9175227322},{"$f":"IF(D203=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Injection Well Drilling Cost",null,{"$f":"'Drilling Costs'!H47","v":11259076.168637268},{"$f":"'Drilling Costs'!K47","v":11259076.168637268},{"$f":"IF(D204=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Total Drilling Cost",null,{"$f":"'Drilling Costs'!H77","v":20702338.08616},{"$f":"'Drilling Costs'!K77","v":20702338.08616},{"$f":"IF(D205=1,\"**\",\" \")","v":" "}]
[]
[null,null,null,null,"Well Stimulation"]
[{"$f":"IN!A93","v":1},{"$f":"IN!B93","v":1},null,{"$f":"IF(G208=H208,0,1)","v":0},"Are well stimulated",null,{"$f":"IN!H93","v":"Yes"},{"$f":"IN!I93","v":"Yes"},{"$f":"IF(D208=1,\"**\",\" \")","v":" "}]
[{"$f":"IN!A94","v":3},{"$f":"IN!B94","v":3},null,{"$f":"IF(G209=H209,0,1)","v":0},"Which wells are stimulated",null,{"$f":"IF(IN!H94=0,\"NA\",IN!H94)","v":"Both"},{"$f":"IF(IN!I94=0,\"NA\",IN!I94)","v":"Both"}," "]
[null,null,null,{"$f":"IF(ROUND(G210,2)=ROUND(H210,2),0,1)","v":0},"Stimulation Success Rate",null,{"$f":"IN!H96","v":0.9},{"$f":"IN!I96","v":0.9}," "]
[null,null,null,{"$f":"IF(ROUND(G211,2)=ROUND(H211,2),0,1)","v":0},"Cost per well","per well",{"$f":"IN!H95","v":1117666.8891855809},{"$f":"IN!I95","v":1117666.8891855809}," "]
[null,null,null,{"$f":"IF(ROUND(G212,2)=ROUND(H212,2),0,1)","v":1},"Stimulation Cost",null,{"$f":"'Drilling Costs'!H78","v":2676739.5581964627},{"$f":"'Drilling Costs'!K78","v":3046957.3565634131},"**"]
[null,null,null,null,"Non-Drilling Cost"]
[null,null,null,{"$f":"IF(ROUND(G214,2)=ROUND(H214,2),0,1)","v":0},"Duration of Project Permitting","yr",{"$f":"IN!H30","v":1},{"$f":"IN!I30","v":1},{"$f":"IF(D214=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G215,0)=ROUND(H215,0),0,1)","v":0},"Permitting Cost",null,{"$f":"IN!H99","v":1122456.1403508773},{"$f":"IN!I99","v":1122456.1403508773}," ","Cost to permit Well Field and Power Plant"]
[null,null,null,0,"Well Testing per site","per site",{"$f":"IN!H98","v":162591.23517500726},{"$f":"IN!I98","v":162591.23517500726}," ","includes testing wells at unsuccessful site"]
[null,null,null,0,"Total Well Test Cost",null,{"$f":"'Drilling Costs'!H71","v":162591.23517500726},{"$f":"'Drilling Costs'!K71","v":162591.23517500726}," "]
[null,null,null,{"$f":"IF(ROUND(G218,2)=ROUND(H218,2),0,1)","v":0},"Indirect Costs During Drilling Phase",null,{"$f":"IN!H101","v":0.05},{"$f":"IN!I101","v":0.05}," "]
[{"$f":"IN!A100","v":1},{"$f":"IN!B100","v":1},null,{"$f":"IF(ROUND(G219,0)=ROUND(H219,0),0,1)","v":1},"Indirect costs",null,{"$f":"IF(A219=1,'Drilling Costs'!H81,IN!H102)","v":1298111.8431517025},{"$f":"IF(B219=1,'Drilling Costs'!K81,IN!I102)","v":1317596.9904341737},"**"]
[null,null,null,1,"Total Indirect/Non-Drilling Cost",null,{"$f":"G215+G217+G219","v":2583159.2186775869},{"$f":"H215+H217+H219","v":2602644.3659600583},"**"]
[]
[null,null,null,{"$f":"IF(ROUND(G222,0)=ROUND(H222,0),0,1)","v":0},"Drilling Costs",null,{"$f":"G205","v":20702338.08616},{"$f":"H205","v":20702338.08616},{"$f":"IF(D222=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Production Well Costs to get PPA",null,{"$f":"'Drilling Costs'!H51","v":2210359.4348959234},{"$f":"'Drilling Costs'!K51","v":2210359.4348959234}," "]
[null,null,null,0,"Injection Well Costs to get PPA",null,{"$f":"'Drilling Costs'!H53","v":6755445.7011823608},{"$f":"'Drilling Costs'!K53","v":6755445.7011823608}," "]
[null,null,null,0,"Testing Costs",null,{"$f":"G216","v":162591.23517500726},{"$f":"H216","v":162591.23517500726}," "]
[null,null,null,0,"Indirect Costs to get PPA",null,{"$f":"IF(A219=1,(G223+G224+G225)*(1/(1-G218)-1),G219*G166)","v":480441.91427648847},{"$f":"IF(B219=1,(H223+H224+H225)*(1/(1-H218)-1),H219*H166)","v":480441.91427648847}," "]
[null,null,null,0,"Drilling and Testing before PPA",null,{"$f":"SUM(G223:G226)","v":9608838.2855297793},{"$f":"SUM(H223:H226)","v":9608838.2855297793}," "]
[null,null,null,0,"Stimulation before PPA",null,{"$f":"'Drilling Costs'!H86","v":0},{"$f":"'Drilling Costs'!K86","v":0}," "]
[null,null,null,0,"Production Well Costs after PPA",null,{"$f":"'Drilling Costs'!H46-'Drilling Costs'!H51","v":7232902.4826268088},{"$f":"'Drilling Costs'!K46-'Drilling Costs'!K51","v":7232902.4826268088}," "]
[null,null,null,0,"Injection Well Costs after PPA",null,{"$f":"'Drilling Costs'!H47-'Drilling Costs'!H53","v":4503630.4674549075},{"$f":"'Drilling Costs'!K47-'Drilling Costs'!K53","v":4503630.4674549075}," "]
[null,null,null,0,"Indirect Costs after PPA",null,{"$f":"IF(A219=1,(G229+G230)*(1/(1-G218)-1),G219*(1-G166))","v":617712.26053061604},{"$f":"IF(B219=1,(H229+H230)*(1/(1-H218)-1),H219*(1-H166))","v":617712.26053061604}," "]
[null,null,null,0,"Drilling and Testing -after PPA",null,{"$f":"SUM(G229:G231)","v":12354245.210612332},{"$f":"SUM(H229:H231)","v":12354245.210612332}," "]
[null,null,null,1,"Stimulation -after PPA",null,{"$f":"('Drilling Costs'!H61-'Drilling Costs'!H62)*1/(1-G218)","v":2817620.5875752242},{"$f":"('Drilling Costs'!K61-'Drilling Costs'!K62)*1/(1-H218)","v":3207323.5332246455},"**"]
[null,null,null,0,"Permitting",null,{"$f":"(G215*(1/(1-G218)-1))+G215","v":1181532.7793167129},{"$f":"(H215*(1/(1-H218)-1))+H215","v":1181532.7793167129}," "]
[null,null,null,1,"TOTAL COST FOR DRILLING & STIMULATION",null,{"$f":"'Drilling Costs'!H83","v":25962236.863034051},{"$f":"'Drilling Costs'!K83","v":26351939.80868347},"**"]
[]
[null,null,null,null,"FIELD GATHERING SYSTEM"]
[null,null,null,null,"Surface Equipment Costs"]
[null,null,null,{"$f":"IF(G239=H239,0,1)","v":0},"Surface Equipment Cost",null,{"$f":"IN!H106","v":"Calculated"},{"$f":"IN!I106","v":"Calculated"},{"$f":"IF(D239=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G240,0)=ROUND(H240,0),0,1)","v":0},"Distance well to plant","ft",{"$f":"IN!H111","v":2460.6224999999999},{"$f":"IN!I111","v":2460.6224999999999}," "]
[null,null,null,0,"            \"                                                            \"","meter",{"$f":"IN!H110","v":750},{"$f":"IN!I110","v":750}," "]
[null,null,null,{"$f":"IF(ROUND(G242,6)=ROUND(H242,6),0,1)","v":0},"Pressure drop between well and plant","psi",{"$f":"IN!H112","v":5},{"$f":"IN!I112","v":5}," "]
[null,null,null,{"$f":"IF(ROUND(G243,6)=ROUND(H243,6),0,1)","v":0},"            \"                                                            \"","bar",{"$f":"IN!H113","v":0.34473795433876847},{"$f":"IN!I113","v":0.34473795433876847}," "]
[null,null,null,{"$f":"IF(ROUND(G244,0)=ROUND(H244,0),0,1)","v":0},"Calculated Surface Equipment Cost","per well",{"$f":"'Field Gathering Sys'!H12","v":539162.79620090034},{"$f":"'Field Gathering Sys'!K12","v":539162.79620090034}," "]
[null,null,null,0,"Estimated Cost (input value)","per well",{"$f":"IN!H114","v":539162.79620090034},{"$f":"IN!I114","v":539162.79620090034}," "]
[null,null,null,0,"Surface Equipment Cost Used","per well",{"$f":"'Field Gathering Sys'!H13","v":539162.79620090034},{"$f":"IN!I114","v":539162.79620090034}," "]
[null,null,null,{"$f":"IF(ROUND(G247,2)=ROUND(H247,2),0,1)","v":0},"# of wells",null,{"$f":"G133+G134+G146","v":10.189148664821115},{"$f":"H133+H134+H146","v":10.189148664821115}," ","Production, Injection & Spare Wells"]
[null,null,null,{"$f":"IF(ROUND(G248,0)=ROUND(H248,0),0,1)","v":0},"Total Surface Equipment Costs",null,{"$f":"'Field Gathering Sys'!H15","v":5493609.8850316228},{"$f":"'Field Gathering Sys'!K15","v":5493609.8850316228}," "]
[]
[null,null,null,null,"Geothermal Pumps",null,null,null,{"$f":"IF(D250=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G251,0)=ROUND(H251,0),0,1)","v":0},"Production Pump Cost","per well",{"$f":"'GF Pumping'!G431","v":0},{"$f":"IN!I130","v":0},{"$f":"IF(D251=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G251,2)=ROUND(H251,2),0,1)","v":0},"Wells with production pumps",null,{"$f":"'Well Count'!I143","v":0},{"$f":"'Well Count'!K143","v":0}]
[null,null,null,{"$f":"IF(ROUND(G253,0)=ROUND(H253,0),0,1)","v":0},"Production Pump Cost",null,{"$f":"'Field Gathering Sys'!H20","v":0},{"$f":"'Field Gathering Sys'!K20","v":0},{"$f":"IF(D253=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Calculated Injection pump cost",null,{"$f":"'GF Pumping'!G410","v":1001844.2593788418},{"$f":"'GF Pumping'!M410","v":1001844.2593788418},{"$f":"IF(D254=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Injection pump Cost Used",null,{"$f":"'GF Pumping'!G410","v":1001844.2593788418},{"$f":"IN!I146","v":1001844.2593788418}," "]
[null,null,null,0,"Indirect pump costs",null,{"$f":"(G253+G255)*(1/(1-G259)-1)","v":136615.12627893308},{"$f":"(H253+H255)*(1/(1-H259)-1)","v":136615.12627893308}," "]
[null,null,null,0,"Total GF Pumping Cost",null,{"$f":"G253+G255","v":1001844.2593788418},{"$f":"H253+H255","v":1001844.2593788418}," "]
[]
[null,null,null,{"$f":"IF(ROUND(G259,0)=ROUND(H259,0),0,1)","v":0},"Indirect Costs (% of Total Costs)",null,{"$f":"IN!H148","v":0.12},{"$f":"IN!I148","v":0.12},{"$f":"IF(D259=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G260,0)=ROUND(H260,0),0,1)","v":0},"Indirect Costs ",null,{"$f":"'Field Gathering Sys'!H28","v":885743.74696506409},{"$f":"'Field Gathering Sys'!K28","v":885743.74696506409}," "]
[null,null,null,0,"Field Gathering System Costs Prior to PPA",null,{"$f":"G166*G248","v":3296165.9310189737},{"$f":"H166*H248","v":3296165.9310189737}," "]
[null,null,null,0,"Indirect costs before PPA",null,{"$f":"G261*(1/(1-G259)-1)","v":449477.17241167859},{"$f":"H261*(1/(1-H259)-1)","v":449477.17241167859}," "]
[null,null,null,0,"Field Gathering System Costs After PPA",null,{"$f":"G248-G261","v":2197443.9540126491},{"$f":"H248-H261","v":2197443.9540126491}," "]
[null,null,null,0,"Indirect costs after PPA",null,{"$f":"G263*(1/(1-G259)-1)","v":299651.44827445236},{"$f":"H263*(1/(1-H259)-1)","v":299651.44827445236}," "]
[null,null,null,0,"Indirect costs for GF pumps",null,{"$f":"G257*(1/(1-G259)-1)","v":136615.12627893308},{"$f":"H257*(1/(1-H259)-1)","v":136615.12627893308}," "]
[]
[null,null,null,{"$f":"IF(ROUND(G267,0)=ROUND(H267,0),0,1)","v":0},"TOTAL COST FOR FIELD GATHERING SYSTEM",null,{"$f":"G248+G257+G260","v":7381197.8913755286},{"$f":"H248+H257+H260","v":7381197.8913755286}," "]
[]
[]
[null,null,null,null,"RESERVOIR DEFINITION"]
[null,null,null,null,"Flow rate"]
[null,null,null,{"$f":"IF(ROUND(G272,0)=ROUND(H272,0),0,1)","v":0},"Production Well Flow Rate (per well)","kg/s",{"$f":"IN!H153","v":80},{"$f":"IN!I153","v":80},{"$f":"IF(D272=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"            \"                                                            \"","lb/hr",{"$f":"IN!H154","v":634930.55999999994},{"$f":"IN!I154","v":634930.55999999994}," "]
[null,null,null,0,"            \"                                                            \"","gpm",{"$f":"IN!H155","v":1520.9759256491075},{"$f":"IN!I155","v":1520.9759256491075}," "]
[null,null,null,{"$f":"IF(ROUND(G275,6)=ROUND(H275,6),0,1)","v":0},"Subsurface Water Loss (total)","kg/s",{"$f":"G276/(AB13*3600)","v":0},{"$f":"H276/(AB13*3600)","v":0}," "]
[null,null,null,0,"            \"                                                            \"","lb/hr",{"$f":"'Resource Definition'!E18","v":0},{"$f":"'Resource Definition'!I18","v":0}," "]
[null,null,null,0,"            \"                                                            \"","gpm",{"$f":"G276/(62.4*60)*7.4805","v":0},{"$f":"H276/(62.4*60)*7.4805","v":0}," "]
[null,null,null,null,"Hydraulic Drawdown"]
[null,null,null,{"$f":"IF(ROUND(G279,0)=ROUND(H279,0),0,1)","v":0},"Productivity Index","lb/hr-psi",{"$f":"IN!H158","v":2500},{"$f":"IN!I158","v":2500},{"$f":"IF(D279=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G280,6)=ROUND(H280,6),0,1)","v":0},"            \"                                                            \"","kg/s-bar",{"$f":"IN!H159","v":4.5686161333926032},{"$f":"IN!I159","v":4.5686161333926032}," "]
[null,null,null,0,"            \"                                                            \"","gpm/psi",{"$f":"IN!H160","v":5.9887490911175689},{"$f":"IN!I160","v":5.9887490911175689}," "]
[null,null,null,{"$f":"IF(ROUND(G282,0)=ROUND(H282,0),0,1)","v":0},"Pressure drawdown in production well","psi",{"$f":"'Resource Definition'!E31","v":253.97222399999998},{"$f":"'Resource Definition'!I31","v":253.97222399999998}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"'Resource Definition'!E32","v":17.510772992125496},{"$f":"'Resource Definition'!I32","v":17.510772992125496}," "]
[null,null,null,{"$f":"IF(ROUND(G284,0)=ROUND(H284,0),0,1)","v":0},"Injectivity Index","lb/hr-psi",{"$f":"IN!H161","v":2500},{"$f":"IN!I161","v":2500}," "]
[null,null,null,0,"            \"                                                            \"","kg/s-bar",{"$f":"IN!H162","v":4.5686161333926032},{"$f":"IN!I162","v":4.5686161333926032}," "]
[null,null,null,0,"            \"                                                            \"","gpm/psi",{"$f":"IN!H163","v":5.9887490911175689},{"$f":"IN!I163","v":5.9887490911175689}," "]
[null,null,null,{"$f":"IF(ROUND(G287,0)=ROUND(H287,0),0,1)","v":0},"Pressure buildup in injection well","psi",{"$f":"'Resource Definition'!E33","v":338.62963199999996},{"$f":"'Resource Definition'!I33","v":338.62963199999996}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"'Resource Definition'!E34","v":23.347697322833994},{"$f":"'Resource Definition'!I34","v":23.347697322833994}," "]
[null,null,null,null,"Thermal Decline"]
[null,null,null,{"$f":"IF(ROUND(G290,6)=ROUND(H290,6),0,1)","v":0},"Annual decline rate used","%/yr",{"$f":"IN!H170","v":5.0000000000000001E-3},{"$f":"IN!I170","v":5.0000000000000001E-3},{"$f":"IF(D290=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Calculated max decline","C",{"$f":"'Resource Definition'!E38","v":35.049999999999997},{"$f":"'Resource Definition'!I38","v":35.049999999999997}]
[null,null,null,0,"Maximum total decline allowed before Well Field replacement","C",{"$f":"IN!H167","v":35.049999999999997},{"$f":"IN!I167","v":35.049999999999997}," "]
[null,null,null,0,"            \"                                                            \"","F",{"$f":"IN!H168","v":63.089999999999996},{"$f":"IN!I168","v":63.089999999999996}," "]
[null,null,null,0,"Power Potential found ","MW",{"$f":"G112","v":84.205364738882793},{"$f":"H112","v":84.205364738882793}," "]
[null,null,null,0,"Plant net output","MW",{"$f":"'Power Plant Cost'!E19/1000","v":41.602682369441396},{"$f":"'Power Plant Cost'!G19/1000","v":41.602682369441396}," "]
[null,null,null,0,"# Reservoirs found",null,{"$f":"'Resource Definition'!E45","v":2},{"$f":"'Resource Definition'!I45","v":2}," "]
[null,null,null,0,"# Replacement reservoirs",null,{"$f":"'Resource Definition'!E46","v":1},{"$f":"'Resource Definition'!I46","v":1}," "]
[null,null,null,{"$f":"IF(G298=H298,0,1)","v":0},"Reservoir Replaced",null,{"$f":"IF('DrwDwn Summary'!D6>0,\"Yes\",\"No\")","v":"No"},{"$f":"IF('DrwDwn Summary'!D54>0,\"Yes\",\"No\")","v":"No"}," "]
[null,null,null,0,"# of Replacements:",null,{"$f":"'DrwDwn Summary'!D6","v":0},{"$f":"'DrwDwn Summary'!D54","v":0}," "]
[null,null,null,{"$f":"IF(G300=H300,0,1)","v":0},"First Replacement","yr",{"$f":"IF(IN!A9=0,IF('Reservoir Flash'!AI48<'Reservoir Flash'!F46,'Reservoir Flash'!AI48,\"NA\"),IF('Reservoir Binary'!AF48<'Reservoir Binary'!F46,'Reservoir Binary'!AF48,\"NA\"))","v":"NA"},{"$f":"IF(IN!A9=0,IF('Reservoir Flash'!AJ48<'Reservoir Flash'!H46,'Reservoir Flash'!AJ48,\"NA\"),IF('Reservoir Binary'!AG48<'Reservoir Binary'!H46,'Reservoir Binary'!AG48,\"NA\"))","v":"NA"}," "]
[null,null,null,{"$f":"IF(G301=H301,0,1)","v":0},"Last Replacement","yr",{"$f":"IF(IN!A9=0,IF('Reservoir Flash'!AN46>0,'Reservoir Flash'!AN46,\"NA\"),IF('Reservoir Binary'!AI46>0,'Reservoir Binary'!AI46,\"NA\"))","v":"NA"},{"$f":"IF(IN!A9=0,IF('Reservoir Flash'!AO46>0,'Reservoir Flash'!AO46,\"NA\"),IF('Reservoir Binary'!AJ46>0,'Reservoir Binary'!AJ46,\"NA\"))","v":"NA"}," "]
[null,null,null,null,"FCR"]
[null,null,null,{"$f":"IF(ROUND(G303,6)=ROUND(H303,6),0,1)","v":0},"Relative Revenue/Generation",null,{"$f":"IF(IN!A9=0,'Reservoir Flash'!F47,'Reservoir Binary'!F47)","v":0.8812322706505844},{"$f":"IF(IN!A9=0,'Reservoir Flash'!H47,'Reservoir Binary'!H47)","v":0.8812322706505844},{"$f":"IF(D303=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"# Addt'nl Reservoirs used",null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!F49,'Reservoir Binary'!F49)","v":0},{"$f":"IF(IN!A$9=0,'Reservoir Flash'!H49,'Reservoir Binary'!H49)","v":0}," "]
[null,null,null,0,"Σ of discounted reservoirs",null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!F50,'Reservoir Binary'!F50)","v":0},{"$f":"IF(IN!A$9=0,'Reservoir Flash'!H50,'Reservoir Binary'!H50)","v":0}," "]
[null,null,null,0,"Σ of 1 discounted",null,{"$f":"IF(IN!A$9=0,'Reservoir Flash'!F51,'Reservoir Binary'!F51)","v":12.409041183505858},{"$f":"IF(IN!A$9=0,'Reservoir Flash'!H51,'Reservoir Binary'!H51)","v":12.409041183505858}," "]
[null,null,null,0,null,null,null,null," "]
[null,null,null,0,"Temperature at End of Project","C",{"$f":"IF('Resource Definition'!A51=0,'Reservoir Flash'!C543,'Reservoir Binary'!C543)","v":193.57255240517475},{"$f":"IF('Resource Definition'!A51=0,'Reservoir Flash'!C1034,'Reservoir Binary'!C1034)","v":193.57255240517475}," "]
[null,null,null,{"$f":"IF(ROUND(G309,2)=ROUND(H309,2),0,1)","v":0},"Power Sales at end of 1st Reservoir","MW",{"$f":"IF(IN!A9=0,'Reservoir Flash'!AB61,'Reservoir Binary'!Y61)","v":25.908435253834217},{"$f":"IF(IN!A9=0,'Reservoir Flash'!AB552,'Reservoir Binary'!Y552)","v":25.908435253834217}," "]
[null,null,null,{"$f":"IF(ROUND(G310,2)=ROUND(H310,2),0,1)","v":0},"Power Sales at End of Life","MW",{"$f":"'DrwDwn Summary'!N51","v":25.908435253834217},{"$f":"'DrwDwn Summary'!N101","v":25.908435253834217}," "]
[null,null,null,{"$f":"IF(ROUND(G311,0)=ROUND(H311,0),0,1)","v":0},"Well Field Replacement Cost",null,{"$f":"((G$133+G$134)*(G$195+IF(OR($A$209=1,$A$209=0),0,G$211))+G$146*(G$202+IF(OR($A$209=2,$A$209=0),0,G$211)))*(1+G218/(1-G218))+(G$248+G$253)*(1+G259/(1-G259))","v":48806941.814256996},{"$f":"((H$133+H$134)*(H$195+IF(OR($A$209=1,$A$209=0),0,H$211))+H$146*(H$202+IF(OR($A$209=2,$A$209=0),0,H$211)))*(1+H218/(1-H218))+(H$248+H$253)*(1+H259/(1-H259))","v":48806941.814256996}," "]
[null,null,null,0,"EERE Method - Capacity Factor decline rate",null,{"$f":"'EERE COE'!D48","v":1.4372740123922867E-2},{"$f":"'EERE COE'!D202","v":1.4372740123922867E-2}," "]
[null,null,null,null,"Water Makeup"]
[null,null,null,{"$f":"IF(ROUND(G314,6)=ROUND(H314,6),0,1)","v":0},"Assumed Plant Availability",null,{"$f":"'Resource Definition'!E55","v":0.98},{"$f":"'Resource Definition'!I55","v":0.98},{"$f":"IF(D314=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Subsurface water loss (EGS)","kg/s",{"$f":"G316/(AB13*3600)","v":0},{"$f":"H316/(AB13*3600)","v":0}," "]
[null,null,null,0,"            \"                                                            \"","lb/hr",{"$f":"'Resource Definition'!E56","v":0},{"$f":"'Resource Definition'!I56","v":0}," "]
[null,null,null,0,"            \"                                                            \"","gpm",{"$f":"G316/(60*62.4)*7.4805","v":0},{"$f":"H316/(60*62.4)*7.4805","v":0}," "]
[null,null,null,0,"GF loss in Flash Plant (not injected)",null,{"$f":"'Flash Plant Performance'!D136","v":0.16978825060940092},{"$f":"'Flash Plant Performance'!E136","v":0.16978825060940092}," ","Assume tower blowdown is injected with GF"]
[null,null,null,0,"Blowdown",null,{"$f":"'Flash Plant Performance'!D134/'Flash Plant Performance'!D68","v":3.2975551952473897E-2},{"$f":"'Flash Plant Performance'!E134/'Flash Plant Performance'!E68","v":3.2975551952473897E-2}," "]
[null,null,null,0,"Evaporative Loss (EGS - Flash)","kg/s",{"$f":"G321/(AB13*3600)","v":83.586161668802319},{"$f":"H321/(AB13*3600)","v":83.586161668802319}," "]
[null,null,null,0,"            \"                                                            \"","lb/hr",{"$f":"'Resource Definition'!E59","v":663392.60545778985},{"$f":"'Resource Definition'!I59","v":663392.60545778985}," "]
[null,null,null,0,"            \"                                                            \"","gpm",{"$f":"G321/(60*62.4)*7.4805","v":1325.4562994463133},{"$f":"H321/(60*62.4)*7.4805","v":1325.4562994463133}," "]
[null,null,null,0,"Annual hrs of operation","hr/yr",{"$f":"8760*0.98","v":8584.7999999999993},{"$f":"8760*0.98","v":8584.7999999999993}," "]
[null,null,null,0,"Annual Water Loss","acre-ft/yr",{"$f":"(G316+G321)*G323/(62.4*43560)","v":2095.2138074119816},{"$f":"(H316+H321)*H323/(62.4*43560)","v":2095.2138074119816}," "]
[null,null,null,0,"            \"                                                            \"","m^3/yr",{"$f":"(G316+G321)*G323/(62.4*3.28083^3)","v":2584431.5610877061},{"$f":"(H316+H321)*H323/(62.4*3.28083^3)","v":2584431.5610877061}," "]
[null,null,null,{"$f":"IF(ROUND(G326,2)=ROUND(H326,2),0,1)","v":0},"Makeup water cost","$/acre-ft",{"$f":"IF(IN!A4=1,IN!H174,IF(AND(IN!A9=0,IN!A172=1),IN!H174,0))","v":0},{"$f":"IF(IN!A4=1,IN!I174,IF(AND(IN!A9=0,IN!B172=1),IN!I174,0))","v":0}," "]
[{"$f":"IN!A156","v":0},null,null,{"$f":"IF(ROUND(G327,2)=ROUND(H327,2),0,1)","v":0},"            \"                                                            \"","$/m^3",{"$f":"IN!H175","v":0.24321511308247823},{"$f":"IN!I175","v":0.24321511308247823}," "]
[{"$f":"IN!B156","v":0},null,null,{"$f":"IF(G328=H328,0,1)","v":0},"Flow into/out of multiple zones in production/injection interval?",null,{"$f":"IN!H156","v":"No"},{"$f":"IN!I156","v":"No"}," "]
[]
[]
[null,null,null,null,"OPERATING & MAINTENANCE COSTS"]
[null,null,null,{"$f":"IF(G332=H332,0,1)","v":0},"How are O&M costs defined?",null,{"$f":"IN!H180","v":"Calculate"},{"$f":"IN!I180","v":"Calculate"},{"$f":"IF(D332=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(G333=H333,0,1)","v":0},"Inputted Plant O&M",null,"NA",{"$f":"IF(IN!B180=1,IN!I181,\"NA\")","v":"NA"},{"$f":"IF(D333=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(G334=H334,0,1)","v":0},"Inputted Well Field O&M",null,"NA",{"$f":"IF(IN!B180=1,IN!I182,\"NA\")","v":"NA"},{"$f":"IF(D334=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Calculated O&M Costs"]
[null,null,null,null,"Labor"]
[null,null,null,{"$f":"IF(ROUND(G337,6)=ROUND(H337,6),0,1)","v":0},"Fraction of operator labor assigned to field",null,{"$f":"'DEFAULT Inputs'!R179","v":0.25},{"$f":"'DEFAULT Inputs'!S179","v":0.25},{"$f":"IF(D337=1,\"**\",\" \")","v":" "},"From Default Inputs"]
[null,null,null,null,"Labor Rates Used"]
[null,null,null,null,"Reference Year for labor estimates",null,2004]
[null,null,null,null,"Labor PPI for 2004",null,{"$f":"'Tables (up)'!C18","v":1.0556403269754771}]
[null,null,null,{"$f":"IF(ROUND(G341,2)=ROUND(H341,2),0,1)","v":0},"Labor PPI for Year of Estimate",null,{"$f":"'Tables (up)'!C65/'Tables (up)'!C$18","v":1.3726266067833357},{"$f":"'Tables (up)'!C66/'Tables (up)'!C18","v":1.3726266067833357},{"$f":"IF(D341=1,\"**\",\" \")","v":" "}]
[{"$f":"20","v":20},null,null,0,"Operators",null,{"$f":"A342*(G$341/G$340)","v":26.0055735217327},{"$f":"G342*H$341/G$341","v":26.0055735217327}," "]
[{"$f":"24","v":24},null,null,0,"maintenance mechanic",null,{"$f":"A343*(G$341/G$340)","v":31.206688226079237},{"$f":"G343*H$341/G$341","v":31.206688226079233}," "]
[{"$f":"24","v":24},null,null,0,"electrician",null,31.206688226079237,31.206688226079233," "]
[{"$f":"17.5","v":17.5},null,null,0,"general maintenance labor",null,22.754876831516111,22.754876831516111," "]
[{"$f":"40","v":40},null,null,0,"facility manager/plant engineer",null,52.0111470434654,52.0111470434654," "]
[30,null,null,0,"operations manager",null,39.00836028259905,39.00836028259905," "]
[12,null,null,0,"clerical",null,15.603344113039618,15.603344113039617," "]
[null,null,null,{"$f":"IF(ROUND(G349,6)=ROUND(H349,6),0,1)","v":0},"Labor multiplier (burdened labor cost)",null,{"$f":"'DEFAULT Inputs'!S180","v":1.8},{"$f":"G349","v":1.8}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(ROUND(G350,6)=ROUND(H350,6),0,1)","v":0},"Calculated Labor staff","FTE",{"$f":"'O&M'!E24","v":14.691810507247807},{"$f":"'O&M'!N24","v":14.691810507247807}," "]
[null,null,null,{"$f":"IF(ROUND(G351,6)=ROUND(H351,6),0,1)","v":0},"Labor Staff Used","FTE",{"$f":"IN!H185","v":14.691810507247807},{"$f":"IN!I185","v":14.691810507247807}," "]
[null,null,null,{"$f":"IF(ROUND(G352,0)=ROUND(H352,0),0,1)","v":0},"Annual Labor Cost",null,{"$f":"'O&M'!H25","v":1500358.7516357205},{"$f":"'O&M'!R25","v":1500358.7516357205}," "]
[null,null,null,{"$f":"IF(ROUND(G353,0)=ROUND(H353,0),0,1)","v":0},"Plant",null,{"$f":"'O&M'!H39","v":1318906.7495121772},{"$f":"'O&M'!R39","v":1318906.7495121772}," "]
[null,null,null,{"$f":"IF(ROUND(G354,0)=ROUND(H354,0),0,1)","v":0},"Well Field",null,{"$f":"'O&M'!H86","v":181452.00212354332},{"$f":"'O&M'!R86","v":181452.00212354332}," "]
[null,null,null,null,"Well Field Maintenance"]
[null,null,null,{"$f":"IF(ROUND(G356,6)=ROUND(H356,6),0,1)","v":0},"Fraction of Capital Cost","per year",{"$f":"IN!H187","v":1.4999999999999999E-2},{"$f":"IN!I187","v":1.4999999999999999E-2},{"$f":"IF(D356=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G357,0)=ROUND(H357,0),0,1)","v":0},"Capital Cost of Well Field & Stimulation (successful)",null,{"$f":"(G$133+G$134)*(G$195+IF(OR($A$209=1,$A$209=0),0,G$211))+G$146*(G$202+IF(OR($A$209=2,$A$209=0),0,G$211))","v":40435993.143112279},{"$f":"(H$133+H$134)*(H$195+IF(OR($B$209=1,$B$209=0),0,H$211))+H$146*(H$202+IF(OR($B$209=2,$B$209=0),0,H$211))","v":40435993.143112279}," "]
[null,null,null,{"$f":"IF(ROUND(G358,0)=ROUND(H358,0),0,1)","v":0},"Capital Cost of Surface Equipment",null,{"$f":"G248+G255","v":6495454.1444104649},{"$f":"H248+H255","v":6495454.1444104649}," "]
[null,null,null,{"$f":"IF(ROUND(G359,0)=ROUND(H359,0),0,1)","v":0},"Well Field Maintenance","per year",{"$f":"G360+G361","v":703971.70931284106},{"$f":"H360+H361","v":703971.70931284106}," "]
[null,null,null,{"$f":"IF(ROUND(G360,0)=ROUND(H360,0),0,1)","v":0},"Well & Reservoir Maintenance","per year",{"$f":"'O&M'!H81","v":606539.89714668412},{"$f":"'O&M'!R81","v":606539.89714668412}," "]
[null,null,null,{"$f":"IF(ROUND(G361,0)=ROUND(H361,0),0,1)","v":0},"Surface Equipment","per year",{"$f":"'O&M'!H82","v":97431.812166156975},{"$f":"'O&M'!R82","v":97431.812166156975}," "]
[null,null,null,null,"Chemicals"]
[null,null,null,{"$f":"IF(ROUND(G363,6)=ROUND(H363,6),0,1)","v":0},"Geothermal Flow Rate","gpm/well",{"$f":"G274","v":1520.9759256491075},{"$f":"H274","v":1520.9759256491075},{"$f":"IF(D363=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G364,6)=ROUND(H364,6),0,1)","v":0},"# of Production Wells",null,{"$f":"G133","v":6.2792921033059566},{"$f":"H133","v":6.2792921033059566}," "]
[null,null,null,{"$f":"IF(ROUND(G365,6)=ROUND(H365,6),0,1)","v":0},"Geothermal fluid treatment - chemical dosage","ppm",{"$f":"'DEFAULT Inputs'!S184","v":0},{"$f":"G365","v":0}," "]
[null,null,null,{"$f":"IF(ROUND(G366,2)=ROUND(H366,2),0,1)","v":0},"Chemical cost","per 1000 tonne",{"$f":"'DEFAULT Inputs'!S185*'Tables (up)'!T65/'Tables (up)'!T19","v":30.15419668508288},{"$f":"G366","v":30.15419668508288}," "]
[null,null,null,{"$f":"IF(ROUND(G367,6)=ROUND(H367,6),0,1)","v":0},"Annual Cost for GF treatment",null,{"$f":"'O&M'!H83","v":453814.79326503346},{"$f":"'O&M'!R83","v":453814.79326503346}," "]
[null,null,null,{"$f":"IF(ROUND(G368,0)=ROUND(H368,0),0,1)","v":0},"Makeup Water Cost","per year",{"$f":"G396","v":0},{"$f":"H396","v":0}," "]
[null,null,null,{"$f":"IF(ROUND(G369,0)=ROUND(H369,0),0,1)","v":0},"Annual Well Field Maintenance Costs (no pump maintenance)","per year",{"$f":"G359+G367+G368","v":1157786.5025778746},{"$f":"H359+H367+H368","v":1157786.5025778746}," "]
[null,null,null,{"$f":"IF(ROUND(G370,0)=ROUND(H370,0),0,1)","v":0},"Annual Field O&M (no production pump maintenance)","per year",{"$f":"G369+G354","v":1339238.5047014179},{"$f":"H369+H354","v":1339238.5047014179}," "]
[null,null,null,null,"Power Plant Maintenance"]
[null,null,null,{"$f":"IF(ROUND(G372,6)=ROUND(H372,6),0,1)","v":0},"Fraction of Capital Cost","per year",{"$f":"IN!H189","v":1.7999999999999999E-2},{"$f":"IN!I189","v":1.7999999999999999E-2},{"$f":"IF(D372=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G373,0)=ROUND(H373,0),0,1)","v":0},"Capital Cost of Power Plant",null,{"$f":"'Power Plant Cost'!E49","v":86133547.29946737},{"$f":"'Power Plant Cost'!G49","v":86133547.299467385},{"$f":"IF(D373=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G374,0)=ROUND(H374,0),0,1)","v":0},"Plant Maintenance","per year",{"$f":"'O&M'!H32*'O&M'!H33","v":1550403.8513904125},{"$f":"'O&M'!R32*'O&M'!R33","v":1550403.8513904128},{"$f":"IF(D374=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Chemicals"]
[null,null,null,{"$f":"IF(ROUND(G376,6)=ROUND(H376,6),0,1)","v":0},"Cooling water flow rate","gpm",{"$f":"'O&M'!H35","v":64119.978127795715},{"$f":"'O&M'!R35","v":64119.978127795715},{"$f":"IF(D376=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G377,6)=ROUND(H377,6),0,1)","v":0},"Cooling water treatment chemical dosage","ppm",{"$f":"'DEFAULT Inputs'!S188","v":0},{"$f":"G377","v":0}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(ROUND(G378,2)=ROUND(H378,2),0,1)","v":0},"Chemical cost","per gallon",{"$f":"'DEFAULT Inputs'!S189*'Tables (up)'!T65","v":1.8972000000000002},{"$f":"G378*'Tables (up)'!T66/'Tables (up)'!T65","v":1.8972000000000002}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(ROUND(G379,6)=ROUND(H379,6),0,1)","v":0},"Annual Cost for CW treatment",null,{"$f":"'O&M'!H34","v":121648.42250405405},{"$f":"'O&M'!R34","v":121648.42250405405}," "]
[null,null,null,{"$f":"IF(ROUND(G380,0)=ROUND(H380,0),0,1)","v":0},"Annual Power Plant Maintenance Costs","per year",{"$f":"'O&M'!H38","v":1672052.2738944667},{"$f":"'O&M'!R38","v":1672052.2738944669}," "]
[null,null,null,{"$f":"IF(ROUND(G381,0)=ROUND(H381,0),0,1)","v":0},"Annual Plant O&M","per year",{"$f":"G380+G353","v":2990959.0234066439},{"$f":"H380+H353","v":2990959.0234066444}," "]
[null,null,null,null,"Production Pump Maintenance"]
[]
[{"$f":"IN!A118","v":0},null,null,{"$f":"IF(ROUND(G384,0)=ROUND(H384,0),0,1)","v":0},"Calculated pump installation cost",null,{"$f":"'GF Pumping'!G429","v":0},{"$f":"'GF Pumping'!M429","v":0},{"$f":"IF(D384=1,\"**\",\" \")","v":" "}]
[{"$f":"IN!B118","v":0},null,null,{"$f":"IF(ROUND(G385,0)=ROUND(H385,0),0,1)","v":0},"Installed pump cost",null,{"$f":"IN!H137","v":0},{"$f":"IN!I137","v":0}," "]
[null,null,null,{"$f":"IF(ROUND(G386,0)=ROUND(H386,0),0,1)","v":0},"Pump only cost used for rework",null,{"$f":"'GF Pumping'!G419","v":0},{"$f":"'GF Pumping'!M419","v":0}," "]
[null,null,null,{"$f":"IF(ROUND(G387,0)=ROUND(H387,0),0,1)","v":0},"Calculated cost to remove or install pump",null,{"$f":"'GF Pumping'!G429-'GF Pumping'!G428","v":0},{"$f":"'GF Pumping'!M429-'GF Pumping'!M428","v":0}," "]
[null,null,null,{"$f":"IF(ROUND(G388,0)=ROUND(H388,0),0,1)","v":0},"Reference pump depth","ft",{"$f":"'DEFAULT Inputs'!S193","v":500},{"$f":"G388","v":500}," ","From Default Inputs"]
[null,null,null,0,"Lubricating oil cost [o]","$/yr",{"$f":"'DEFAULT Inputs'!S194*'Tables (up)'!U65","v":9795.4},{"$f":"G389*'Tables (up)'!U66/'Tables (up)'!U65","v":9795.4}," ","From Default Inputs "]
[null,null,null,0,"Pump Rework Cost",null,{"$f":"IF(A384=0,0,G386+G387*2)","v":0},{"$f":"IF(A385=0,0,H386+H387*2)","v":0}," "]
[null,null,null,0,"Annual Lubricating Oil Cost","per year",{"$f":"'O&M'!H74","v":0},{"$f":"'O&M'!R74","v":0}," "]
[null,null,null,0,"Annual Pump Rework Cost","per year",{"$f":"'O&M'!H73","v":0},{"$f":"'O&M'!R73","v":0}," "]
[null,null,null,0,"Annual Pump O&M","per year",{"$f":"'O&M'!H85","v":0},{"$f":"'O&M'!R85","v":0}," "]
[null,null,null,null,"Water Costs"]
[null,null,null,{"$f":"IF(ROUND(G395,6)=ROUND(H395,6),0,1)","v":0},"Makeup Water Requirement","acre-ft",{"$f":"'Resource Definition'!E65","v":0},{"$f":"'Resource Definition'!I65","v":0},{"$f":"IF(D395=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G396,0)=ROUND(H396,0),0,1)","v":0},"Annual Makeup water cost","$/yr",{"$f":"'Resource Definition'!E67","v":0},{"$f":"'Resource Definition'!I67","v":0},{"$f":"IF(D396=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G397,0)=ROUND(H397,0),0,1)","v":0},"Annual EGS Makeup water cost (subsurface)","$/yr",{"$f":"'Resource Definition'!E68","v":0},{"$f":"'Resource Definition'!I68","v":0},{"$f":"IF(D397=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Taxes & Insurance"]
[null,null,null,{"$f":"IF(ROUND(G399,6)=ROUND(H399,6),0,1)","v":0},"Rate applied to capital costs to determine annual cost",null,{"$f":"IN!H195","v":7.4999999999999997E-3},{"$f":"IN!I195","v":7.4999999999999997E-3},{"$f":"IF(D399=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Capital costs for tax & Insurance"]
[null,null,null,{"$f":"IF(ROUND(G401,0)=ROUND(H401,0),0,1)","v":0},"plant",null,{"$f":"'Power Plant Cost'!E49","v":86133547.29946737},{"$f":"'Power Plant Cost'!G49","v":86133547.299467385},{"$f":"IF(D401=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"transmission",null,{"$f":"'Power Plant Cost'!E11","v":0},{"$f":"'Power Plant Cost'!G11","v":0},{"$f":"IF(D402=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"production wells (successful)",null,{"$f":"G136*G195+G104*G95","v":17901433.644501351},{"$f":"H136*H195+H104*H95","v":17901433.644501351}," "]
[null,null,null,0,"failed production wells, if used for injection",null,{"$f":"G138*G195","v":0},{"$f":"H138*H195","v":0}," "]
[null,null,null,0,"Injection wells (successful)",null,{"$f":"G142*G202","v":11146485.406950895},{"$f":"H142*H202","v":11146485.406950895}," "]
[null,null,null,0,"failed injection wells, if used for injection",null,{"$f":"G144*G202","v":0},{"$f":"H144*H202","v":0}," "]
[null,null,null,1,"injection wells (&stimulation)",null,{"$f":"G212","v":2676739.5581964627},{"$f":"H212","v":3046957.3565634131},"**"]
[null,null,null,0,"geothermal pumps",null,{"$f":"G257","v":1001844.2593788418},{"$f":"H257","v":1001844.2593788418}," "]
[null,null,null,0,"surface equipment",null,{"$f":"G248","v":5493609.8850316228},{"$f":"H248","v":5493609.8850316228}," "]
[null,null,null,1,"indirect costs (???)",null,{"$f":"G218*(G403+G404+G405+G406+G407)/(1-G218)","v":1669718.8741920374},{"$f":"H218*(H403+H404+H405+H406+H407)/(1-H218)","v":1689204.0214745083},"**"]
[null,null,null,1,"Total",null,{"$f":"SUM(G401:G409)","v":124353660.05352652},{"$f":"SUM(H401:H409)","v":124723877.85189351},"**"]
[null,null,null,1,"Total with contingency",null,{"$f":"G411+((G401+G402+G407+G408+G409)*G53)","v":138649521.20383766},{"$f":"H411+((H401+H402+H407+H408+H409)*H53)","v":139075271.6719597},"**"]
[null,null,null,1,"Annual Taxes & Insurance","per year",{"$f":"G412*G399","v":1039871.4090287824},{"$f":"H412*H399","v":1043064.5375396977},"**"]
[null,null,null,1,"Total Annual O&M Cost-Calculated","per year",{"$f":"G370+G381+G393+G413","v":5370068.9371368447},{"$f":"H370+H381+H393+H413","v":5373262.0656477604},"**"]
[null,null,null,{"$f":"IF(ROUND(G415,2)=ROUND(H415,2),0,1)","v":0},"O&M Contribution to LCOE","₵/kW-hr",{"$f":"'EERE COE'!D98*100","v":1.8460912833800944},{"$f":"'EERE COE'!D252*100","v":1.8471889986570713}," "]
[]
[null,null,null,null,"ENERGY CONVERSION SYSTEM - POWER PLANT"]
[null,null,null,null,"Transmission Line"]
[null,null,null,{"$f":"IF(G419=H419,0,1)","v":0},"Are transmission line costs included",null,{"$f":"IN!H200","v":"No"},{"$f":"IN!I200","v":"No"},{"$f":"IF(D419=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G420,6)=ROUND(H420,6),0,1)","v":0},"Distance","mile",{"$f":"IN!H201","v":0},{"$f":"IN!I201","v":0},{"$f":"IF(D420=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G421,6)=ROUND(H421,6),0,1)","v":0},null,"km",{"$f":"IN!H202","v":0},{"$f":"IN!I202","v":0},{"$f":"IF(D421=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Estimated Cost"]
[{"$f":"IF(H423=AG10,575000,IF(H423=AG11,1795000,1795000))","v":575000},null,null,{"$f":"IF(G423=H423,0,1)","v":0},"Transmission Line Voltage",null,{"$f":"'DEFAULT Inputs'!S201","v":"≤115kV"},{"$f":"G423","v":"≤115kV"},{"$f":"IF(D423=1,\"**\",\" \")","v":" "},"From Default Inputs"]
[{"$f":"IF(H424=AH10,1,IF(H424=AH11,1.2,IF(H424=AH12,1.5,1.5)))","v":1},null,null,{"$f":"IF(G424=H424,0,1)","v":0},"Terrain Conditions",null,{"$f":"'DEFAULT Inputs'!S202","v":"Flat"},{"$f":"G424","v":"Flat"}," ","From Default Inputs"]
[{"$f":"IF(H425=AI10,1,IF(H425=AI11,1.2,1.5))","v":1},null,null,{"$f":"IF(G425=H425,0,1)","v":0},"Population Density",null,{"$f":"'DEFAULT Inputs'!S203","v":"Rural"},{"$f":"G425","v":"Rural"}," ","From Default Inputs"]
[{"$f":"IF(H420<=4,2,IF(H420<10,1.3,1))","v":2},null,null,{"$f":"IF(ROUND(G426,0)=ROUND(H426,0),0,1)","v":0},"Estimated cost per mile","$/mile",{"$f":"A427","v":1150000},{"$f":"A427","v":1150000}," "]
[{"$f":"OUT!$A426*OUT!$A425*OUT!$A424*OUT!$A423","v":1150000},null,null,{"$f":"IF(ROUND(G427,6)=ROUND(H427,6),0,1)","v":0},"Cost per mile used","$/mile",0,{"$f":"IN!I203","v":0}," "]
[null,null,null,{"$f":"IF(ROUND(G428,2)=ROUND(H428,2),0,1)","v":0},"Total Cost for Transmission",null,{"$f":"'Power Plant Cost'!E11","v":0},{"$f":"'Power Plant Cost'!G11","v":0}," "]
[null,null,null,null,"Permitting Cost"]
[null,null,null,{"$f":"IF(ROUND(G430,2)=ROUND(H430,2),0,1)","v":0},"Power Plant Permitting Cost",null,{"$f":"'DEFAULT Inputs'!S206","v":0},{"$f":"G430","v":0}," ","From Default Inputs"]
[null,null,null,null,"Plant Parameters"]
[{"$f":"IN!A9","v":0},null,null,{"$f":"IF(G432=H432,0,1)","v":0},"Type of Conversion System",null,{"$f":"IN!G9","v":"Flash"},{"$f":"G432","v":"Flash"}," "]
[null,null,null,{"$f":"IF(G433=H433,0,1)","v":0},"Plant Sized Using",null,{"$f":"IN!H210","v":"Power Sales"},{"$f":"IN!I210","v":"Power Sales"}," "]
[{"$f":"IN!A10","v":0},null,null,{"$f":"IF(A434=1,0,IF(ROUND(G434,6)=ROUND(H434,6),0,1))","v":0},"Power Sales Specified","MW",{"$f":"IN!G10","v":40},{"$f":"IN!I10","v":40}," "]
[null,null,null,null,"Production Wells Specified",null,null,{"$f":"IN!I11","v":" "}]
[{"$f":"IN!B210","v":0},null,null,{"$f":"IF(ROUND(G436,6)=ROUND(H436,6),0,1)","v":0},"Power Sales ","MW",{"$f":"G434","v":40},{"$f":"H9","v":40}," "]
[null,null,null,0,"Plant Net Output","MW",{"$f":"'Power Plant Cost'!E19/1000","v":41.602682369441396},{"$f":"'Power Plant Cost'!G19/1000","v":41.602682369441396}," "]
[null,null,null,0,"Estimated Generator Output","MW",{"$f":"IF(A432=1,'Binary Power Plant'!AE44/'Binary Power Plant'!AE43*'Binary Power Plant'!L29,'Flash Plant Cost'!D18)/1000","v":43.852542080363349},{"$f":"IF('Power Plant Cost'!A1=1,'Binary Power Plant'!AE101/'Binary Power Plant'!AE100*'Binary Power Plant'!L74,'Flash Plant Cost'!E18)/1000","v":43.852542080363349}," "]
[null,null,null,0,"Plant Performance - brine effectiveness","w-hr/lb",{"$f":"'Power Plant Cost'!E15","v":10.434806885111046},{"$f":"'Power Plant Cost'!G15","v":10.434806885111046}," "]
[null,null,null,{"$f":"IF(ROUND(G440,3)=ROUND(H440,3),0,1)","v":0},"            \"                                                            \"","kW-s/kg",{"$f":"G439*AA13","v":82.817222238192642},{"$f":"H439*AA13","v":82.817222238192642}," "]
[null,null,null,0,"Multiplier Used for Direct Construction Costs",null,{"$f":"'Power Plant Cost'!E36","v":2.7377478194515703},{"$f":"IN!I236","v":2.7377478194515703}," "]
[null,null,null,0,"Multiplier Used for Installed Costs",null,{"$f":"'Power Plant Cost'!E46","v":3.0662775577857588},{"$f":"'Power Plant Cost'!G46","v":3.0662775577857588}," "]
[null,null,null,{"$f":"IF(ROUND(G443,0)=ROUND(H443,0),0,1)","v":0},"Calculated Plant Cost, based on net plant output","$/kW",{"$f":"'Power Plant Cost'!E45","v":2070.384465467434},{"$f":"'Power Plant Cost'!G45","v":2070.384465467434}," "]
[{"$f":"IF(H444=H443,0,1)","v":0},null,null,null,"Inputted Plant Cost","$/kW",null,{"$f":"IN!I238","v":2070.3844654674344}," "]
[null,null,null,{"$f":"IF(ROUND(G445,0)=ROUND(H445,0),0,1)","v":0},"Plant Cost Used (based on net plant output)","$/kW",{"$f":"G443","v":2070.384465467434},{"$f":"IF(A444=1,H444,H443)","v":2070.384465467434}," "]
[null,null,null,{"$f":"IF(ROUND(G446,0)=ROUND(H446,0),0,1)","v":0},"Estimated engineering costs",null,{"$f":"'Power Plant Cost'!E42","v":4614297.1767571801},{"$f":"'Power Plant Cost'!G42","v":4614297.1767571801}," "]
[null,null,null,{"$f":"IF(ROUND(G447,0)=ROUND(H447,0),0,1)","v":0},"Power Plant Capital Cost",null,{"$f":"'Power Plant Cost'!E49","v":86133547.29946737},{"$f":"'Power Plant Cost'!G49","v":86133547.299467385}," "]
[null,null,null,null,"Binary Power Plant"]
[null,null,null,null,"Plant Performance"]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G450,3)=ROUND(H450,3),0,1))","v":0},"Maximum brine effectiveness GETEM uses for Binary Plant","w-hr/lb,gf",{"$f":"Geofluid!N32","v":12.564035603444015},{"$f":"OUT!G450","v":12.564035603444015},{"$f":"IF(D450=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G451,3)=ROUND(H451,3),0,1))","v":0},null,"kW-s/kg,gf",{"$f":"G450*IN!AN12","v":99.716127019433074},{"$f":"H450*IN!AN12","v":99.716127019433074}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G452,3)=ROUND(H452,3),0,1))","v":0},"Calculated Brine Effectiveness","w-hr/lb,gf",{"$f":"'Binary A1'!D29","v":8.6682203557028235},{"$f":"'Binary A1'!F29","v":10.19007594636861}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G453,3)=ROUND(H453,3),0,1))","v":0},null,"kW-s/kg,gf",{"$f":"G452*AA13","v":68.796475058122411},{"$f":"H452*AA13","v":80.874882838379392}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G454,3)=ROUND(H454,3),0,1))","v":0},"Brine Effectiveness Used","w-hr/lb,gf",{"$f":"G452","v":8.6682203557028235},{"$f":"IF(IN!A9=0,OUT!H452,IN!I216)","v":10.19007594636861}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G455,3)=ROUND(H455,3),0,1))","v":0},null,"kW-s/kg,gf",{"$f":"G454*AA13","v":68.796475058122411},{"$f":"IF(IN!A9=0,OUT!H453,IN!I217)","v":80.874882838379392}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G456,3)=ROUND(H456,3),0,1))","v":0},"Plant 2nd law efficiency",null,{"$f":"G454/Geofluid!H53","v":0.31289504961274783},{"$f":"H454/Geofluid!I53","v":0.36782917230513296}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G457,0)=ROUND(H457,0),0,1))","v":0},"Geothermal pumping power","kW",{"$f":"'Power Plant Cost'!E19-'Power Plant Cost'!E6*1000","v":1602.6823694413979},{"$f":"'Power Plant Cost'!G19-'Power Plant Cost'!G6*1000","v":1602.6823694413979}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G458,0)=ROUND(H458,0),0,1))","v":0},"Estimated Generator Output","kW",{"$f":"'Binary Power Plant'!AE44/'Binary Power Plant'!AE43*'Binary Power Plant'!L29","v":48199.596367433864},{"$f":"'Binary Power Plant'!AE101/'Binary Power Plant'!AE100*'Binary Power Plant'!L74","v":47911.436950060386}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G459,0)=ROUND(H459,0),0,1))","v":0},"Net Power","kW",{"$f":"G454*G120/1000","v":34559.453005420255},{"$f":"H454*H120/1000","v":40626.961053026411}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G460,0)=ROUND(H460,0),0,1))","v":0},"In-Plant parasitic power (estimated)","kW",{"$f":"G458-G459","v":13640.143362013609},{"$f":"H458-H459","v":7284.4758970339753}," "]
[null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,"Plant Performance"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G463,1)=ROUND(H463,1),0,1))","v":0},"# of Flash ",null,{"$f":"IN!H220","v":2},{"$f":"IN!I220","v":2},{"$f":"IF(D463=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G464,2)=ROUND(H464,2),0,1))","v":0},"Calculated Flash Pressure - Single Flash","psi",{"$f":"'Flash Plant Performance'!T53+'Flash Plant Performance'!D30","v":38.65325069207104},{"$f":"'Flash Plant Performance'!U53+'Flash Plant Performance'!E30","v":38.65325069207104}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G465,2)=ROUND(H465,2),0,1))","v":0},null,"bar",{"$f":"G464/AC13","v":2.6650485144256315},{"$f":"H464/AC13","v":2.6650485144256315}," "]
[null,null,null,null,"Single Flash Pressure Used","psi",null,{"$f":"IN!I222","v":38.65325069207104}," "]
[null,null,null,null,null,"bar",null,{"$f":"IN!I223","v":2.6650485144256315}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G468,2)=ROUND(H468,2),0,1))","v":0},"Calculated HP Flash","psi",{"$f":"'Flash Plant Performance'!D63","v":119.31619588137661},{"$f":"'Flash Plant Performance'!E63","v":119.31619588137661}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G469,2)=ROUND(H469,2),0,1))","v":0},null,"bar",{"$f":"G468/AC13","v":8.2265642575259132},{"$f":"H468/AC13","v":8.2265642575259132}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G470,2)=ROUND(H470,2),0,1))","v":0},"Calculated LP Flash","psi",{"$f":"'Flash Plant Performance'!D64","v":27.561592698967388},{"$f":"'Flash Plant Performance'!E64","v":27.561592698967388}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G471,2)=ROUND(H471,2),0,1))","v":0},null,"bar",{"$f":"G470/AC13","v":1.9003054170720708},{"$f":"H470/AC13","v":1.9003054170720708}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G472,2)=ROUND(H472,2),0,1))","v":0},"HP Flash Pressure Used","psi",{"$f":"IN!H224","v":119.31619588137661},{"$f":"IN!I224","v":119.31619588137661}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G473,2)=ROUND(H473,2),0,1))","v":0},null,"bar",{"$f":"IN!H225","v":8.2265642575259132},{"$f":"IN!I225","v":8.2265642575259132}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G474,2)=ROUND(H474,2),0,1))","v":0},"LP Flash Pressure Used","psi",{"$f":"IN!H226","v":27.561592698967388},{"$f":"IN!I226","v":27.561592698967388}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G475,2)=ROUND(H475,2),0,1))","v":0},null,"bar",{"$f":"IN!H227","v":1.9003054170720708},{"$f":"IN!I227","v":1.9003054170720708}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G476,2)=ROUND(H476,2),0,1))","v":0},"Brine Effectiveness","w-hr/lb,gf",{"$f":"'Flash Plant Performance'!L11","v":10.434806885111046},{"$f":"'Flash Plant Performance'!N11","v":10.434806885111046}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G477,2)=ROUND(H477,2),0,1))","v":0},null,"kW-s/kg,gf",{"$f":"G476*$AA$13","v":82.817222238192642},{"$f":"H476*$AA$13","v":82.817222238192642}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G478,2)=ROUND(H478,2),0,1))","v":0},"GF Pressure leaving plant","psi",{"$f":"IF(G463=2,G474,G472)","v":27.561592698967388},{"$f":"IF(H463=2,H474,H466)","v":27.561592698967388}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G479,2)=ROUND(H479,2),0,1))","v":0},null,"bar",{"$f":"IF(G463=2,G475,G473)","v":1.9003054170720708},{"$f":"IF(H463=2,H475,H467)","v":1.9003054170720708}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G480,0)=ROUND(H480,0),0,1))","v":0},"HP Steam Produced","lb/hr",{"$f":"'Flash Plant Performance'!L46","v":431255.56728605967},{"$f":"'Flash Plant Performance'!N46","v":431255.56728605967}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G481,2)=ROUND(H481,2),0,1))","v":0},null,"kg/s",{"$f":"G480/Z16","v":54.33735207655586},{"$f":"H480/Z16","v":54.33735207655586}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G482,0)=ROUND(H482,0),0,1))","v":0},"LP Steam Produced","lb/hr",{"$f":"'Flash Plant Performance'!L47","v":369519.29204736534},{"$f":"'Flash Plant Performance'!N47","v":369519.29204736534}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G483,2)=ROUND(H483,2),0,1))","v":0},null,"kg/s",{"$f":"G482/Z16","v":46.558702992322857},{"$f":"H482/Z16","v":46.558702992322857}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G484,3)=ROUND(H484,3),0,1))","v":0},"Steam Fraction",null,{"$f":"('Flash Plant Performance'!D86+'Flash Plant Performance'!D94)/'Flash Plant Performance'!D68","v":0.20085077547148672},{"$f":"('Flash Plant Performance'!E86+'Flash Plant Performance'!E94)/'Flash Plant Performance'!E68","v":0.20085077547148672}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G485,0)=ROUND(H485,0),0,1))","v":0},"GF flow out","lb/hr",{"$f":"G120-(G480+G482)","v":3186139.5922222035},{"$f":"H120-(H480+H482)","v":3186139.5922222035}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G486,2)=ROUND(H486,2),0,1))","v":0},null,"kg/s",{"$f":"G485/Z16","v":401.44731319559781},{"$f":"H485/Z16","v":401.44731319559781}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G487,3)=ROUND(H487,3),0,1))","v":0},"Plant 2nd law efficiency",null,{"$f":"G476/Geofluid!H53","v":0.37666317698859836},{"$f":"H476/Geofluid!I53","v":0.37666317698859836}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G488,0)=ROUND(H488,0),0,1))","v":0},"Geothermal pumping power","kW",{"$f":"'Power Plant Cost'!E19-'Power Plant Cost'!E6*1000","v":1602.6823694413979},{"$f":"'Power Plant Cost'!G19-'Power Plant Cost'!G6*1000","v":1602.6823694413979}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G489,0)=ROUND(H489,0),0,1))","v":0},"Estimated Generator Output","kW",{"$f":"'Flash Plant Performance'!L22","v":43852.542080363346},{"$f":"'Flash Plant Performance'!N22","v":43852.542080363346}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G490,0)=ROUND(H490,0),0,1))","v":0},"Net Power","kW",{"$f":"G476*G120/1000","v":41602.682369441398},{"$f":"H476*H120/1000","v":41602.682369441398}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G491,0)=ROUND(H491,0),0,1))","v":0},"In-Plant parasitic power (estimated)","kW",{"$f":"G489-G490","v":2249.8597109219481},{"$f":"H489-H490","v":2249.8597109219481}," "]
[null,null,null,null,"Ambient Conditions"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G493,2)=ROUND(H493,2),0,1))","v":0},"T,wet bulb","F",{"$f":"IN!H229","v":60},{"$f":"IN!I229","v":60},{"$f":"IF(D493=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G494,2)=ROUND(H494,2),0,1))","v":0},null,"C",{"$f":"IN!H230","v":15.555555555555555},{"$f":"IN!I230","v":15.555555555555555},{"$f":"IF(D494=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G495,2)=ROUND(H495,2),0,1))","v":0},"Atmospheric pressure","psi",{"$f":"IF('DEFAULT Inputs'!S229=0,'DEFAULT Inputs'!W229,'DEFAULT Inputs'!S229)","v":14.7},{"$f":"G495","v":14.7},{"$f":"IF(D495=1,\"**\",\" \")","v":" "},"From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G496,2)=ROUND(H496,2),0,1))","v":0},null,"bar",{"$f":"G495/AC13","v":1.0135295857559794},{"$f":"G496","v":1.0135295857559794},{"$f":"IF(D496=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Component Efficiencies"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G498,3)=ROUND(H498,3),0,1))","v":0},"Turbine efficiency",null,{"$f":"IF('DEFAULT Inputs'!S231=0,'DEFAULT Inputs'!W231,'DEFAULT Inputs'!S231)","v":0.8},{"$f":"OUT!G498","v":0.8},{"$f":"IF(D498=1,\"**\",\" \")","v":" "},"From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G499,3)=ROUND(H499,3),0,1))","v":0},"Generator efficiency",null,{"$f":"IF('DEFAULT Inputs'!S232=0,'DEFAULT Inputs'!W232,'DEFAULT Inputs'!S232)","v":0.98},{"$f":"OUT!G499","v":0.98}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G500,3)=ROUND(H500,3),0,1))","v":0},"Cooling water and condensate pump efficiency",null,{"$f":"IF('DEFAULT Inputs'!S233=0,'DEFAULT Inputs'!W233,'DEFAULT Inputs'!S233)","v":0.75},{"$f":"OUT!G500","v":0.75}," ","From Default Inputs"]
[{"$f":"IF(OUT!G501=IN!AH1,1,0)","v":1},null,null,{"$f":"IF(IN!A$9=1,0,IF(G501=H501,0,1))","v":0},"Is a constraint placed on the GF temperature leaving plant?",null,{"$f":"IF('DEFAULT Inputs'!S235=0,'DEFAULT Inputs'!W235,'DEFAULT Inputs'!S235)","v":"Yes"},{"$f":"G501","v":"Yes"}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G502,6)=ROUND(H502,6),0,1))","v":0},"Define Steam Pressure Drops",null,null,null," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G503,2)=ROUND(H503,2),0,1))","v":0},"Input pressure drop between high pressure flash and turbine","psi",{"$f":"IF('DEFAULT Inputs'!S237=0,'DEFAULT Inputs'!W237,'DEFAULT Inputs'!S237)","v":1},{"$f":"G503","v":1}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G504,2)=ROUND(H504,2),0,1))","v":0},null,"bar",{"$f":"G503/AC13","v":6.8947590867753691E-2},{"$f":"G504","v":6.8947590867753691E-2}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G505,2)=ROUND(H505,2),0,1))","v":0},"Input pressure drop between low pressure flash and turbine","psi",{"$f":"IF('DEFAULT Inputs'!S238=0,'DEFAULT Inputs'!W238,'DEFAULT Inputs'!S238)","v":1},{"$f":"G505","v":1}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G506,2)=ROUND(H506,2),0,1))","v":0},null,"bar",{"$f":"G505/AC13","v":6.8947590867753691E-2},{"$f":"G506","v":6.8947590867753691E-2}," "]
[null,null,null,null,"Cooling System"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(G508=H508,0,1))","v":0},"Condenser type",null,{"$f":"IN!H231","v":"surface"},{"$f":"IN!I231","v":"surface"},{"$f":"IF(D508=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G509,2)=ROUND(H509,2),0,1))","v":0},"CW pump head","ft",{"$f":"IF('DEFAULT Inputs'!S241=0,'DEFAULT Inputs'!W241,'DEFAULT Inputs'!S241)","v":65},{"$f":"G509","v":65}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G510,2)=ROUND(H510,2),0,1))","v":0},null,"m",{"$f":"G509/AF13","v":19.812059753172218},{"$f":"G510","v":19.812059753172218}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G511,2)=ROUND(H511,2),0,1))","v":0},"Cooling Water temperature rise  -DT,cw","F",{"$f":"IF('DEFAULT Inputs'!S242=0,'DEFAULT Inputs'!W242,'DEFAULT Inputs'!S242)","v":25},{"$f":"G511","v":25}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G512,2)=ROUND(H512,2),0,1))","v":0},null,"C",{"$f":"G511/1.8","v":13.888888888888889},{"$f":"H511/1.8","v":13.888888888888889}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G513,2)=ROUND(H513,2),0,1))","v":0},"Pinch Point-condenser","F",{"$f":"IF('DEFAULT Inputs'!S243=0,'DEFAULT Inputs'!W243,'DEFAULT Inputs'!S243)","v":7.5},{"$f":"G513","v":7.5}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G514,2)=ROUND(H514,2),0,1))","v":0},null,"C",{"$f":"G513/1.8","v":4.166666666666667},{"$f":"H513/1.8","v":4.166666666666667}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G515,2)=ROUND(H515,2),0,1))","v":0},"Pinch Point-cooling tower","F",{"$f":"IF('DEFAULT Inputs'!S244=0,'DEFAULT Inputs'!W244,'DEFAULT Inputs'!S244)","v":5},{"$f":"G515","v":5}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G516,2)=ROUND(H516,2),0,1))","v":0},null,"C",{"$f":"G515/1.8","v":2.7777777777777777},{"$f":"H515/1.8","v":2.7777777777777777}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G517,2)=ROUND(H517,2),0,1))","v":0},"Condenser NCG partial pressure","\"Hg",{"$f":"0.0000825*G520+0.15","v":0.315},{"$f":"0.0000825*H520+0.15","v":0.315}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G518,2)=ROUND(H518,2),0,1))","v":0},null,"mmHg",{"$f":"G517/AL13","v":8.0010241310887782},{"$f":"H517/AL13","v":8.0010241310887782}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G519,6)=ROUND(H519,6),0,1))","v":0},"Non-Condensable Gas Removal",null,null,null," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G520,6)=ROUND(H520,6),0,1))","v":0},"NCG level","ppm",{"$f":"IN!H233","v":2000},{"$f":"IN!I233","v":2000}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G521,6)=ROUND(H521,6),0,1))","v":0},"H2S level","ppm",{"$f":"IN!H234","v":20},{"$f":"IN!I234","v":20}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G522,6)=ROUND(H522,6),0,1))","v":0},"Molecular Weight of NCG's",null,{"$f":"IF('DEFAULT Inputs'!S247=0,'DEFAULT Inputs'!W247,'DEFAULT Inputs'!S247)","v":44},{"$f":"G522","v":44}," ","From Default Inputs"]
[{"$f":"IF(OUT!G523=IN!AU$1,1,IF(OUT!G523=IN!AU$2,2,3))","v":3},{"$f":"IF(OUT!H523=IN!AU$1,1,IF(IN!H234=IN!AU$2,2,3))","v":3},null,{"$f":"IF(IN!A$9=1,0,IF(G523=H523,0,1))","v":0},"Method of NCG removal ",null,{"$f":"IF('DEFAULT Inputs'!S249=0,'DEFAULT Inputs'!W249,'DEFAULT Inputs'!S249)","v":"Hybrid"},{"$f":"G523","v":"Hybrid"}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G524,6)=ROUND(H524,6),0,1))","v":0},"Number of stages: ncg removal",null,{"$f":"IF('DEFAULT Inputs'!S250=0,'DEFAULT Inputs'!W250,'DEFAULT Inputs'!S250)","v":3},{"$f":"G524","v":3}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G525,6)=ROUND(H525,6),0,1))","v":0},"NCG vacuum pump efficiency",null,{"$f":"IF('DEFAULT Inputs'!S251=0,'DEFAULT Inputs'!W251,'DEFAULT Inputs'!S251)","v":0.7},{"$f":"G525","v":0.7}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G526,6)=ROUND(H526,6),0,1))","v":0},"Model Estimates",null,null,null," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G527,0)=ROUND(H527,0),0,1))","v":0},"Cooling Water Flow Rate","gpm",{"$f":"'Flash Plant Performance'!L39","v":64119.978127795715},{"$f":"'Flash Plant Performance'!N39","v":64119.978127795715}," "]
[]
[null,null,null,null,"Binary Power Plant"]
[null,null,null,null,"Plant Cost"]
[null,null,null,null,"Use Calculated Plant Cost for  Scenario ?",null,{"$f":"'DEFAULT Inputs'!R221","v":0},null,null,"From Default Inputs"]
[null,null,null,null,"Major Component Costs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G533,0)=ROUND(H533,0),0,1))","v":0},"Material of Construction- GF heaters (binary)",null,{"$f":"'DEFAULT Inputs'!S216","v":0},{"$f":"G533","v":0},{"$f":"IF(D533=1,\"**\",\" \")","v":" "},"For information only - default costs based on carbon steel equipment"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G534,0)=ROUND(H534,0),0,1))","v":0},"GF heaters tube material cost multiplier (binary)",null,{"$f":"'DEFAULT Inputs'!S217","v":0},{"$f":"G534","v":0}," ","Used for check of HX PPI"]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G535,0)=ROUND(H535,0),0,1))","v":1},"Calculated GF Heat Exchanger Cost","$/kW",{"$f":"'Binary Power Plant'!L36","v":37.254087852583659},{"$f":"'Binary Power Plant'!L81","v":44.245553827428438},"**"]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G536,0)=ROUND(H536,0),0,1))","v":1},"Calculated Turbine-Generator Cost","$/kW",{"$f":"'Binary Power Plant'!L39","v":420.70590969922728},{"$f":"'Binary Power Plant'!L84","v":421.53669920690533},"**"]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G537,0)=ROUND(H537,0),0,1))","v":0},"Calculated Air-Cooled Condenser Cost","$/kW",{"$f":"'Binary Power Plant'!L37","v":148.53260043315737},{"$f":"'Binary Power Plant'!L82","v":148.63763837431384}," "]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G538,0)=ROUND(H538,0),0,1))","v":1},"Calculated WF Pump Cost","$/kW",{"$f":"'Binary Power Plant'!L38","v":18.705537412415634},{"$f":"'Binary Power Plant'!L83","v":21.362553530708517},"**"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G539,0)=ROUND(H539,0),0,1))","v":1},"Estimated Major Equipment Cost","$/kW",{"$f":"SUM(G535:G538)","v":625.19813539738402},{"$f":"SUM(H535:H538)","v":635.78244493935608},"**"]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G540,6)=ROUND(H540,6),0,1))","v":0},"Tax",null,{"$f":"IF(A5=0,'DEFAULT Inputs'!S257,'DEFAULT Inputs'!S219)","v":0.05},{"$f":"G540","v":0.05}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G541,6)=ROUND(H541,6),0,1))","v":0},"Freight",null,{"$f":"IF(A5=0,'DEFAULT Inputs'!S258,'DEFAULT Inputs'!S220)","v":0.05},{"$f":"IF(A5=0,'DEFAULT Inputs'!S258,'DEFAULT Inputs'!S220)","v":0.05}," ","From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G542,6)=ROUND(H542,6),0,1))","v":0},"Calculated installation multiplier for direct construction costs",null,{"$f":"'Binary Power Plant'!L64","v":2.750814815101605},{"$f":"'Binary Power Plant'!L108","v":2.7478397195379163}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G543,6)=ROUND(H543,6),0,1))","v":0},"Installation multiplier Used",null,{"$f":"G542","v":2.750814815101605},{"$f":"IN!I236","v":2.7377478194515703}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G544,1)=ROUND(H544,1),0,1))","v":0},"Direct Plant Construction Cost","$/kW",{"$f":"G539*G543","v":1719.8042932250232},{"$f":"H539*H543","v":1740.6120022783102}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G545,6)=ROUND(H545,6),0,1))","v":0},"Indirect Cost",null,{"$f":"IN!H237","v":0.12},{"$f":"IN!I237","v":0.12}," "]
[null,null,null,{"$f":"IF(IN!A$9=0,0,IF(ROUND(G546,1)=ROUND(H546,1),0,1))","v":0},"Plant Cost","$/kW",{"$f":"(1+G545)*G544","v":1926.1808084120262},{"$f":"(1+H545)*H544","v":1949.4854425517076}," "]
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,"Flash-Steam Power Plant"]
[null,null,null,null,"Plant Cost"]
[null,null,null,null,"Use Calculated Flash Plant Cost ?",null,{"$f":"IF('DEFAULT Inputs'!S259=0,'DEFAULT Inputs'!W259,'DEFAULT Inputs'!S259)","v":"Yes"},null,null,"From Default Inputs"]
[null,null,null,null,"Equipment Related Input"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G552,0)=ROUND(H552,0),0,1))","v":0},"Steam condenser heat transfer coefficient (U)",null,{"$f":"IF('DEFAULT Inputs'!S254=0,'DEFAULT Inputs'!W254,'DEFAULT Inputs'!S254)","v":350},{"$f":"G552","v":350},{"$f":"IF(D552=1,\"**\",\" \")","v":" "},"From Default Inputs"]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G553,0)=ROUND(H553,0),0,1))","v":0},"Max droplet size in flash vessel",null,{"$f":"IF('DEFAULT Inputs'!S255=0,'DEFAULT Inputs'!W255,'DEFAULT Inputs'!S255)","v":200},{"$f":"G553","v":200}," ","From Default Inputs"]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G554,0)=ROUND(H554,0),0,1))","v":0},"Calculated Turbine-Generator Cost",null,{"$f":"'Flash Plant Cost'!H67","v":366.34738085076242},{"$f":"'Flash Plant Cost'!N67","v":366.34738085076242}," "]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G555,0)=ROUND(H555,0),0,1))","v":0},"Calculated Flash Vessel Cost",null,{"$f":"'Flash Plant Cost'!H68","v":16.868355024728718},{"$f":"'Flash Plant Cost'!N68","v":16.868355024728718}," "]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G556,0)=ROUND(H556,0),0,1))","v":0},"Calculated Cooling Tower Cost",null,{"$f":"'Flash Plant Cost'!H69","v":67.419550122472273},{"$f":"'Flash Plant Cost'!N69","v":67.419550122472273}," "]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G557,0)=ROUND(H557,0),0,1))","v":0},"Calculated Condenser Cost",null,{"$f":"'Flash Plant Cost'!H70","v":90.397297178189291},{"$f":"'Flash Plant Cost'!N70","v":90.397297178189291}," "]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G558,0)=ROUND(H558,0),0,1))","v":0},"Calculated Plant Pump Cost (no GF pumps)",null,{"$f":"'Flash Plant Cost'!H71","v":34.582222270593427},{"$f":"'Flash Plant Cost'!N71","v":34.582222270593427}," "]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G559,0)=ROUND(H559,0),0,1))","v":0},"Calculated NCG Removal System Cost",null,{"$f":"'Flash Plant Cost'!H72","v":36.737484597748733},{"$f":"'Flash Plant Cost'!N72","v":36.737484597748733}," "]
[1,1,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G560,0)=ROUND(H560,0),0,1))","v":0},"Calculated H2S Abatement System Cost",null,{"$f":"'Flash Plant Cost'!H73","v":62.858752155649121},{"$f":"'Flash Plant Cost'!N73","v":62.858752155649121}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G561,0)=ROUND(H561,0),0,1))","v":0},"Estimated Major Equipment Cost","$/kW",{"$f":"SUM(G554:G560)","v":675.21104220014388},{"$f":"SUM(H554:H560)","v":675.21104220014388}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G562,6)=ROUND(H562,6),0,1))","v":0},"Tax",null,{"$f":"IF('DEFAULT Inputs'!R257=0,'DEFAULT Inputs'!W257,'DEFAULT Inputs'!R257)","v":0.05},{"$f":"G562","v":0.05}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G563,6)=ROUND(H563,6),0,1))","v":0},"Freight",null,{"$f":"IF('DEFAULT Inputs'!R258=0,'DEFAULT Inputs'!W258,'DEFAULT Inputs'!R258)","v":0.05},{"$f":"G563","v":0.05}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G564,6)=ROUND(H564,6),0,1))","v":0},"Calculated installation multiplier -direct costs",null,{"$f":"'Flash Plant Cost'!F86","v":2.7377478194515703},{"$f":"'Flash Plant Cost'!L86","v":2.7377478194515703}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G565,6)=ROUND(H565,6),0,1))","v":0},"Installation multiplier Used",null,{"$f":"G564","v":2.7377478194515703},{"$f":"IF(ISBLANK('Scenario Definition'!J444),'Scenario Definition'!J443,'Scenario Definition'!J444)","v":2.7377478194515703}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G566,6)=ROUND(H566,6),0,1))","v":0},"Direct Plant Construction Cost","$/kW",{"$f":"G561*G565","v":1848.5575584530661},{"$f":"H561*H565","v":1848.5575584530661}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G567,6)=ROUND(H567,6),0,1))","v":0},"Inputted % Multiplier for Indirect Cost",null,{"$f":"IN!H237","v":0.12},{"$f":"IN!I237","v":0.12}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G568,6)=ROUND(H568,6),0,1))","v":0},"Total Equipment Multiplier",null,{"$f":"'Flash Plant Cost'!F92","v":3.0662775577857588},{"$f":"'Flash Plant Cost'!L92","v":3.0662775577857588}," "]
[null,null,null,{"$f":"IF(IN!A$9=1,0,IF(ROUND(G569,6)=ROUND(H569,6),0,1))","v":0},"Calculated Flash Plant Cost",null,{"$f":"'Flash Plant Cost'!F93","v":2070.3844654674344},{"$f":"'Flash Plant Cost'!L93","v":2070.3844654674344}," "]
[]
[null,null,null,null,"GEOTHERMAL FLUID PUMPING"]
[null,null,null,{"$f":"IF(ROUND(G572,6)=ROUND(H572,6),0,1)","v":0},"GF Pumping","w-hr/lb",{"$f":"'GF Pumping'!G398","v":0.40198564301174405},{"$f":"'GF Pumping'!M398","v":0.40198564301174405},{"$f":"IF(D572=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"            \"                                                            \"","kW-s/kg",{"$f":"G572*AA13","v":3.1904121178675839},{"$f":"H572*AA13","v":3.1904121178675839}," "]
[null,null,null,0,"Production Pumping",null,null,null," "]
[null,null,null,0,"Production Well Flow Rate","kg/s",{"$f":"G272","v":80},80," "]
[null,null,null,0,"            \"                                                            \"","lb/hr",634930.55999999994,634930.55999999994," "]
[null,null,null,0,"            \"                                                            \"","gpm",1520.9759256491075,1520.9759256491075," "]
[null,null,null,{"$f":"IF(G578=H578,0,1)","v":0},"Are Production Pumps Used?",null,{"$f":"IN!H118","v":"No"},{"$f":"IN!I118","v":"No"}," "]
[null,null,null,0,"Estimated Pump Casing ID",null,{"$f":"'Drilling Costs'!H135","v":8.6810000000000009},{"$f":"'Drilling Costs'!K135","v":8.6810000000000009}," "]
[null,null,null,0,"Calculated Pump Setting Depth","ft",{"$f":"'GF Pumping'!G342","v":366.60502012885536},{"$f":"'GF Pumping'!M342","v":366.60502012885536}," "]
[null,null,null,0,"            \"                                                            \"","m",{"$f":"'GF Pumping'!D343","v":111.74154714778132},{"$f":"'GF Pumping'!J343","v":111.74154714778132}," "]
[{"$f":"IN!A119","v":1},null,null,{"$f":"IF(G582=H582,0,1)","v":0},"Inputted Pump Setting Depth","ft","NA",{"$f":"IF(AND(IN!A4=0,IN!B119=0),IN!I127,\"NA\")","v":"NA"}," "]
[{"$f":"IN!B119","v":1},null,null,{"$f":"IF(G583=H583,0,1)","v":0},"            \"                                                            \"","m","NA",{"$f":"IF(AND(IN!A4=0,IN!B119=0),IN!I128,\"NA\")","v":"NA"}," "]
[null,null,null,0,"Pump Setting Depth Used","ft",{"$f":"'GF Pumping'!G344","v":0},{"$f":"'GF Pumping'!M344","v":0}," "]
[null,null,null,0,"            \"                                                            \"","m",{"$f":"G584/AF13","v":0},{"$f":"H584/AF13","v":0}," "]
[null,null,null,{"$f":"IF(G586=H586,0,1)","v":0},"Production Well Hydrostatic Pressure","psi",{"$f":"'GF Pumping'!G195","v":6681.8885254140905},{"$f":"'GF Pumping'!M195","v":6681.8885254140905}," "]
[null,null,null,{"$f":"IF(G587=H587,0,1)","v":0},"Bottom Hole Pressure in Production Well","psi",{"$f":"'GF Pumping'!G196","v":6427.9163014140904},{"$f":"'GF Pumping'!M196","v":6427.9163014140904}," "]
[null,null,null,{"$f":"IF(G588=H588,0,1)","v":0},"Is Flashing Occurring in Production Well?",null,{"$f":"IF('GF Pumping'!G327>0,\"Yes\",\"No\")","v":"Yes"},{"$f":"IF('GF Pumping'!M327>0,\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(D588=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G589,6)=ROUND(H589,6),0,1)","v":0},"Estimated Saturation Pressure","psi",{"$f":"'GF Pumping'!G32","v":342.4214701045305},{"$f":"'GF Pumping'!M32","v":342.4214701045305}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"'GF Pumping'!D32","v":23.609135425101922},{"$f":"'GF Pumping'!J32","v":23.609135425101922}," "]
[null,null,null,0,"Estimated Production Well Head Pressure","psi",{"$f":"'GF Pumping'!G365","v":297.77291942800201},{"$f":"'GF Pumping'!M365","v":297.77291942800201}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"'GF Pumping'!D365","v":20.53072542021847},{"$f":"'GF Pumping'!J365","v":20.53072542021847}," "]
[null,null,null,0,"Required Pump Suction Pressure/Production Well Head Pressure","psi",{"$f":"'GF Pumping'!G316","v":392.4214701045305},{"$f":"'GF Pumping'!M316","v":392.4214701045305}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"'GF Pumping'!D316","v":27.056514968489608},{"$f":"'GF Pumping'!J316","v":27.056514968489608}," "]
[null,null,null,0,"Friction Loss in Well Below Pump","psi",{"$f":"'GF Pumping'!G401","v":82.764777535656094},{"$f":"'GF Pumping'!M401","v":82.764777535656094}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"G595/AC13","v":5.7064320197890686},{"$f":"H595/AC13","v":5.7064320197890686}," "]
[null,null,null,0,"Friction Loss in Production Pump Casing","psi",{"$f":"'GF Pumping'!G363*'GF Pumping'!G321/144","v":0},{"$f":"'GF Pumping'!M363*'GF Pumping'!M321/144","v":0}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"G597/AC13","v":0},{"$f":"H597/AC13","v":0}," "]
[null,null,null,0,"Pumping Power","hp/well",{"$f":"G600/AD13","v":0},{"$f":"H600/AD13","v":0}," "]
[null,null,null,0,"            \"                                                            \"","kW/well",{"$f":"'GF Pumping'!G375","v":0},{"$f":"'GF Pumping'!M375","v":0}," "]
[null,null,null,{"$f":"IF(G601=H601,0,1)","v":0},"Pump Type",null,{"$f":"IN!H191","v":"Lineshaft"},{"$f":"IN!I191","v":"Lineshaft"}," "]
[null,null,null,0,"Maximum pump casing diameter","inch",{"$f":"'Drilling Costs'!H134","v":9.625},{"$f":"'Drilling Costs'!K134","v":9.625}," "]
[null,null,null,0,"            \"                                                            \"","cm",{"$f":"G602*AE13","v":24.447500000000002},{"$f":"H602*AE13","v":24.447500000000002}," "]
[null,null,null,{"$f":"IF(G604=H604,0,1)","v":0},"Pump Cost Inputted or Calculated",null,{"$f":"IN!H129","v":"Calculate"},{"$f":"IN!I129","v":"Calculate"}," "]
[null,null,null,{"$f":"IF(G605=H605,0,1)","v":0},"Calculated Cost","$/pump",{"$f":"'GF Pumping'!G431","v":0},{"$f":"'GF Pumping'!M431","v":0}," "]
[null,null,null,null,"Installed Pump Cost",null,null,null,{"$f":"IF(D606=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G607,0)=ROUND(H607,0),0,1)","v":0},"Production Pumping Power","kW",{"$f":"'GF Pumping'!G377","v":0},{"$f":"'GF Pumping'!M377","v":0},{"$f":"IF(D607=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G608,0)=ROUND(H608,0),0,1)","v":0},"Total Production Pump Cost",null,{"$f":"G253","v":0},{"$f":"H253","v":0},{"$f":"IF(D608=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Injection Pumping"]
[null,null,null,{"$f":"IF(ROUND(G610,6)=ROUND(H610,6),0,1)","v":0},"Injection Well Flow Rate","kg/s",{"$f":"'Resource Definition'!E13","v":106.66666666666667},{"$f":"'Resource Definition'!I13","v":106.66666666666667},{"$f":"IF(D610=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"            \"                                                            \"","lb/hr",{"$f":"'Resource Definition'!E12","v":846574.07999999996},{"$f":"'Resource Definition'!I12","v":846574.07999999996}," "]
[null,null,null,0,"            \"                                                            \"","gpm",{"$f":"'Resource Definition'!E14","v":2015.2129469765766},{"$f":"'Resource Definition'!I14","v":2015.2129469765766}," "]
[null,null,null,0,"Injection Well Head Pressure","psi",{"$f":"'GF Pumping'!G39","v":27.561592698967388},{"$f":"'GF Pumping'!M39","v":27.561592698967388}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"'GF Pumping'!D39","v":1.9003054170720708},{"$f":"'GF Pumping'!J39","v":1.9003054170720708}," "]
[null,null,null,0,"Friction Loss in Well","psi",{"$f":"'GF Pumping'!G402","v":147.66342263752995},{"$f":"'GF Pumping'!M402","v":147.66342263752995}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"G615/$AC$13","v":10.181037250144614},{"$f":"H615/$AC$13","v":10.181037250144614}," "]
[null,null,null,{"$f":"IF(ROUND(G617,2)=ROUND(H617,2),0,1)","v":0},"Bottom Hole Pressure Less Hydrostatic Pressure","psi",{"$f":"'GF Pumping'!G174-'GF Pumping'!G16","v":-15.566495740925347},{"$f":"'GF Pumping'!M174-'GF Pumping'!M16","v":-15.566495740925347}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"G617/$AC$13","v":-1.0732723795899513},{"$f":"H617/$AC$13","v":-1.0732723795899513}," "]
[null,null,null,0,"Reservoir Pressure Buildup","psi",{"$f":"G287","v":338.62963199999996},{"$f":"H287","v":338.62963199999996}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"G619/$AC$13","v":23.347697322833991},{"$f":"H619/$AC$13","v":23.347697322833991}," "]
[null,null,null,{"$f":"IF(ROUND(G621,2)=ROUND(H621,2),0,1)","v":0},"Injection Pressure Added","psi",{"$f":"'GF Pumping'!G183","v":355.19612774092531},{"$f":"'GF Pumping'!M183","v":355.19612774092531}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"G621/$AC$13","v":24.489917293291697},{"$f":"H621/$AC$13","v":24.489917293291697}," "]
[null,null,null,{"$f":"IF(ROUND(G623,1)=ROUND(H623,1),0,1)","v":0},"            \"                                                            \"","ft",{"$f":"'GF Pumping'!G185","v":867.81367032363983},{"$f":"'GF Pumping'!M185","v":867.81367032363983}," "]
[null,null,null,{"$f":"IF(ROUND(G624,1)=ROUND(H624,1),0,1)","v":0},"Injection Well Hydrostatic Pressure","psi",{"$f":"'GF Pumping'!G16","v":6681.8885254140905},{"$f":"'GF Pumping'!M16","v":6681.8885254140905}," "]
[null,null,null,{"$f":"IF(ROUND(G625,1)=ROUND(H625,1),0,1)","v":0},"Injection Well Bottom hole Pressure","psi",{"$f":"'GF Pumping'!G186","v":7021.5181574140906},{"$f":"'GF Pumping'!M186","v":7021.5181574140906}," "]
[null,null,null,{"$f":"IF(ROUND(G626,1)=ROUND(H626,1),0,1)","v":0},"Pumping Power","hp/pump",{"$f":"'GF Pumping'!G407","v":1074.6160449519944},{"$f":"'GF Pumping'!M407","v":1074.6160449519944}," "]
[null,null,null,{"$f":"IF(ROUND(G627,1)=ROUND(H627,1),0,1)","v":0},"            \"                                                            \"","kW/pump",{"$f":"G626*$AD$13","v":801.34118472070224},{"$f":"H626*$AD$13","v":801.34118472070224}," "]
[null,null,null,0,"# Injection Pumps",null,{"$f":"'GF Pumping'!G406","v":2},{"$f":"'GF Pumping'!M406","v":2}," "]
[null,null,null,{"$f":"IF(ROUND(G629,0)=ROUND(H629,0),0,1)","v":0},"Injection Pumping Power","kW",{"$f":"'GF Pumping'!G405*AD13","v":1602.6823694414045},{"$f":"'GF Pumping'!M405*AD13","v":1602.6823694414045}," "]
[null,null,null,{"$f":"IF(ROUND(G630,0)=ROUND(H630,0),0,1)","v":0},"Total Calculated Injection Pump Cost",null,{"$f":"'GF Pumping'!G410","v":1001844.2593788418},{"$f":"'GF Pumping'!M410","v":1001844.2593788418}," "]
[]
[null,null,null,null,"Production Well Summary"]
[null,null,null,{"$f":"IF(ROUND(G633,2)=ROUND(H633,2),0,1)","v":0},"Depth","ft",{"$f":"'Drilling Costs'!H5","v":16404.149999999998},{"$f":"'Drilling Costs'!K5","v":16404.149999999998},{"$f":"IF(D633=1,\"**\",\" \")","v":" "}]
[null,null,null,{"$f":"IF(ROUND(G634,2)=ROUND(H634,2),0,1)","v":0},null,"m",{"$f":"'Drilling Costs'!H6","v":5000},{"$f":"'Drilling Costs'!K6","v":5000}," "]
[null,null,null,0,"Hydrostatic Pressure","psi",{"$f":"'GF Pumping'!G14","v":6681.8885254140905},{"$f":"'GF Pumping'!M14","v":6681.8885254140905}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"'GF Pumping'!D14","v":460.70011627418876},{"$f":"'GF Pumping'!J14","v":460.70011627418876}," "]
[null,null,null,0,"Reservoir Temperature","F",{"$f":"IN!G6","v":437},{"$f":"G637","v":437}," "]
[null,null,null,0,null,"C",{"$f":"IN!G5","v":225},{"$f":"G638","v":225}," "]
[null,null,null,0,"Production Well Flow Rate (per well)","kg/s",{"$f":"G272","v":80},80," "]
[null,null,null,0,"            \"                                                            \"","lb/hr",634930.55999999994,634930.55999999994," "]
[null,null,null,0,"            \"                                                            \"","gpm",1520.9759256491075,1520.9759256491075," "]
[null,null,null,0,"Pressure Loss in Well Bore","psi",{"$f":"G595","v":82.764777535656094},{"$f":"H595","v":82.764777535656094}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"G596","v":5.7064320197890686},{"$f":"H596","v":5.7064320197890686}," "]
[null,null,null,0,"Temperature Loss in Well Bore","F",{"$f":"'dT in Prod Well'!D473","v":7.3207781251130655},{"$f":"'dT in Prod Well'!G473","v":7.3207781251130655}," "]
[null,null,null,0,"            \"                                                            \"","C",{"$f":"'dT in Prod Well'!D474","v":4.067098958396147},{"$f":"'dT in Prod Well'!G474","v":4.067098958396147}," "]
[null,null,null,0,"Production Well Head Temperature","F",{"$f":"G637-G644","v":429.67922187488693},{"$f":"H637-H644","v":429.67922187488693}," "]
[null,null,null,0,null,"C",{"$f":"G638-G645","v":220.93290104160386},{"$f":"H638-H645","v":220.93290104160386}," "]
[null,null,null,0,"Production Well Head Pressure","psi",{"$f":"'GF Pumping'!G365","v":297.77291942800201},{"$f":"'GF Pumping'!M365","v":297.77291942800201}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"G648/AC13","v":20.53072542021847},{"$f":"H648/AC13","v":20.53072542021847}," "]
[null,null,null,0,"Number of Intervals",null,{"$f":"'Well Cost Input'!E10","v":5},{"$f":"'Well Cost Input'!H10","v":5}," "]
[null,null,null,{"$f":"IF(G651=H651,0,1)","v":0},"Bottom Interval",null,{"$f":"IN!H86","v":"Open Hole"},{"$f":"IN!I86","v":"Open Hole"}," "]
[null,null,null,0,"length","ft",{"$f":"LOOKUP(G650,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$19:$G$19)","v":1640.4000000000015},{"$f":"LOOKUP(H650,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$19:$G$19)","v":1640.4000000000015}," "]
[null,null,null,0,"bottom depth","ft",{"$f":"'Well Default Calculations'!$C5","v":16404},{"$f":"'Well Revised Calculations'!$C5","v":16404},{"$f":"IF(D653=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"LOOKUP(G650,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$22:$G$22)","v":0},{"$f":"LOOKUP(H650,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$22:$G$22)","v":0},{"$f":"IF(D654=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"G654-2*LOOKUP(G650,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$25:$G$25)","v":0},{"$f":"H654-2*LOOKUP(H650,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$25:$G$25)","v":0},{"$f":"IF(D655=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"LOOKUP(G650,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$23:$G$23)","v":8.5},{"$f":"LOOKUP(H650,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$23:$G$23)","v":8.5},{"$f":"IF(D656=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Intermediate Liner #1"]
[null,null,null,0,"length","ft",{"$f":"IF(G650-2>1,LOOKUP(G650-1,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$19:$G$19),0)","v":4921.2},{"$f":"IF(H650-2>1,LOOKUP(H650-1,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$19:$G$19),0)","v":4921.2},{"$f":"IF(D658=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"bottom depth","ft",{"$f":"G653-G652","v":14763.599999999999},{"$f":"H653-H652","v":14763.599999999999},{"$f":"IF(D659=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"IF(G650-2>1,LOOKUP(G650-1,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$22:$G$22),0)","v":9.625},{"$f":"IF(H650-2>1,LOOKUP(H650-1,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$22:$G$22),0)","v":9.625},{"$f":"IF(D660=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"IF(G650-2>1,G660-2*LOOKUP(G650-1,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$25:$G$25),0)","v":8.75},{"$f":"IF(H650-2>1,H660-2*LOOKUP(H650-1,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$25:$G$25),0)","v":8.75},{"$f":"IF(D661=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"IF(G650-2>1,LOOKUP(G650-1,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$23:$G$23),0)","v":12.25},{"$f":"IF(H650-2>1,LOOKUP(H650-1,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$23:$G$23),0)","v":12.25},{"$f":"IF(D662=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Intermediate Liner/Casing #2"]
[null,null,null,0,"length","ft",{"$f":"IF(G650-3>1,LOOKUP(G650-2,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$19:$G$19),0)","v":4921.2},{"$f":"IF(H650-3>1,LOOKUP(H650-2,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$19:$G$19),0)","v":4921.2},{"$f":"IF(D664=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"bottom depth","ft",{"$f":"G659-G658","v":9842.3999999999978},{"$f":"H659-H658","v":9842.3999999999978},{"$f":"IF(D665=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"IF(G650-3>1,LOOKUP(G650-2,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$22:$G$22),0)","v":13.5},{"$f":"IF(H650-3>1,LOOKUP(H650-2,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$22:$G$22),0)","v":13.5},{"$f":"IF(D666=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"IF(G650-3>1,G666-2*LOOKUP(G650-2,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$25:$G$25),0)","v":12.5},{"$f":"IF(H650-3>1,H666-2*LOOKUP(H650-2,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$25:$G$25),0)","v":12.5},{"$f":"IF(D667=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"IF(G650-3>1,LOOKUP(G650-2,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$23:$G$23),0)","v":17.5},{"$f":"IF(H650-3>1,LOOKUP(H650-2,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$23:$G$23),0)","v":17.5},{"$f":"IF(D668=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Upper Casing"]
[null,null,null,0,"length","ft",{"$f":"LOOKUP(2,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$19:$G$19)","v":4921.2},{"$f":"LOOKUP(2,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$19:$G$19)","v":4921.2},{"$f":"IF(D670=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"bottom depth","ft",{"$f":"G665-G664","v":4921.199999999998},{"$f":"H665-H664","v":4921.199999999998},{"$f":"IF(D671=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"LOOKUP(2,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$22:$G$22)","v":20},{"$f":"LOOKUP(2,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$22:$G$22)","v":20},{"$f":"IF(D672=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"G672-2*LOOKUP(2,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$25:$G$25)","v":17.75},{"$f":"H672-2*LOOKUP(2,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$25:$G$25)","v":17.75},{"$f":"IF(D673=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"LOOKUP(2,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$23:$G$23)","v":26},{"$f":"LOOKUP(2,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$23:$G$23)","v":26},{"$f":"IF(D674=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Surface Casing"]
[null,null,null,0,"length","ft",{"$f":"LOOKUP(1,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$19:$G$19)","v":1200},{"$f":"LOOKUP(1,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$19:$G$19)","v":1200},{"$f":"IF(D676=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"bottom depth","ft",{"$f":"G676","v":1200},{"$f":"H676","v":1200},{"$f":"IF(D677=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"LOOKUP(1,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$22:$G$22)","v":30},{"$f":"LOOKUP(1,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$22:$G$22)","v":30},{"$f":"IF(D678=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"G678-2*LOOKUP(1,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$25:$G$25)","v":26.625},{"$f":"H678-2*LOOKUP(1,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$25:$G$25)","v":26.625},{"$f":"IF(D679=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"LOOKUP(1,'Well Default Calculations'!$C$13:$G$13,'Well Default Calculations'!$C$23:$G$23)","v":36},{"$f":"LOOKUP(1,'Well Revised Calculations'!$C$13:$G$13,'Well Revised Calculations'!$C$23:$G$23)","v":36},{"$f":"IF(D680=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Conductor"]
[null,null,null,0,"length","ft",{"$f":"'Drilling Costs'!H128","v":50},{"$f":"'Drilling Costs'!K128","v":50},{"$f":"IF(D682=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"bottom depth","ft",{"$f":"'Drilling Costs'!H129","v":50},{"$f":"'Drilling Costs'!K129","v":50},{"$f":"IF(D683=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"'Drilling Costs'!H130","v":44},{"$f":"'Drilling Costs'!K130","v":44},{"$f":"IF(D684=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"'Drilling Costs'!H131","v":42},{"$f":"'Drilling Costs'!K131","v":42},{"$f":"IF(D685=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"'Drilling Costs'!H132","v":50},{"$f":"'Drilling Costs'!K132","v":50},{"$f":"IF(D686=1,\"**\",\" \")","v":" "}]
[]
[null,null,null,0,"Pump Production Casing","inch",{"$f":"'Drilling Costs'!H134","v":9.625},{"$f":"'Drilling Costs'!K134","v":9.625},{"$f":"IF(D688=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Est ID","inch",{"$f":"'Drilling Costs'!H135","v":8.6810000000000009},{"$f":"'Drilling Costs'!K135","v":8.6810000000000009},{"$f":"IF(D689=1,\"**\",\" \")","v":" "}]
[]
[]
[null,null,null,null,"Injection Well Summary"]
[null,null,null,{"$f":"IF(ROUND(G693,2)=ROUND(H693,2),0,1)","v":0},"Depth","ft",{"$f":"'Drilling Costs'!I5","v":16404.149999999998},{"$f":"'Drilling Costs'!L5","v":16404.149999999998},{"$f":"IF(D693=1,\"**\",\" \")","v":" "}]
[null,null,null,0,null,"m",{"$f":"'Drilling Costs'!I6","v":5000},{"$f":"'Drilling Costs'!L6","v":5000}," "]
[null,null,null,0,"Hydrostatic Pressure","psi",{"$f":"'GF Pumping'!G16","v":6681.8885254140905},{"$f":"'GF Pumping'!M16","v":6681.8885254140905}," "]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"'GF Pumping'!D16","v":460.70011627418876},{"$f":"'GF Pumping'!J16","v":460.70011627418876}," "]
[null,null,null,0,"Injection Well Flow Rate (per well)","kg/s",{"$f":"G610","v":106.66666666666667},106.66666666666667," "]
[null,null,null,0,"            \"                                                            \"","lb/hr",846574.07999999996,846574.07999999996," "]
[null,null,null,0,"            \"                                                            \"","gpm",2015.2129469765766,2015.2129469765766," "]
[null,null,null,0,"Estimated Injection Wellhead Temperature","F",{"$f":"G701*1.8+32","v":245.58166140656064},{"$f":"H701*1.8+32","v":245.58166140656064}," "]
[null,null,null,0,"            \"                                                            \"","C",{"$f":"Geofluid!H96","v":118.65647855920035},{"$f":"Geofluid!I96","v":118.65647855920035}," "]
[null,null,null,{"$f":"IF(G702=H702,0,1)","v":0},"Temperature Increase in Well Bore","F","NA","NA"," "]
[null,null,null,{"$f":"IF(G703=H703,0,1)","v":0},"            \"                                                            \"","C","NA","NA"," "]
[null,null,null,0,"Number of Intervals",null,{"$f":"'Well Cost Input'!H10","v":5},{"$f":"'Well Cost Input'!I10","v":5}," "]
[null,null,null,{"$f":"IF(G705=H705,0,1)","v":0},"Bottom Interval",null,{"$f":"IN!H87","v":"Open Hole"},{"$f":"IN!I87","v":"Open Hole"}," "]
[null,null,null,0,"length","ft",{"$f":"LOOKUP(G704,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$184:$G$184)","v":1640.4000000000015},{"$f":"LOOKUP(H704,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$184:$G$184)","v":1640.4000000000015}," "]
[null,null,null,0,"bottom depth","ft",{"$f":"'Well Default Calculations'!$C170","v":16404},{"$f":"'Well Revised Calculations'!$C170","v":16404}," "]
[null,null,null,0,"casing diameter","inch",{"$f":"LOOKUP(G704,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$187:$G$187)","v":0},{"$f":"LOOKUP(H704,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$187:$G$187)","v":0}," "]
[null,null,null,0,"Casing ID","inch",{"$f":"G708-2*LOOKUP(G704,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$190:$G$190)","v":0},{"$f":"H708-2*LOOKUP(H704,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$190:$G$190)","v":0},{"$f":"IF(D709=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"LOOKUP(G704,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$188:$G$188)","v":8.5},{"$f":"LOOKUP(H704,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$188:$G$188)","v":8.5},{"$f":"IF(D710=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Intermediate Liner #1"]
[null,null,null,0,"length","ft",{"$f":"IF(G704-2>1,LOOKUP(G704-1,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$184:$G$184),0)","v":4921.2},{"$f":"IF(H704-2>1,LOOKUP(H704-1,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$184:$G$184),0)","v":4921.2},{"$f":"IF(D712=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"bottom depth","ft",{"$f":"G707-G706","v":14763.599999999999},{"$f":"H707-H706","v":14763.599999999999},{"$f":"IF(D713=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"IF(G704-2>1,LOOKUP(G704-1,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$187:$G$187),0)","v":9.625},{"$f":"IF(H704-2>1,LOOKUP(H704-1,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$187:$G$187),0)","v":9.625},{"$f":"IF(D714=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"IF(G704-2>1,G714-2*LOOKUP(G704-1,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$190:$G$190),0)","v":8.75},{"$f":"IF(H704-2>1,H714-2*LOOKUP(H704-1,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$190:$G$190),0)","v":8.75},{"$f":"IF(D715=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"IF(G704-2>1,LOOKUP(G704-1,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$188:$G$188),0)","v":12.25},{"$f":"IF(H704-2>1,LOOKUP(H704-1,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$188:$G$188),0)","v":12.25},{"$f":"IF(D716=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Intermediate Liner/Casing #2"]
[null,null,null,0,"length","ft",{"$f":"IF(G704-3>1,LOOKUP(G704-2,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$184:$G$184),0)","v":4921.2},{"$f":"IF(H704-3>1,LOOKUP(H704-2,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$184:$G$184),0)","v":4921.2},{"$f":"IF(D718=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"bottom depth","ft",{"$f":"G713-G712","v":9842.3999999999978},{"$f":"H713-H712","v":9842.3999999999978},{"$f":"IF(D719=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"IF(G704-3>1,LOOKUP(G704-2,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$187:$G$187),0)","v":13.5},{"$f":"IF(H704-3>1,LOOKUP(H704-2,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$187:$G$187),0)","v":13.5},{"$f":"IF(D720=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"IF(G704-3>1,G720-2*LOOKUP(G704-2,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$190:$G$190),0)","v":12.5},{"$f":"IF(H704-3>1,H720-2*LOOKUP(H704-2,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$190:$G$190),0)","v":12.5},{"$f":"IF(D721=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"IF(G704-3>1,LOOKUP(G704-2,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$188:$G$188),0)","v":17.5},{"$f":"IF(H704-3>1,LOOKUP(H704-2,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$188:$G$188),0)","v":17.5},{"$f":"IF(D722=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Upper Casing"]
[null,null,null,0,"length","ft",{"$f":"LOOKUP(2,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$184:$G$184)","v":4921.2},{"$f":"LOOKUP(2,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$184:$G$184)","v":4921.2},{"$f":"IF(D724=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"bottom depth","ft",{"$f":"G719-G718","v":4921.199999999998},{"$f":"H719-H718","v":4921.199999999998},{"$f":"IF(D725=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"LOOKUP(2,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$187:$G$187)","v":20},{"$f":"LOOKUP(2,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$187:$G$187)","v":20},{"$f":"IF(D726=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"G726-2*LOOKUP(2,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$190:$G$190)","v":17.75},{"$f":"H726-2*LOOKUP(2,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$190:$G$190)","v":17.75},{"$f":"IF(D727=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"LOOKUP(2,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$188:$G$188)","v":26},{"$f":"LOOKUP(2,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$188:$G$188)","v":26},{"$f":"IF(D728=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Surface Casing"]
[null,null,null,0,"length","ft",{"$f":"LOOKUP(1,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$184:$G$184)","v":1200},{"$f":"LOOKUP(1,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$184:$G$184)","v":1200},{"$f":"IF(D730=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"bottom depth","ft",{"$f":"G730","v":1200},{"$f":"H730","v":1200},{"$f":"IF(D731=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"LOOKUP(1,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$187:$G$187)","v":30},{"$f":"LOOKUP(1,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$187:$G$187)","v":30},{"$f":"IF(D732=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"G732-2*LOOKUP(1,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$190:$G$190)","v":26.625},{"$f":"H732-2*LOOKUP(1,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$190:$G$190)","v":26.625},{"$f":"IF(D733=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"LOOKUP(1,'Well Default Calculations'!$C$178:$G$178,'Well Default Calculations'!$C$188:$G$188)","v":36},{"$f":"LOOKUP(1,'Well Revised Calculations'!$C$178:$G$178,'Well Revised Calculations'!$C$188:$G$188)","v":36},{"$f":"IF(D734=1,\"**\",\" \")","v":" "}]
[null,null,null,null,"Conductor"]
[null,null,null,0,"length","ft",{"$f":"'Drilling Costs'!I128","v":50},{"$f":"'Drilling Costs'!L128","v":50},{"$f":"IF(D736=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"bottom depth","ft",{"$f":"'Drilling Costs'!I129","v":50},{"$f":"'Drilling Costs'!L129","v":50},{"$f":"IF(D737=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"casing diameter","inch",{"$f":"'Drilling Costs'!I130","v":44},{"$f":"'Drilling Costs'!L130","v":44},{"$f":"IF(D738=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"Casing ID","inch",{"$f":"'Drilling Costs'!I131","v":42},{"$f":"'Drilling Costs'!L131","v":42},{"$f":"IF(D739=1,\"**\",\" \")","v":" "}]
[null,null,null,0,"hole diameter","inch",{"$f":"'Drilling Costs'!I132","v":50},{"$f":"'Drilling Costs'!L132","v":50},{"$f":"IF(D740=1,\"**\",\" \")","v":" "}]

{"sheet":"IN","index":15,"n_rows":238,"n_cols":48,"rows_kept":238,"cut":false,"hidden":false,"merged":[[166,4,167,4],[205,6,205,8]]}
[null,null,null,null,"No cells on this sheet can/should be changed.  If changes are to be made - go to Scenario Definition worksheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hydrothermal","Binary",null,"Greenfield","Yes","Well Count","Lump Sum","Cost Curves","Smaller Diameter","Perforated / Slotted Liner","Fixed Cost","Annual Decline Rate","Input","Submersible","Power Sales","Power","surface","Jet","Injection"]
[null,null,null,null,null,null,"2012 Default","Default'","Revised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EGS","Flash",null,"Field Expansion","No","Confirmed Capacity","% of Cost","GETEM Estimate","Larger Diameter","Open Hole","Calculated",{"$f":"IF(A4=1,\"Carslaw-Jaeger\",AO1)","v":"Annual Decline Rate"},"Calculate","Lineshaft","Production Wells",{"$f":"IF(IN!AO200=1,AS1,\"Flow\")","v":"Flow"},"direct contact","VacPump","Production"]
[null,null,null,null,"DEFINED SCENARIO",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hybrid","Both"]
[{"$f":"IF(G4=AD1,0,1)","v":0},null,null,null,"Resource Type",null,{"$f":"'Start Here'!E7","v":"Hydrothermal"},{"$f":"G4","v":"Hydrothermal"}]
[null,null,null,null,"Resource Temperature","C",{"$f":"IF(F5='Start Here'!F9,'Start Here'!E9,(G6-32)/1.8)","v":225},{"$f":"G5","v":225}]
[null,null,null,null,"            \"                                                            \"","F",{"$f":"IF(F6='Start Here'!F9,'Start Here'!E9,G5*1.8+32)","v":437},437]
[null,null,null,null,"Resource Depth","meter",{"$f":"IF(F7='Start Here'!F11,'Start Here'!E11,G8/AE12)","v":5000},5000]
[null,null,null,null,"            \"                                                            \"","ft",{"$f":"IF(F8='Start Here'!F11,'Start Here'!E11,G7*AE12)","v":16404.149999999998},16404.149999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lb","meter","acre","psi","lb/hr","lb/hr-psi","w-hr/lb","$/acre-ft","inch","mile","w-hr/lb,gf"]
[{"$f":"IF(G9=AE1,1,0)","v":0},null,null,null,"Conversion System",null,{"$f":"IF(ISBLANK('Start Here'!E19),'Start Here'!E17,'Start Here'!E19)","v":"Flash"},"Flash",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kg","ft","hectare","bar","kg/s","kg/s-bar","kW-s/kg","$/m^3","cm","km","kW-s/kg,gf"]
[{"$f":"'Scenario Definition'!D11","v":0},null,null,null,"Power Sales","MW",{"$f":"'DEFAULT Inputs'!R209","v":40},{"$f":"'DEFAULT Inputs'!S209","v":40},{"$f":"IF(A10=0,IF(ISBLANK('Scenario Definition'!J13),'Scenario Definition'!K13,'Scenario Definition'!J13),\" \")","v":40},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gpm","gpm/psi"]
[null,null,null,null,"Production Wells Used",null,{"$f":"H11","v":6.2792921033059566},{"$f":"OUT!G133","v":6.2792921033059566},{"$f":"IF(A10=1,'Scenario Definition'!J15,\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1/Geofluid!D36","v":52.045509881569537},{"$f":"IN!AH11","v":52.045509881569537}]
[null,null,null,null,"Cost Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2046199999999998,3.2808299999999999,2.471044,14.503769999999999,{"$f":"2.20462*3600","v":7936.6319999999996},{"$f":"2.20462*3600/14.50377","v":547.21165600392169},{"$f":"2.20462*3.6","v":7.9366319999999995},{"$f":"4046.825/AE12","v":1233.4759801635562},2.54,1.6093440000000001,{"$f":"3.6*2.20462","v":7.9366319999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7.4805*AH12/(60*AH11)","v":19.012199070613843},{"$f":"7.4805/(60*AI11)","v":2.3954996364470276E-3}]
[null,null,null,null,"ECONOMIC PARAMETERS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"7.4805/(60*AH11)","v":2.3954996364470276E-3},{"$f":"(AD12*60/AG12)*7.4805/AI11","v":1.3108453230169703}]
[null,null,null,null,"General Project Variables :"]
[null,null,null,null,"Year for Baseline Estimate",null,{"$f":"'DEFAULT Inputs'!R43","v":2015},{"$f":"IF(ISBLANK('Scenario Definition'!K53),'Scenario Definition'!K52,'Scenario Definition'!K53)","v":2019},{"$f":"H16","v":2019}]
[null,null,null,{"$f":"IF(H17=I17,0,1)","v":0},"Contingency",null,{"$f":"'DEFAULT Inputs'!R44","v":0.15},{"$f":"'DEFAULT Inputs'!S44","v":0.15},{"$f":"IF(ISBLANK('Scenario Definition'!J55),'Scenario Definition'!K55,'Scenario Definition'!J55)","v":0.15}]
[null,null,null,0,"Royalty (thru Yr 10)",null,{"$f":"'DEFAULT Inputs'!R45","v":1.7500000000000002E-2},{"$f":"'DEFAULT Inputs'!S45","v":1.7500000000000002E-2},{"$f":"IF(ISBLANK('Scenario Definition'!J56),'Scenario Definition'!K56,'Scenario Definition'!J56)","v":1.7500000000000002E-2}]
[null,null,null,0,"Royalty (after Yr 10)",null,{"$f":"'DEFAULT Inputs'!R46","v":3.5000000000000003E-2},{"$f":"'DEFAULT Inputs'!S46","v":3.5000000000000003E-2},{"$f":"IF(ISBLANK('Scenario Definition'!J57),'Scenario Definition'!K57,'Scenario Definition'!J57)","v":3.5000000000000003E-2}]
[null,null,null,0,"Discount Rate ",null,{"$f":"'DEFAULT Inputs'!R47","v":7.0000000000000007E-2},{"$f":"'DEFAULT Inputs'!S47","v":7.0000000000000007E-2},{"$f":"IF(ISBLANK('Scenario Definition'!J58),'Scenario Definition'!K58,'Scenario Definition'!J58)","v":7.0000000000000007E-2}]
[null,null,null,0,"Effective Tax Rate","%",{"$f":"'DEFAULT Inputs'!R48","v":0.39200000000000002},{"$f":"'DEFAULT Inputs'!S48","v":0.39200000000000002},{"$f":"IF(ISBLANK('Scenario Definition'!J59),'Scenario Definition'!K59,'Scenario Definition'!J59)","v":0.39200000000000002}]
[null,null,null,{"$f":"IF(H22=I22,0,1)","v":0},"Net Capacity Factor",null,{"$f":"'DEFAULT Inputs'!R49","v":0.95},{"$f":"'DEFAULT Inputs'!S49","v":0.95},{"$f":"IF(ISBLANK('Scenario Definition'!J60),'Scenario Definition'!K60,'Scenario Definition'!J60)","v":0.95}]
[null,null,null,0,"Project Life (Period of Operation)","yr(s)",{"$f":"'DEFAULT Inputs'!R50","v":30},{"$f":"'DEFAULT Inputs'!S50","v":30},{"$f":"IF(ISBLANK('Scenario Definition'!J61),'Scenario Definition'!K61,'Scenario Definition'!J61)","v":30}]
[null,null,null,0,"Fixed Charge Rate (FCR) ",null,{"$f":"'DEFAULT Inputs'!R52","v":0.108},{"$f":"'DEFAULT Inputs'!S52","v":0.108},{"$f":"IF(ISBLANK('Scenario Definition'!J64),'Scenario Definition'!K64,'Scenario Definition'!J64)","v":0.108}]
[null,null,null,null,"Project Schedule & Durations :"]
[null,null,null,{"$f":"IF(H26=I26,0,1)","v":0},"Year of Project Initiation",null,{"$f":"G16","v":2015},{"$f":"H16","v":2019},{"$f":"I16","v":2019}]
[null,null,null,0,"Duration of Permitting for Exploration & Early Drilling Activities","yr(s)",{"$f":"'DEFAULT Inputs'!R74","v":1},{"$f":"'DEFAULT Inputs'!S74","v":1},{"$f":"IF(ISBLANK('Scenario Definition'!J101),'Scenario Definition'!K101,'Scenario Definition'!J101)","v":1}]
[null,null,null,0,"Duration of Exploration Phase","yr(s)",{"$f":"'DEFAULT Inputs'!R60","v":1},{"$f":"'DEFAULT Inputs'!S60","v":1},{"$f":"IF(ISBLANK('Scenario Definition'!J73),'Scenario Definition'!K73,'Scenario Definition'!J73)","v":1}]
[null,null,null,0,"Duration of Drilling Phase","yr(s)",{"$f":"'DEFAULT Inputs'!R61","v":1},{"$f":"'DEFAULT Inputs'!S61","v":1},{"$f":"IF(ISBLANK('Scenario Definition'!J74),'Scenario Definition'!K74,'Scenario Definition'!J74)","v":1}]
[null,null,null,0,"Duration of Permitting for Plant/Field (Utilization Permit)","yr(s)",{"$f":"'DEFAULT Inputs'!R77","v":1},{"$f":"'DEFAULT Inputs'!S77","v":1},{"$f":"IF(ISBLANK('Scenario Definition'!J104),'Scenario Definition'!K104,'Scenario Definition'!J104)","v":1}]
[null,null,null,0,"Duration of Field Gathering Phase","yr(s)",{"$f":"'DEFAULT Inputs'!R62","v":0.5},{"$f":"'DEFAULT Inputs'!S62","v":0.5},{"$f":"IF(ISBLANK('Scenario Definition'!J75),'Scenario Definition'!K75,'Scenario Definition'!J75)","v":0.5}]
[null,null,null,null,"Duration of Plant Design & Finalizing PPA",null,{"$f":"'DEFAULT Inputs'!R63","v":1},{"$f":"'DEFAULT Inputs'!S63","v":1},{"$f":"IF(ISBLANK('Scenario Definition'!J76),'Scenario Definition'!K76,'Scenario Definition'!J76)","v":1}]
[null,null,null,{"$f":"IF(H33=I33,0,1)","v":0},"Duration of Plant Construction & Startup","yr(s)",{"$f":"'DEFAULT Inputs'!R64","v":1.5},{"$f":"'DEFAULT Inputs'!S64","v":1.5},{"$f":"IF(ISBLANK('Scenario Definition'!J77),'Scenario Definition'!K77,'Scenario Definition'!J77)","v":1.5}]
[null,null,null,null,"Year to Begin Operations",null,{"$f":"ROUNDDOWN(G26+G27+G28+MAX(G29:G32)-1+G33,0)","v":2018},{"$f":"ROUNDDOWN(H26+H27+H28+MAX(H29:H32)-1+H33,0)","v":2022},{"$f":"ROUNDDOWN(I26+I27+I28+MAX(I29:I32)-1+I33,0)","v":2022}]
[null,null,null,null,"Pre-Operation Discount Rates"]
[null,null,null,{"$f":"IF(H36=I36,0,1)","v":0},"Exploration",null,{"$f":"'DEFAULT Inputs'!R54","v":7.0000000000000007E-2},{"$f":"'DEFAULT Inputs'!S54","v":7.0000000000000007E-2},{"$f":"IF(ISBLANK('Scenario Definition'!J66),'Scenario Definition'!K66,'Scenario Definition'!J66)","v":7.0000000000000007E-2}]
[null,null,null,{"$f":"IF(H37=I37,0,1)","v":0},"Drilling",null,{"$f":"'DEFAULT Inputs'!R55","v":7.0000000000000007E-2},{"$f":"'DEFAULT Inputs'!S55","v":7.0000000000000007E-2},{"$f":"IF(ISBLANK('Scenario Definition'!J67),'Scenario Definition'!K67,'Scenario Definition'!J67)","v":7.0000000000000007E-2}]
[null,null,null,{"$f":"IF(H38=I38,0,1)","v":0},"Field Gathering System Completion",null,{"$f":"'DEFAULT Inputs'!R56","v":7.0000000000000007E-2},{"$f":"'DEFAULT Inputs'!S56","v":7.0000000000000007E-2},{"$f":"IF(ISBLANK('Scenario Definition'!J68),'Scenario Definition'!K68,'Scenario Definition'!J68)","v":7.0000000000000007E-2}]
[null,null,null,{"$f":"IF(H39=I39,0,1)","v":0},"Plant Construction & Startup",null,{"$f":"'DEFAULT Inputs'!R57","v":7.0000000000000007E-2},{"$f":"'DEFAULT Inputs'!S57","v":7.0000000000000007E-2},{"$f":"IF(ISBLANK('Scenario Definition'!J69),'Scenario Definition'!K69,'Scenario Definition'!J69)","v":7.0000000000000007E-2}]
[{"$f":"IF(H40=AH1,1,0)","v":0},{"$f":"IF(I40=AH1,1,0)","v":0},null,{"$f":"IF(H40=I40,0,1)","v":0},"Refinance early development costs",null,{"$f":"'DEFAULT Inputs'!R58","v":"No"},{"$f":"'DEFAULT Inputs'!S58","v":"No"},{"$f":"IF(ISBLANK('Scenario Definition'!J70),IN!H40,'Scenario Definition'!J70)","v":"No"}]
[null,null,null,null,"Depreciation Schedule",null,"5 yr MACRS Depreciation Schedule used"]
[]
[null,null,null,null,"RESOURCE EXPLORATION"]
[null,null,null,null,"Exploration Parameters:"]
[null,{"$f":"IF(I45=AG1,1,0)","v":1},null,{"$f":"IF(H45=I45,0,1)","v":0},"Resource status before development",null,{"$f":"'DEFAULT Inputs'!R82","v":"Greenfield"},{"$f":"'DEFAULT Inputs'!S82","v":"Greenfield"},{"$f":"IF(ISBLANK('Scenario Definition'!J151),'Scenario Definition'!K151,'Scenario Definition'!J151)","v":"Greenfield"}]
[null,null,null,{"$f":"IF(ROUND(H46,4)=ROUND(I46,4),0,1)","v":0},"Potential Resource found by Exploration & Confirmation activities ",null,{"$f":"2*OUT!G437+1","v":84.205364738882793},{"$f":"2*OUT!G437+1","v":84.205364738882793},{"$f":"IF(ISBLANK('Scenario Definition'!J172),'Scenario Definition'!J171,'Scenario Definition'!J172)","v":84.205364738882793}]
[{"$f":"IF(H47=AH1,0,1)","v":1},{"$f":"IF(I47=AH1,0,1)","v":1},null,{"$f":"IF(H47=I47,0,1)","v":0},"Are Exploration costs to be proportioned based on Potential Resource?",null,{"$f":"'DEFAULT Inputs'!R101","v":"No"},{"$f":"'DEFAULT Inputs'!S101","v":"No"},{"$f":"IF(ISBLANK('Scenario Definition'!J173),'Scenario Definition'!K173,'Scenario Definition'!J173)","v":"No"}]
[null,null,null,null,"Exploration  -  Pre-Drilling Costs :"]
[null,null,null,{"$f":"IF(H49=I49,0,1)","v":0},"Number of Sites Evaluated Before Exploration Drilling Begins","per project",{"$f":"'DEFAULT Inputs'!R85","v":1},{"$f":"'DEFAULT Inputs'!S85","v":1},{"$f":"IF(ISBLANK('Scenario Definition'!J154),'Scenario Definition'!K154,'Scenario Definition'!J154)","v":1}]
[null,null,null,{"$f":"IF(H50=I50,0,1)","v":0},"Permitting Costs for Pre-Drilling Activities","per site",{"$f":"'DEFAULT Inputs'!R75","v":60000},{"$f":"'DEFAULT Inputs'!S75","v":67347.368421052641},{"$f":"IF(ISBLANK('Scenario Definition'!J102),'Scenario Definition'!K102,'Scenario Definition'!J102)","v":67347.368421052641}]
[null,null,null,{"$f":"IF(H51=I51,0,1)","v":0},"Lump Sum Cost for Non-Drilling Exploration Activities at each site","per site",{"$f":"'DEFAULT Inputs'!R86","v":1045000},{"$f":"'DEFAULT Inputs'!S86","v":1049016.4532520326},{"$f":"IF(ISBLANK('Scenario Definition'!J155),'Scenario Definition'!K155,'Scenario Definition'!J155)","v":1049016.4532520326}]
[null,null,null,null,"Exploration  -  Drilling Costs :"]
[{"$f":"IF(H53=AH1,0,1)","v":0},{"$f":"IF(I53=AH1,0,1)","v":0},null,{"$f":"IF(H53=I53,0,1)","v":0},"Will the Project have Exploration Drilling?",null,{"$f":"'DEFAULT Inputs'!R83","v":"Yes"},{"$f":"'DEFAULT Inputs'!S83","v":"Yes"},{"$f":"IF(ISBLANK('Scenario Definition'!$J$152),'Scenario Definition'!$K$152,'Scenario Definition'!$J$152)","v":"Yes"}]
[null,null,null,{"$f":"IF(H54=I54,0,1)","v":0},"Number of Sites where Exploration Drilling Occurs",null,{"$f":"'DEFAULT Inputs'!R88","v":1},{"$f":"'DEFAULT Inputs'!S88","v":1},{"$f":"IF(B53=1,0,IF(ISBLANK('Scenario Definition'!J157),'Scenario Definition'!K157,'Scenario Definition'!J157))","v":1}]
[null,null,null,{"$f":"IF(H55=I55,0,1)","v":0},"Small Diameter Well Exploration Drilling Cost","per site",{"$f":"'DEFAULT Inputs'!R89","v":3591000},{"$f":"'DEFAULT Inputs'!S89","v":3233825.0523784072},{"$f":"IF(B53=1,0,IF(ISBLANK('Scenario Definition'!J158),'Scenario Definition'!K158,'Scenario Definition'!J158))","v":3233825.0523784072}]
[null,null,null,{"$f":"IF(H56=I56,0,1)","v":0},"Number of sites with full-sized wells drilled",null,{"$f":"'DEFAULT Inputs'!R90","v":1},{"$f":"'DEFAULT Inputs'!S90","v":1},{"$f":"IF(B53=1,0,IF(ISBLANK('Scenario Definition'!J159),'Scenario Definition'!K159,'Scenario Definition'!J159))","v":1}]
[null,null,null,{"$f":"IF(H57=I57,0,1)","v":0},"Number of full-size wells drilled at each unsuccessful site","per site",{"$f":"'DEFAULT Inputs'!R91","v":1},{"$f":"'DEFAULT Inputs'!S91","v":1},{"$f":"IF(ISBLANK('Scenario Definition'!J160),'Scenario Definition'!K160,'Scenario Definition'!J160)","v":1}]
[null,null,null,null,"Exploration Drilling at Developed Site"]
[null,null,null,{"$f":"IF(H59=I59,0,1)","v":0},"Number of full-sized test holes drilled to get first success",null,{"$f":"'DEFAULT Inputs'!R92","v":1.3333333333333333},{"$f":"'DEFAULT Inputs'!S92","v":1.3333333333333333},{"$f":"IF(OR(B53=1,I56=0),0,IF(ISBLANK('Scenario Definition'!J162),'Scenario Definition'!K162,'Scenario Definition'!J162))","v":1.3333333333333333}]
[null,null,null,null,"Cost multiplier for full sized test wells",null,{"$f":"'DEFAULT Inputs'!R93","v":1},{"$f":"'DEFAULT Inputs'!S93","v":1},{"$f":"IF(B59=1,0,IF(ISBLANK('Scenario Definition'!J163),'Scenario Definition'!K163,'Scenario Definition'!J163))","v":1}]
[null,null,null,null,"Number of successful full-sized wells required to move to drilling phase",null,{"$f":"'DEFAULT Inputs'!R94","v":3},{"$f":"'DEFAULT Inputs'!S94","v":3},{"$f":"IF(OR(B53=1,I56=0),0,IF(ISBLANK('Scenario Definition'!J164),'Scenario Definition'!K164,'Scenario Definition'!J164))","v":3}]
[null,null,null,null,"Number of full-sized wells stimulated",null,{"$f":"'DEFAULT Inputs'!R95","v":2},{"$f":"'DEFAULT Inputs'!S95","v":2},{"$f":"IF(B53=1,0,IF(ISBLANK('Scenario Definition'!J166),'Scenario Definition'!J165,'Scenario Definition'!J166))","v":2}]
[null,null,null,null,"Other non-drilling costs "]
[null,null,null,{"$f":"IF(H64=I64,0,1)","v":0},"Permitting Cost for Exploration Drilling (per site)",null,{"$f":"'DEFAULT Inputs'!R76","v":250000},{"$f":"'DEFAULT Inputs'!S76","v":280614.03508771933},{"$f":"IF(B53=1,0,IF(ISBLANK('Scenario Definition'!J103),'Scenario Definition'!K103,'Scenario Definition'!J103))","v":280614.03508771933}]
[null,null,null,0,"Land area per well (full sized wells drilled )","acre/well",{"$f":"'DEFAULT Inputs'!R97","v":2600},{"$f":"'DEFAULT Inputs'!S97","v":2600},{"$f":"IF(ISBLANK('Scenario Definition'!J168),'Scenario Definition'!K168,'Scenario Definition'!J168)*IF('Scenario Definition'!I168=AF8,1,IN!AF12)","v":2600}]
[null,null,null,0,null,"hectare/well",{"$f":"G65/AF12","v":1052.1868489593871},{"$f":"H65/AF12","v":1052.1868489593871},{"$f":"IF(ISBLANK('Scenario Definition'!J168),'Scenario Definition'!K168,'Scenario Definition'!J168)*IF('Scenario Definition'!I168=AF8,1/AF12,1)","v":1052.1868489593871}]
[null,null,null,0,"Leasing Cost ","$/acre",{"$f":"'DEFAULT Inputs'!R98","v":35},{"$f":"'DEFAULT Inputs'!S98","v":35},{"$f":"IF($F$67='Scenario Definition'!$I$169,IF(ISBLANK('Scenario Definition'!$J$169),'Scenario Definition'!$K$169,'Scenario Definition'!$J$169),$I$68/$AF$12)","v":35}]
[null,null,null,0,null,"$/hectare",{"$f":"G67*AF12","v":86.486540000000005},{"$f":"H67*AF12","v":86.486540000000005},{"$f":"IF($F$68='Scenario Definition'!$I$169,IF(ISBLANK('Scenario Definition'!$J$169),'Scenario Definition'!$K$169,'Scenario Definition'!$J$169),$I$67*$AF$12)","v":86.486540000000005}]
[null,null,null,0,"Additional costs Incurred during Exploration Drilling ",null,{"$f":"'DEFAULT Inputs'!R99","v":3.5999999999999997E-2},{"$f":"'DEFAULT Inputs'!S99","v":3.5999999999999997E-2},{"$f":"IF(B53=1,0,IF(ISBLANK('Scenario Definition'!J170),'Scenario Definition'!K170,'Scenario Definition'!J170))","v":3.5999999999999997E-2}]
[]
[null,null,null,null,"DRILLING ACTIVITIES"]
[]
[]
[null,null,null,null,"Field Details - Successful site"]
[null,null,null,{"$f":"IF(H75=I75,0,1)","v":0},"Drilling Success Rate",null,{"$f":"'DEFAULT Inputs'!R105","v":0.9},{"$f":"'DEFAULT Inputs'!S105","v":0.9},{"$f":"IF(ISBLANK('Scenario Definition'!J202),'Scenario Definition'!K202,'Scenario Definition'!J202)","v":0.9}]
[{"$f":"IF(I76=AH1,1,0)","v":1},null,null,null,"Will new wells be required for fluid disposal (injection)?",null,{"$f":"'DEFAULT Inputs'!R106","v":"Yes"},{"$f":"'DEFAULT Inputs'!S106","v":"Yes"},{"$f":"IF(ISBLANK('Scenario Definition'!J203),'Scenario Definition'!K203,'Scenario Definition'!J203)","v":"Yes"}]
[{"$f":"IF(I77=AH1,1,0)","v":1},null,null,null,"Are unsuccessful wells to be used to supplement injection?",null,{"$f":"'DEFAULT Inputs'!R107","v":"Yes"},{"$f":"'DEFAULT Inputs'!S107","v":"Yes"},{"$f":"IF(ISBLANK('Scenario Definition'!J204),'Scenario Definition'!K204,'Scenario Definition'!J204)","v":"Yes"}]
[null,null,null,null,"Productivity of unsuccessful wells relative to successful wells",null,{"$f":"'DEFAULT Inputs'!R108","v":0.3},{"$f":"'DEFAULT Inputs'!S108","v":0.3},{"$f":"IF(A$77=1,IF(ISBLANK('Scenario Definition'!J$205),'Scenario Definition'!K$205,'Scenario Definition'!J$205),H78)","v":0.3}]
[null,null,null,null,"Production to Injection Well Flow Ratio",null,{"$f":"'DEFAULT Inputs'!R109","v":0.75},{"$f":"'DEFAULT Inputs'!S109","v":0.75},{"$f":"IF(ISBLANK('Scenario Definition'!J206),'Scenario Definition'!K206,'Scenario Definition'!J206)","v":0.75}]
[null,null,null,{"$f":"IF(H80=I80,0,1)","v":0},"Number of Spare Production Wells",null,{"$f":"'DEFAULT Inputs'!R110","v":0},{"$f":"'DEFAULT Inputs'!S110","v":0},{"$f":"IF(ISBLANK('Scenario Definition'!J207),'Scenario Definition'!K207,'Scenario Definition'!J207)","v":0}]
[null,null,null,{"$f":"IF(H81=I81,0,1)","v":0},"Ratio Injection Well to Production Well Depth",null,{"$f":"'DEFAULT Inputs'!R111","v":1},{"$f":"G81","v":1},{"$f":"IF(ISBLANK('Scenario Definition'!J208),1,'Scenario Definition'!J208/'Scenario Definition'!K208)","v":1}]
[null,null,null,null,"Production capacity needed to obtain PPA",null,{"$f":"'DEFAULT Inputs'!R112","v":0.6},{"$f":"'DEFAULT Inputs'!S112","v":0.6},{"$f":"IF(ISBLANK('Scenario Definition'!J209),'Scenario Definition'!K209,'Scenario Definition'!J209)","v":0.6}]
[null,null,null,null,"Well Configuration"]
[{"$f":"IF(IN!H84=AL$1,1,0)","v":1},{"$f":"IF(IN!I84=AL1,1,0)","v":1},null,{"$f":"IF(H84=I84,0,1)","v":0},"Production Well Size",null,{"$f":"'DEFAULT Inputs'!R114","v":"Smaller Diameter"},{"$f":"'DEFAULT Inputs'!S114","v":"Smaller Diameter"},{"$f":"IF(ISBLANK('Scenario Definition'!J212),'Scenario Definition'!K212,'Scenario Definition'!J212)","v":"Smaller Diameter"}]
[{"$f":"IF(IN!H85=AL$1,1,0)","v":1},{"$f":"IF(IN!I85=AL1,1,0)","v":1},null,{"$f":"IF(H85=I85,0,1)","v":0},"Injection Well size",null,{"$f":"IF(A9=1,AL2,G84)","v":"Smaller Diameter"},{"$f":"G85","v":"Smaller Diameter"},{"$f":"IF(ISBLANK('Scenario Definition'!J213),'Scenario Definition'!K213,'Scenario Definition'!J213)","v":"Smaller Diameter"}]
[{"$f":"IF(IN!H86=AM$1,0,1)","v":1},{"$f":"IF(IN!I86=AM1,0,1)","v":1},null,{"$f":"IF(H86=I86,0,1)","v":0},"Is production interval open hole or lined (slotted/perforated)?",null,{"$f":"'DEFAULT Inputs'!R116","v":"Open Hole"},{"$f":"'DEFAULT Inputs'!S116","v":"Open Hole"},{"$f":"IF(ISBLANK('Scenario Definition'!J214),'Scenario Definition'!K214,'Scenario Definition'!J214)","v":"Open Hole"}]
[{"$f":"IF(IN!H87=AM$1,0,1)","v":1},{"$f":"IF(IN!I87=AM1,0,1)","v":1},null,{"$f":"IF(H87=I87,0,1)","v":0},"Is injection interval open hole or lined (slotted/perforated)?",null,{"$f":"IF(A4=0,AM2,AM1)","v":"Open Hole"},{"$f":"IF(A4=0,AM2,AM1)","v":"Open Hole"},{"$f":"IF(ISBLANK('Scenario Definition'!J215),'Scenario Definition'!K215,'Scenario Definition'!J215)","v":"Open Hole"}]
[null,null,null,null,"Well Costs"]
[null,null,null,null,"Production Well Cost",null,{"$f":"'Drilling Costs'!H12","v":0},{"$f":"OUT!G195","v":2850868.1153846155},{"$f":"IF(IN!B91=1,IF(ISBLANK('Scenario Definition'!J218),'Scenario Definition'!J217,'Scenario Definition'!J218),)","v":2850868.1153846155}]
[null,null,null,null,"Injection  Well Cost",null,{"$f":"'Drilling Costs'!I12","v":0},{"$f":"OUT!G202","v":2850868.1153846155},{"$f":"IF(IN!B91=1,IF(ISBLANK('Scenario Definition'!J220),'Scenario Definition'!J219,'Scenario Definition'!J220),)","v":2850868.1153846155}]
[{"$f":"IF(IN!H91=AK1,1,0)","v":1},{"$f":"IF(IN!I91=AK1,1,0)","v":1},null,{"$f":"IF(H91=I91,0,1)","v":0},"How are costs for drilling wells determined ?",null,{"$f":"'DEFAULT Inputs'!R119","v":"Cost Curves"},{"$f":"G91","v":"Cost Curves"},{"$f":"IF(ISBLANK('Scenario Definition'!J222),'Scenario Definition'!K222,'Scenario Definition'!J222)","v":"Cost Curves"}]
[null,null,null,null,"Stimulation Costs"]
[{"$f":"IF(IN!H93=AH2,0,1)","v":1},{"$f":"IF(IN!I93=AH2,0,1)","v":1},null,{"$f":"IF(H93=I93,0,1)","v":0},{"$f":"IF(AND(A4=0,B93=1),\"A hydrothermal Scenario is being evaluated - are wells stimulated?\",IF(AND(A4=1,B93=0),\"STOP - Must Enter Stimulation Cost for EGS Resource\",\"Are wells stimulated ?\"))","v":"A hydrothermal Scenario is being evaluated - are wells stimulated?"},null,{"$f":"'DEFAULT Inputs'!R122","v":"Yes"},{"$f":"'DEFAULT Inputs'!S122","v":"Yes"},{"$f":"IF(ISBLANK('Scenario Definition'!$J$225),'Scenario Definition'!$K$225,'Scenario Definition'!$J$225)","v":"Yes"}]
[{"$f":"IF(H94=AV1,1,IF(H94=AV2,2,IF(H94=AV3,3,0)))","v":3},{"$f":"IF(I94=AV1,1,IF(I94=AV2,2,IF(I94=AV3,3,0)))","v":3},null,null,"Wells to be stimulated",null,{"$f":"'DEFAULT Inputs'!R123","v":"Both"},{"$f":"'DEFAULT Inputs'!S123","v":"Both"},{"$f":"IF(ISBLANK('Scenario Definition'!J226),'Scenario Definition'!K226,'Scenario Definition'!J226)","v":"Both"}]
[null,null,null,{"$f":"IF(H95=I95,0,1)","v":0},"Input Fixed Stimulation Cost per well",null,{"$f":"'DEFAULT Inputs'!R124","v":1250000},{"$f":"'DEFAULT Inputs'!S124","v":1117666.8891855809},{"$f":"IF(B93=0,0,IF(ISBLANK('Scenario Definition'!J228),'Scenario Definition'!J227,'Scenario Definition'!J228))","v":1117666.8891855809}]
[null,null,null,null,"Stimulation Success Rate",null,{"$f":"'DEFAULT Inputs'!R125","v":0.9},{"$f":"'DEFAULT Inputs'!S125","v":0.9},{"$f":"IF(B94=0,0,IF(ISBLANK('Scenario Definition'!J230),'Scenario Definition'!J229,'Scenario Definition'!J230))","v":0.9}]
[null,null,null,null,"Other Costs"]
[null,null,null,{"$f":"IF(H98=I98,0,1)","v":0},"Well Testing Cost at each site",null,{"$f":"'DEFAULT Inputs'!R127","v":150000},{"$f":"'DEFAULT Inputs'!S127","v":162591.23517500726},{"$f":"IF(ISBLANK('Scenario Definition'!J233),'Scenario Definition'!K233,'Scenario Definition'!J233)","v":162591.23517500726}]
[null,null,null,{"$f":"IF(H99=I99,0,1)","v":0},"Permitting Cost for Well Field Development Phase Drilling",null,{"$f":"'DEFAULT Inputs'!R78","v":1000000},{"$f":"'DEFAULT Inputs'!S78","v":1122456.1403508773},{"$f":"IF(ISBLANK('Scenario Definition'!J105),'Scenario Definition'!K105,'Scenario Definition'!J105)","v":1122456.1403508773}]
[{"$f":"IF(H100=AJ1,0,1)","v":1},{"$f":"IF(IN!I100=AJ1,0,1)","v":1},null,{"$f":"IF(H100=I100,0,1)","v":0},"How are non-drilling costs to be determined ?",null,{"$f":"'DEFAULT Inputs'!R128","v":"% of Costs"},{"$f":"'DEFAULT Inputs'!S128","v":"% of Costs"},{"$f":"IF(ISBLANK('Scenario Definition'!J235),'Scenario Definition'!K235,'Scenario Definition'!J235)","v":"% of Costs"}]
[null,null,null,{"$f":"IF(H101=I101,0,1)","v":0},"% of total confirmation  costs attributed to non-drilling activities (exclusive of stimulation)",null,{"$f":"'DEFAULT Inputs'!R130","v":0.05},{"$f":"'DEFAULT Inputs'!S130","v":0.05},{"$f":"IF(ISBLANK('Scenario Definition'!J236),'Scenario Definition'!K236,'Scenario Definition'!J236)","v":0.05}]
[null,null,null,{"$f":"IF(H102=I102,0,1)","v":0},"Lump Sum for Indirect Non-Drilling  Costs ",null,{"$f":"'DEFAULT Inputs'!R129","v":2500000},null,{"$f":"IF(ISBLANK('Scenario Definition'!J237),'Scenario Definition'!K237,'Scenario Definition'!J237)","v":0}]
[]
[null,null,null,null,"Geofluid Gathering System & Pumping"]
[null,null,null,null,"Other Field Costs :"]
[{"$f":"IF(IN!H106=AN1,0,1)","v":1},{"$f":"IF(IN!I106=AN1,0,1)","v":1},null,{"$f":"IF(H106=I106,0,1)","v":0},"How are surface equipment costs determined ?",null,{"$f":"'DEFAULT Inputs'!R134","v":"Calculated"},{"$f":"G106","v":"Calculated"},{"$f":"IF(ISBLANK('Scenario Definition'!J252),'Scenario Definition'!K252,'Scenario Definition'!J252)","v":"Calculated"}]
[null,null,null,null,"Fixed Cost"]
[null,null,null,{"$f":"IF(H108=I108,0,1)","v":1},"Surface Equipment Cost per Well",null,{"$f":"'DEFAULT Inputs'!R137","v":512433.7424441693},{"$f":"'DEFAULT Inputs'!S137","v":539162.79620090034},{"$f":"IF(IN!B106=0,IF(ISBLANK('Scenario Definition'!J257),'Scenario Definition'!K257,'Scenario Definition'!J257),\"Calculated\")","v":"Calculated"}]
[null,null,null,null,"Calculated Cost"]
[null,null,null,{"$f":"IF(H110=I110,0,1)","v":0},"Average distance from well to plant","meter",{"$f":"'DEFAULT Inputs'!R135","v":750},{"$f":"'DEFAULT Inputs'!S135","v":750},{"$f":"IF('Scenario Definition'!I254=IN!F110,IF(ISBLANK('Scenario Definition'!J254),'Scenario Definition'!K254,'Scenario Definition'!J254),I111/AE12)","v":750}]
[null,null,null,{"$f":"IF(H111=I111,0,1)","v":0},null,"ft",{"$f":"G110*AE12","v":2460.6224999999999},{"$f":"H110*AE12","v":2460.6224999999999},{"$f":"IF('Scenario Definition'!I254=IN!F111,IF(ISBLANK('Scenario Definition'!J254),'Scenario Definition'!K254,'Scenario Definition'!J254),I110*AE12)","v":2460.6224999999999}]
[null,null,null,{"$f":"IF(H112=I112,0,1)","v":0},"Maximum pressure drop in Surface Piping","psi",{"$f":"'DEFAULT Inputs'!R136","v":5},{"$f":"'DEFAULT Inputs'!S136","v":5},{"$f":"IF('Scenario Definition'!I255=IN!F112,IF(ISBLANK('Scenario Definition'!J255),'Scenario Definition'!K255,'Scenario Definition'!J255),I113*AG12)","v":5}]
[null,null,null,{"$f":"IF(H113=I113,0,1)","v":0},null,"bar",{"$f":"G112/AG12","v":0.34473795433876847},{"$f":"H112/AG12","v":0.34473795433876847},{"$f":"IF('Scenario Definition'!I255=IN!F113,IF(ISBLANK('Scenario Definition'!J255),'Scenario Definition'!K255,'Scenario Definition'!J255),I112/AG12)","v":0.34473795433876847}]
[null,null,null,{"$f":"IF(H114=I114,0,1)","v":0},"Surface Equipment Cost ",null,{"$f":"'Field Gathering Sys'!H47","v":512433.7424441693},{"$f":"OUT!G244","v":539162.79620090034},{"$f":"IF(IN!B106=0,I108,IF(ISBLANK('Scenario Definition'!J257),'Scenario Definition'!J256,'Scenario Definition'!J257))","v":539162.79620090034}]
[]
[null,null,null,null,"Geothermal Pump Costs :"]
[null,null,null,{"$f":"IF(H117=I117,0,1)","v":0},"Pump & Driver Efficiency for Production and Injection Pump",null,{"$f":"'DEFAULT Inputs'!R139","v":0.67500000000000004},{"$f":"'DEFAULT Inputs'!S139","v":0.67500000000000004},{"$f":"IF(ISBLANK('Scenario Definition'!J260),'Scenario Definition'!K260,'Scenario Definition'!J260)","v":0.67500000000000004}]
[{"$f":"IF(IN!H118=AH1,1,0)","v":0},{"$f":"IF(IN!I118=AH1,1,0)","v":0},null,{"$f":"IF(H118=I118,0,1)","v":0},"Are Production Wells pumped ?",null,{"$f":"'DEFAULT Inputs'!R141","v":"No"},{"$f":"'DEFAULT Inputs'!S141","v":"No"},{"$f":"IF(ISBLANK('Scenario Definition'!J262),'Scenario Definition'!$K$262,'Scenario Definition'!J262)","v":"No"}]
[{"$f":"IF(IN!H119=AP1,0,1)","v":1},{"$f":"IF(ISBLANK('Scenario Definition'!J267),1,0)","v":1},null,{"$f":"IF(H119=I119,0,1)","v":0},"Calculate or Input production pump depth?",null,{"$f":"'DEFAULT Inputs'!R142","v":"Calculate"},{"$f":"'DEFAULT Inputs'!S142","v":"Calculate"},{"$f":"IF(ISBLANK('Scenario Definition'!J267),IN!G119,IN!AP1)","v":"Calculate"}]
[null,null,null,null,"Calculation Pump Depth :"]
[null,null,null,{"$f":"IF(H121=I121,0,1)","v":0},"Excess Pressure at pump Suction and/or well head","psi",{"$f":"'DEFAULT Inputs'!R144","v":50},{"$f":"'DEFAULT Inputs'!S144","v":50},{"$f":"IF('Scenario Definition'!I264=IN!F121,IF(ISBLANK('Scenario Definition'!J264),'Scenario Definition'!K264,'Scenario Definition'!J264),I122*AG12)","v":50}]
[null,null,null,0,"            \"                                                            \"","bar",{"$f":"G121/AG12","v":3.4473795433876848},{"$f":"H121/AG12","v":3.4473795433876848},{"$f":"IF('Scenario Definition'!I264=IN!F122,IF(ISBLANK('Scenario Definition'!J264),'Scenario Definition'!K264,'Scenario Definition'!J264),I121/AG12)","v":3.4473795433876848}]
[null,null,null,0,"Upper Casing Diameter Used",null,{"$f":"OUT!G672","v":20},{"$f":"OUT!G672","v":20},{"$f":"OUT!H672","v":20}]
[null,null,null,0,"Production pump casing diameter","inch",{"$f":"'DEFAULT Inputs'!R145","v":9.625},{"$f":"'DEFAULT Inputs'!S145","v":9.625},{"$f":"IF('Scenario Definition'!I265=IN!F124,IF(ISBLANK('Scenario Definition'!J265),'Scenario Definition'!K265,'Scenario Definition'!J265),I125/AL12)","v":9.625}]
[null,null,null,0,"            \"                                                            \"","cm",{"$f":"G124*AL12","v":24.447500000000002},{"$f":"H124*AL12","v":24.447500000000002},{"$f":"IF('Scenario Definition'!I265=IN!F125,IF(ISBLANK('Scenario Definition'!J265),'Scenario Definition'!#REF!,'Scenario Definition'!J265),I124*AL12)","v":24.447500000000002}]
[null,null,null,0,"Surface roughness for casing","ft",1.4999999999999999E-4,1.4999999999999999E-4,1.4999999999999999E-4,null,"default values, not inputted"]
[null,null,null,null,"Production Pump setting depth","ft",{"$f":"OUT!G584","v":0},{"$f":"OUT!G584","v":0},{"$f":"IF(AND(A4=1,B118=1),OUT!H584,IF('Scenario Definition'!I267=IN!F127,IF(ISBLANK('Scenario Definition'!J267),'Scenario Definition'!J266,'Scenario Definition'!J267),I128*AE12))","v":366.60502012885536}]
[null,null,null,null,null,"meter",{"$f":"OUT!G585","v":0},{"$f":"OUT!G585","v":0},{"$f":"IF(AND(A4=1,B118=1),OUT!H585,IF('Scenario Definition'!I267=IN!F128,IF(ISBLANK('Scenario Definition'!J267),'Scenario Definition'!J266,'Scenario Definition'!J267),I127/AE12))","v":111.74154714778132}]
[null,{"$f":"IF(IN!I129=AP1,0,1)","v":1},null,{"$f":"IF(H129=I129,0,1)","v":0},"Calculate or Input production pump cost?",null,{"$f":"'DEFAULT Inputs'!R146","v":"Calculate"},{"$f":"G129","v":"Calculate"},{"$f":"IF(ISBLANK('Scenario Definition'!J273),$AP$2,$AP$1)","v":"Calculate"}]
[null,null,null,{"$f":"IF(H130=I130,0,1)","v":0},"Installed Production Pump Cost","per pump",{"$f":"OUT!G605*'Tables (up)'!K64/'Tables (up)'!K65","v":0},{"$f":"OUT!G605","v":0},{"$f":"IF(ISBLANK('Scenario Definition'!J273),'Scenario Definition'!J272,'Scenario Definition'!J273)","v":0}]
[null,null,null,null,"Calculate Pump Cost :"]
[null,null,null,{"$f":"IF(H132=I132,0,1)","v":0},"Casing cost","$/ft",{"$f":"IF(A$118=1,'DEFAULT Inputs'!R150,0)","v":0},{"$f":"IF(A$118=1,'DEFAULT Inputs'!S150,0)","v":0},{"$f":"IF('Scenario Definition'!I271=IN!F132,IF(ISBLANK('Scenario Definition'!J271),'Scenario Definition'!K271,'Scenario Definition'!J271),IN!I133/IN!AE12)","v":0}]
[null,null,null,0,null,"$/m",{"$f":"G132*AE12","v":0},{"$f":"H132*AE12","v":0},{"$f":"IF('Scenario Definition'!I271=IN!F133,IF(ISBLANK('Scenario Definition'!J271),'Scenario Definition'!#REF!,'Scenario Definition'!J271),IN!I132*IN!AE12)","v":0}]
[null,null,null,0,"Installation Cost","$/ft",{"$f":"IF(A$118=1,'DEFAULT Inputs'!R149,0)","v":0},{"$f":"IF(A118=1,'DEFAULT Inputs'!S149,0)","v":0},{"$f":"IF('Scenario Definition'!I270=IN!F134,IF(ISBLANK('Scenario Definition'!J270),'Scenario Definition'!K270,'Scenario Definition'!J270),IN!I135/IN!AE12)","v":0}]
[null,null,null,0,null,"$/m",{"$f":"G134*AE12","v":0},{"$f":"H134*AE12","v":0},{"$f":"IF('Scenario Definition'!I270=IN!F135,IF(ISBLANK('Scenario Definition'!J270),'Scenario Definition'!K270,'Scenario Definition'!J270),IN!I134*IN!AE12)","v":0}]
[null,null,null,0,"Other Costs",null,{"$f":"IF(A$118=1,'DEFAULT Inputs'!R148,0)","v":0},{"$f":"IF(A118=1,'DEFAULT Inputs'!S148,0)","v":0},{"$f":"IF(ISBLANK('Scenario Definition'!J269),'Scenario Definition'!K269,'Scenario Definition'!J269)","v":0}]
[null,null,null,0,"Calculated Installed Pump Cost",null,{"$f":"'DEFAULT Inputs'!R151","v":0},{"$f":"OUT!G605","v":0},{"$f":"OUT!H605","v":0}]
[]
[]
[null,null,null,null,"Injection Pump :"]
[null,null,null,{"$f":"IF(H141=I141,0,1)","v":0},"Surface Equipment ΔP for binary conversion system","psi",{"$f":"'DEFAULT Inputs'!R153","v":40},{"$f":"'DEFAULT Inputs'!S153","v":40},{"$f":"IF('Scenario Definition'!I275=IN!F141,IF(ISBLANK('Scenario Definition'!J275),'Scenario Definition'!K275,'Scenario Definition'!J275),I142*AG12)","v":40}]
[null,null,null,0,null,"bar",{"$f":"G141/AG12","v":2.7579036347101478},{"$f":"H141/AG12","v":2.7579036347101478},{"$f":"IF('Scenario Definition'!I275=IN!F142,IF(ISBLANK('Scenario Definition'!J275),'Scenario Definition'!K275,'Scenario Definition'!J275),I141/AG12)","v":2.7579036347101478}]
[null,{"$f":"IF(IN!I143=AH1,1,0)","v":0},null,0,"Calculations determine pumping to provide 1 psi excess pressure - Is Additional Injection Pressure Required??",null,{"$f":"'DEFAULT Inputs'!R154","v":"No"},{"$f":"'DEFAULT Inputs'!S154","v":"No"},{"$f":"IF(ISBLANK('Scenario Definition'!J276),AH2,AH1)","v":"No"}]
[null,null,null,0,"Additional Injection Pressure ","psi",{"$f":"'DEFAULT Inputs'!R155","v":1},{"$f":"'DEFAULT Inputs'!S155","v":1},{"$f":"IF('Scenario Definition'!I276=IN!F144,IF(ISBLANK('Scenario Definition'!J276),'Scenario Definition'!K276,'Scenario Definition'!J276),IN!I145*IN!AG12)","v":1}]
[null,null,null,0,null,"bar",{"$f":"G144/AG12","v":6.8947590867753691E-2},{"$f":"H144/AG12","v":6.8947590867753691E-2},{"$f":"IF('Scenario Definition'!I276=IN!F145,IF(ISBLANK('Scenario Definition'!J276),'Scenario Definition'!K276,'Scenario Definition'!J276),I144/IN!AG12)","v":6.8947590867753691E-2}]
[null,null,null,0,"Injection Pump Cost",null,{"$f":"'DEFAULT Inputs'!R156","v":897917.98105441686},{"$f":"OUT!G630","v":1001844.2593788418},{"$f":"IF(ISBLANK('Scenario Definition'!J278),'Scenario Definition'!J277,'Scenario Definition'!J278)","v":1001844.2593788418}]
[]
[null,null,null,null,"Other Costs (% of GF Gathering System & Pump Costs)",null,{"$f":"'DEFAULT Inputs'!R158","v":0.12},{"$f":"'DEFAULT Inputs'!S158","v":0.12},{"$f":"IF(ISBLANK('Scenario Definition'!J281),'Scenario Definition'!K281,'Scenario Definition'!J281)","v":0.12}]
[]
[]
[null,null,null,null,"RESERVOIR DEFINITION"]
[null,null,null,null,"Well Flow Rate"]
[null,null,null,{"$f":"IF(H153=I153,0,1)","v":0},"Production Well Flow Rate","kg/s",{"$f":"'DEFAULT Inputs'!R162","v":80},{"$f":"'DEFAULT Inputs'!S162","v":80},{"$f":"IF('Scenario Definition'!$I$302=IN!$F$153,IF(ISBLANK('Scenario Definition'!$J$302),'Scenario Definition'!$K$302,'Scenario Definition'!$J$302),IF('Scenario Definition'!$I$302=IN!$F$154,IN!$I$154/IN!$AH$12,IN!$I$155/IN!$AH$13))","v":80}]
[null,null,null,{"$f":"IF(H154=I154,0,1)","v":0},"            \"                                                            \"","lb/hr",{"$f":"G153*AH12","v":634930.55999999994},{"$f":"H153*AH12","v":634930.55999999994},{"$f":"IF('Scenario Definition'!$I$302=IN!$F$154,IF(ISBLANK('Scenario Definition'!$J$302),'Scenario Definition'!$K$302,'Scenario Definition'!$J$302),IF('Scenario Definition'!$I$302=IN!$F$153,IN!$I$153*IN!$AH$12,IN!$I$155/$AH$14))","v":634930.55999999994}]
[null,null,null,{"$f":"IF(H155=I155,0,1)","v":0},"            \"                                                            \"","gpm",{"$f":"G153*AH13","v":1520.9759256491075},{"$f":"H153*AH13","v":1520.9759256491075},{"$f":"IF('Scenario Definition'!$I$302=IN!$F$155,IF(ISBLANK('Scenario Definition'!$J$302),'Scenario Definition'!$K$302,'Scenario Definition'!$J$302),IF('Scenario Definition'!$I$302=IN!$F$153,IN!$I$153*IN!$AH$13,IN!$I$154*IN!$AH$14))","v":1520.9759256491075}]
[{"$f":"IF(IN!H156=AH1,1,0)","v":0},{"$f":"IF(IN!I156=AH1,1,0)","v":0},null,{"$f":"IF(H156=I156,0,1)","v":0},"Flow into/out of multiple zones in production/injection interval?",null,{"$f":"'DEFAULT Inputs'!R173","v":"No"},{"$f":"'DEFAULT Inputs'!S173","v":"No"},{"$f":"IF(ISBLANK('Scenario Definition'!J314),'Scenario Definition'!K314,'Scenario Definition'!J314)","v":"No"}]
[null,null,null,null,"Hydraulic Drawdown "]
[null,null,null,{"$f":"IF(H158=I158,0,1)","v":0},"Defined Production Well Productivity","lb/hr-psi",{"$f":"1000/'DEFAULT Inputs'!R164","v":2500},{"$f":"1000/'DEFAULT Inputs'!S164","v":2500},{"$f":"IF('Scenario Definition'!$I$304=IN!$F$158,IF(ISBLANK('Scenario Definition'!$J$304),'Scenario Definition'!$K$304,'Scenario Definition'!$J$304),IF('Scenario Definition'!$I$304=IN!$F$159,IN!$I$159*IN!$AI$12,IN!$I$160/IN!$AI$13))","v":2500}]
[null,null,null,0,"            \"                                                            \"","kg/s-bar",{"$f":"G158/AI12","v":4.5686161333926032},{"$f":"H158/AI12","v":4.5686161333926032},{"$f":"IF('Scenario Definition'!$I$304=IN!$F$159,IF(ISBLANK('Scenario Definition'!$J$304),'Scenario Definition'!$K$304,'Scenario Definition'!$J$304),IF('Scenario Definition'!$I$304=IN!$F$158,$I$158/$AI$12,$I$160/$AI$14))","v":4.5686161333926032}]
[null,null,null,0,"            \"                                                            \"","gpm/psi",{"$f":"G158*AI13","v":5.9887490911175689},{"$f":"H158*AI13","v":5.9887490911175689},{"$f":"IF('Scenario Definition'!$I$304=IN!$F$160,IF(ISBLANK('Scenario Definition'!$J$304),'Scenario Definition'!$K$304,'Scenario Definition'!$J$304),IF('Scenario Definition'!$I$304=IN!$F$158,IN!$I$158*$AI$13,$I$159*$AI$14))","v":5.9887490911175689}]
[null,null,null,0,"Defined Injection Well Productivity","lb/hr-psi",{"$f":"'DEFAULT Inputs'!R165*G158","v":2500},{"$f":"'DEFAULT Inputs'!S165*H158","v":2500},{"$f":"IF('Scenario Definition'!$I$305=IN!$F$161,IF(ISBLANK('Scenario Definition'!$J$305),'Scenario Definition'!$K$305,'Scenario Definition'!$J$305),IF('Scenario Definition'!$I$305=IN!$F$162,IN!$I$162*IN!$AI$12,IN!$I$163/IN!$AI$13))","v":2500}]
[null,null,null,0,"            \"                                                            \"","kg/s-bar",{"$f":"G161/AI12","v":4.5686161333926032},{"$f":"H161/AI12","v":4.5686161333926032},{"$f":"IF('Scenario Definition'!$I$305=IN!$F$162,IF(ISBLANK('Scenario Definition'!$J$305),'Scenario Definition'!$K$305,'Scenario Definition'!$J$305),IF('Scenario Definition'!$I$305=IN!$F$161,$I$161/$AI$12,$I$163/$AI$14))","v":4.5686161333926032}]
[null,null,null,0,"            \"                                                            \"","gpm/psi",{"$f":"G161*AI13","v":5.9887490911175689},{"$f":"H161*AI13","v":5.9887490911175689},{"$f":"IF('Scenario Definition'!$I$305=IN!$F$163,IF(ISBLANK('Scenario Definition'!$J$305),'Scenario Definition'!$K$305,'Scenario Definition'!$J$305),IF('Scenario Definition'!$I$305=IN!$F$161,IN!$I$161*$AI$13,$I$162*$AI$14))","v":5.9887490911175689}]
[null,null,null,null,"Thermal Drawdown "]
[null,null,null,{"$f":"IF(H165=I165,0,1)","v":0},"Maximum Temperature Decline (Entingh - NGGPP)","C",{"$f":"OUT!G291","v":35.049999999999997},{"$f":"OUT!G291","v":35.049999999999997},{"$f":"OUT!H291","v":35.049999999999997}]
[{"$f":"IF(IN!H166=AH1,0,1)","v":0},{"$f":"IF(IN!I166=AH1,0,1)","v":0},null,0,"Use This Maximum Allowable Temperature Decline?",null,{"$f":"'DEFAULT Inputs'!R168","v":"Yes"},{"$f":"'DEFAULT Inputs'!S168","v":"Yes"},{"$f":"IF(ISBLANK('Scenario Definition'!J308),AH1,AH2)","v":"Yes"}]
[null,null,null,0,"Maximum Temperature Decline Used","C",{"$f":"G165","v":35.049999999999997},{"$f":"H165","v":35.049999999999997},{"$f":"IF('Scenario Definition'!$I$308=IN!$F$167,IF(ISBLANK('Scenario Definition'!$J$308),'Scenario Definition'!$K$308,'Scenario Definition'!$J$308),$I$168/1.8)","v":35.049999999999997}]
[null,null,null,0,null,"F",{"$f":"G165*1.8","v":63.089999999999996},{"$f":"H165*1.8","v":63.089999999999996},{"$f":"IF('Scenario Definition'!$I$308=IN!$F$168,IF(ISBLANK('Scenario Definition'!$J$308),'Scenario Definition'!$K$308,'Scenario Definition'!$J$308),$I$167*1.8)","v":63.089999999999996}]
[]
[null,null,null,0,"Annual Rate of Decline","%/yr",{"$f":"'DEFAULT Inputs'!R167","v":5.0000000000000001E-3},{"$f":"G170","v":5.0000000000000001E-3},{"$f":"IF(ISBLANK('Scenario Definition'!J307),'Scenario Definition'!K307,'Scenario Definition'!J307)","v":5.0000000000000001E-3}]
[null,null,null,null,"Water Loss "]
[{"$f":"IF(IN!H172=AH2,0,1)","v":0},{"$f":"IF(IN!I172=AH2,0,1)","v":0},null,{"$f":"IF(H172=I172,0,1)","v":0},"Is water loss for Flash Cooling system to be made-up?",null,{"$f":"'DEFAULT Inputs'!R171","v":"No"},{"$f":"'DEFAULT Inputs'!S171","v":"No"},{"$f":"IF(IN!A9=1,AH2,IF(ISBLANK('Scenario Definition'!J310),'Scenario Definition'!K310,'Scenario Definition'!J310))","v":"No"}]
[null,null,null,{"$f":"IF(H173=I173,0,1)","v":0},"Subsurface Water loss as % of injected flow (> 0)",null,{"$f":"'DEFAULT Inputs'!R170","v":0},{"$f":"'DEFAULT Inputs'!S170","v":0},{"$f":"IF(IN!A4=0,0,IF(ISBLANK('Scenario Definition'!J311),'Scenario Definition'!K311,'Scenario Definition'!J311))","v":0}]
[null,null,null,{"$f":"IF(H174=I174,0,1)","v":0},"Makeup Water cost ","$/acre-ft",{"$f":"'DEFAULT Inputs'!R172","v":300},{"$f":"'DEFAULT Inputs'!S172","v":300},{"$f":"IF('Scenario Definition'!$I$312=IN!$F$174,IF(ISBLANK('Scenario Definition'!$J$312),'Scenario Definition'!$K$312,'Scenario Definition'!$J$312),$I$175*$AK$12)","v":300}]
[null,null,null,{"$f":"IF(H175=I175,0,1)","v":0},null,"$/m^3",{"$f":"G174/AK12","v":0.24321511308247823},{"$f":"H174/AK12","v":0.24321511308247823},{"$f":"IF('Scenario Definition'!$I$312=IN!$F$175,IF(ISBLANK('Scenario Definition'!$J$312),'Scenario Definition'!$K$312,'Scenario Definition'!$J$312),$I$174/$AK$12)","v":0.24321511308247823}]
[]
[]
[]
[null,null,null,null,"OPERATING & MAINTENANCE"]
[{"$f":"IF(IN!H180=AP1,1,0)","v":0},{"$f":"IF(IN!I180=AP1,1,0)","v":0},null,{"$f":"IF(H180=I180,0,1)","v":0},"How are annual O&M Costs determined?",null,{"$f":"'DEFAULT Inputs'!R176","v":"Calculate"},{"$f":"'DEFAULT Inputs'!S176","v":"Calculate"},{"$f":"IF(ISBLANK('Scenario Definition'!J351),'Scenario Definition'!K351,'Scenario Definition'!J351)","v":"Calculate"}]
[null,null,null,{"$f":"IF(H181=I181,0,1)","v":0},"Input the annual O&M Cost for the Power Plant","₵/kW-hr",null,null,{"$f":"IF(ISBLANK('Scenario Definition'!J352),0,'Scenario Definition'!J352)","v":0}]
[null,null,null,{"$f":"IF(H182=I182,0,1)","v":0},"Input the annual O&M cost for the Field (including production pumps)","₵/kW-hr",null,null,{"$f":"IF(ISBLANK('Scenario Definition'!J353),0,'Scenario Definition'!J353)","v":0}]
[null,null,null,{"$f":"IF(H183=I183,0,1)","v":1},"Calculated O&M Cost","₵/kW-hr",{"$f":"OUT!G415","v":1.8460912833800944},{"$f":"OUT!G415","v":1.8460912833800944},{"$f":"OUT!H415","v":1.8471889986570713}]
[null,null,null,null,"Labor - Operations and Maintenance"]
[null,null,null,{"$f":"IF(H185=I185,0,1)","v":0},"Labor Staff Count",null,{"$f":"'DEFAULT Inputs'!R181","v":14.691810507247807},{"$f":"'DEFAULT Inputs'!R181","v":14.691810507247807},{"$f":"IF(ISBLANK('Scenario Definition'!J357),'Scenario Definition'!J356,'Scenario Definition'!J357)","v":14.691810507247807}]
[null,null,null,null,"Field Maintenance"]
[null,null,null,{"$f":"IF(H187=I187,0,1)","v":0},"Annual Maintenance non-labor (fraction of field cost)",null,{"$f":"'DEFAULT Inputs'!R183","v":1.4999999999999999E-2},{"$f":"'DEFAULT Inputs'!S183","v":1.4999999999999999E-2},{"$f":"IF(ISBLANK('Scenario Definition'!J360),'Scenario Definition'!K360,'Scenario Definition'!J360)","v":1.4999999999999999E-2}]
[null,null,null,null,"Plant Maintenance"]
[null,null,null,{"$f":"IF(H189=I189,0,1)","v":0},"Annual O&M non-labor (fraction of plant cost)",null,{"$f":"'DEFAULT Inputs'!R187","v":1.7999999999999999E-2},{"$f":"'DEFAULT Inputs'!S187","v":1.7999999999999999E-2},{"$f":"IF(ISBLANK('Scenario Definition'!J362),'Scenario Definition'!K362,'Scenario Definition'!J362)","v":1.7999999999999999E-2}]
[null,null,null,null,"Geothermal Production Pump Maintenance",null,{"$f":"IF(B118=1,\" \",\"Wells not pumped - no O&M cost for pumping\")","v":"Wells not pumped - no O&M cost for pumping"}]
[{"$f":"IF(IN!H191=AQ1,0,1)","v":1},{"$f":"IF(IN!I191=AQ1,0,1)","v":1},null,{"$f":"IF(H191=I191,0,1)","v":0},"Type of production pump used",null,{"$f":"'DEFAULT Inputs'!R191","v":"Lineshaft"},{"$f":"'DEFAULT Inputs'!S191","v":"Lineshaft"},{"$f":"IF(ISBLANK('Scenario Definition'!J366),'Scenario Definition'!K366,'Scenario Definition'!J366)","v":"Lineshaft"}]
[null,null,null,null,"Default pump life used for selected type",null,null,{"$f":"IF(B191=1,'DEFAULT Inputs'!S192,'DEFAULT Inputs'!S195)","v":3}]
[null,null,null,{"$f":"IF(H193=I193,0,1)","v":0},"Pump Life",null,{"$f":"IF(A191=1,'DEFAULT Inputs'!R192,'DEFAULT Inputs'!R195)","v":3},{"$f":"IF(A191=1,'DEFAULT Inputs'!S192,'DEFAULT Inputs'!S195)","v":3},{"$f":"IF(ISBLANK('Scenario Definition'!J368),'Scenario Definition'!J367,'Scenario Definition'!J368)","v":3}]
[null,null,null,null,"Taxes & Insurance"]
[null,null,null,{"$f":"IF(H195=I195,0,1)","v":0},"Taxes and Insurance (% of Project Capital Costs)",null,{"$f":"'DEFAULT Inputs'!R196","v":7.4999999999999997E-3},{"$f":"'DEFAULT Inputs'!S196","v":7.4999999999999997E-3},{"$f":"IF(ISBLANK('Scenario Definition'!J369),'Scenario Definition'!K369,'Scenario Definition'!J369)","v":7.4999999999999997E-3}]
[]
[]
[null,null,null,null,"POWER PLANT"]
[{"$f":"IF(IN!H200=AH1,1,0)","v":0},{"$f":"IF(IN!I200=AH1,1,0)","v":0},null,null,"Transmission Cost"]
[null,null,null,{"$f":"IF(H200=I200,0,1)","v":0},"Are transmission line costs to be included?",null,{"$f":"'DEFAULT Inputs'!R200","v":"No"},{"$f":"'DEFAULT Inputs'!S200","v":"No"},{"$f":"IF(ISBLANK('Scenario Definition'!J402),'Scenario Definition'!K402,'Scenario Definition'!J402)","v":"No"}]
[null,null,null,{"$f":"IF(H201=I201,0,1)","v":0},"Distance for line","mile",{"$f":"'DEFAULT Inputs'!R204","v":0},{"$f":"'DEFAULT Inputs'!S204","v":0},{"$f":"IF('Scenario Definition'!I403=IN!F201,IF(ISBLANK('Scenario Definition'!J403),'Scenario Definition'!K403,'Scenario Definition'!J403),I202/AM12)","v":0}]
[null,null,null,{"$f":"IF(H202=I202,0,1)","v":0},null,"km",{"$f":"G201*AM12","v":0},{"$f":"H201*AM12","v":0},{"$f":"IF('Scenario Definition'!I403=IN!F202,IF(ISBLANK('Scenario Definition'!J403),'Scenario Definition'!K403,'Scenario Definition'!J403),I201*AM12)","v":0}]
[null,null,null,null,"Cost","$/mile",{"$f":"OUT!A427","v":1150000},{"$f":"OUT!A427","v":1150000},{"$f":"IF('Scenario Definition'!I405=IN!F203,IF(ISBLANK('Scenario Definition'!J405),'Scenario Definition'!J404,'Scenario Definition'!J405),I204*AM12)","v":0}]
[null,null,null,null,null,"$/km",{"$f":"G203/AM12","v":714576.87107293401},{"$f":"H203/AM12","v":714576.87107293401},{"$f":"IF('Scenario Definition'!I405=IN!F204,IF(ISBLANK('Scenario Definition'!J405),'Scenario Definition'!J404,'Scenario Definition'!J405),I203/AM12)","v":0}]
[]
[null,null,null,null,"Power Plant Type Evaluated",null,{"$f":"G9","v":"Flash"}]
[]
[null,null,null,{"$f":"IF(H208=I208,0,1)","v":0},"Permitting costs for Power Plant",null,{"$f":"'DEFAULT Inputs'!R206","v":0},{"$f":"'DEFAULT Inputs'!S206","v":0},{"$f":"H208","v":0}]
[null,null,null,null,"Power Plant Parameters"]
[{"$f":"IF(IN!H210=AR1,0,1)","v":0},{"$f":"IF(IN!I210=AR1,0,1)","v":0},null,{"$f":"IF(H210=I210,0,1)","v":0},"Are calculations to be based upon Fixed Power Sales or Fixed Number of Production Wells?",null,{"$f":"'DEFAULT Inputs'!R208","v":"Power Sales"},{"$f":"'DEFAULT Inputs'!S208","v":"Power Sales"},{"$f":"IF(ISBLANK('Scenario Definition'!J11),'Scenario Definition'!K11,'Scenario Definition'!J11)","v":"Power Sales"}]
[null,null,null,{"$f":"IF(H211=I211,0,1)","v":0},"Number of independent power units (binary)",null,{"$f":"'DEFAULT Inputs'!R211","v":1},{"$f":"'DEFAULT Inputs'!S211","v":1},{"$f":"IF(ISBLANK('Scenario Definition'!J412),'Scenario Definition'!K412,'Scenario Definition'!J412)","v":1}]
[null,null,null,null,"Plant Performance"]
[null,null,null,{"$f":"IF(H213=I213,0,1)","v":0},"How is performance metric brine effectiveness determined?",null,{"$f":"'DEFAULT Inputs'!R213","v":"Calculate"},{"$f":"'DEFAULT Inputs'!S213","v":"Calculate"},{"$f":"IF(A9=0,\"Calculate\",IF(ISBLANK('Scenario Definition'!J417),IN!AP2,IN!AP1))","v":"Calculate"}]
[null,null,null,0,"Calculated Plant Performance","w-hr/lb,gf",{"$f":"H214","v":10.434806885111046},{"$f":"'Power Plant Cost'!E15","v":10.434806885111046},{"$f":"IF(A9=0,OUT!H476,OUT!H452)","v":10.434806885111046}]
[null,null,null,1,null,"kW-s/kg,gf",{"$f":"H215","v":68.796475058122411},{"$f":"OUT!G453","v":68.796475058122411},{"$f":"IF(A9=0,OUT!H477,OUT!H453)","v":82.817222238192642}]
[null,null,null,1,"Brine Effectiveness Used","w-hr/lb,gf",{"$f":"H216","v":8.6682203557028235},{"$f":"OUT!G454","v":8.6682203557028235},{"$f":"IF($A$9=0,OUT!$H$476,IF('Scenario Definition'!$I$417=IN!$F$216,IF(ISBLANK('Scenario Definition'!$J$417),'Scenario Definition'!$J$416,'Scenario Definition'!$J$417),$I$217/$AN$12))","v":10.434806885111046}]
[null,null,null,1,null,"kW-s/kg,gf",{"$f":"H217","v":68.796475058122411},{"$f":"OUT!G455","v":68.796475058122411},{"$f":"IF($A$9=0,OUT!$H$477,IF('Scenario Definition'!$I$417=IN!$F$217,IF(ISBLANK('Scenario Definition'!$J$417),'Scenario Definition'!$J$416,'Scenario Definition'!$J$417),$I$216*$AN$12))","v":82.817222238192642}]
[null,null,null,0,"Calculated Plant Output","kW",{"$f":"H218","v":41602.682369441398},{"$f":"OUT!G437*1000","v":41602.682369441398},{"$f":"OUT!H437*1000","v":41602.682369441398}]
[null,null,null,null,"Flash Plant"]
[null,null,null,{"$f":"IF(H220=I220,0,1)","v":0},"Number of flashes",null,{"$f":"H220","v":2},{"$f":"IF('DEFAULT Inputs'!S224=0,'DEFAULT Inputs'!W224,'DEFAULT Inputs'!S224)","v":2},{"$f":"IF($A$9=1,$H$220,IF(ISBLANK('Scenario Definition'!$J$426),'Scenario Definition'!$K$426,'Scenario Definition'!$J$426))","v":2}]
[null,null,null,{"$f":"IF(H221=I221,0,1)","v":0},"Use calculated flash P's or input values",null,{"$f":"H221","v":"Calculate"},{"$f":"IF('DEFAULT Inputs'!S225=0,'DEFAULT Inputs'!W225,'DEFAULT Inputs'!S225)","v":"Calculate"},{"$f":"IF(AND(ISBLANK('Scenario Definition'!J432),ISBLANK('Scenario Definition'!J434)),IN!AP2,IN!AP1)","v":"Calculate"}]
[null,null,null,null,"Single Flash pressure","psi",null,null,{"$f":"IF($F$222='Scenario Definition'!$I$429,IF(ISBLANK('Scenario Definition'!$J$429),'Scenario Definition'!$J$428,'Scenario Definition'!$J$429),$I$223*$AG$12)","v":38.65325069207104}]
[null,null,null,null,null,"bar",null,{"$f":"OUT!H465","v":2.6650485144256315},{"$f":"IF($F$223='Scenario Definition'!$I$429,IF(ISBLANK('Scenario Definition'!$J$429),'Scenario Definition'!$J$428,'Scenario Definition'!$J$429),$I$222/$AG$12)","v":2.6650485144256315}]
[null,null,null,{"$f":"IF(H224=I224,0,1)","v":0},"High Pressure Flash pressure","psi",{"$f":"H224","v":119.31619588137661},{"$f":"OUT!G468","v":119.31619588137661},{"$f":"IF('Scenario Definition'!$I$432=IN!$F$224,IF(ISBLANK('Scenario Definition'!$J$432),'Scenario Definition'!$J$431,'Scenario Definition'!$J$432),$I$225*$AG$12)","v":119.31619588137661}]
[null,null,null,{"$f":"IF(H225=I225,0,1)","v":0},null,"bar",{"$f":"H225","v":8.2265642575259132},{"$f":"OUT!G469","v":8.2265642575259132},{"$f":"IF('Scenario Definition'!$I$432=IN!$F$225,IF(ISBLANK('Scenario Definition'!$J$432),'Scenario Definition'!$J$431,'Scenario Definition'!$J$432),$I$224/$AG$12)","v":8.2265642575259132}]
[null,null,null,{"$f":"IF(H226=I226,0,1)","v":0},"Low Pressure Flash pressure","psi",{"$f":"H226","v":27.561592698967388},{"$f":"OUT!G470","v":27.561592698967388},{"$f":"IF('Scenario Definition'!$I$434=IN!$F$226,IF(ISBLANK('Scenario Definition'!$J$434),'Scenario Definition'!$J$433,'Scenario Definition'!$J$434),$I$227*$AG$12)","v":27.561592698967388}]
[null,null,null,{"$f":"IF(H227=I227,0,1)","v":0},null,"bar",{"$f":"H227","v":1.9003054170720708},{"$f":"OUT!G471","v":1.9003054170720708},{"$f":"IF('Scenario Definition'!$I$434=IN!$F$227,IF(ISBLANK('Scenario Definition'!$J$434),'Scenario Definition'!$J$433,'Scenario Definition'!$J$434),$I$226/$AG$12)","v":1.9003054170720708}]
[null,null,null,null,"Ambient Conditions"]
[null,null,null,{"$f":"IF(H229=I229,0,1)","v":0},"T,wet bulb","F",{"$f":"IF('DEFAULT Inputs'!R228=0,'DEFAULT Inputs'!W228,'DEFAULT Inputs'!R228)","v":60},{"$f":"IF('DEFAULT Inputs'!S228=0,'DEFAULT Inputs'!W228,'DEFAULT Inputs'!S228)","v":60},{"$f":"IF('Scenario Definition'!I438=IN!F229,IF(ISBLANK('Scenario Definition'!J438),'Scenario Definition'!K438,'Scenario Definition'!J438),I230*1.8+32)","v":60}]
[null,null,null,{"$f":"IF(H230=I230,0,1)","v":0},null,"C",{"$f":"(G229-32)/1.8","v":15.555555555555555},{"$f":"(H229-32)/1.8","v":15.555555555555555},{"$f":"IF('Scenario Definition'!I438=IN!F230,IF(ISBLANK('Scenario Definition'!J438),'Scenario Definition'!K438,'Scenario Definition'!J438),(I229-32)/1.8)","v":15.555555555555555}]
[{"$f":"IF(IN!H231=AT1,1,2)","v":1},null,null,{"$f":"IF(H231=I231,0,1)","v":0},"Condenser type",null,{"$f":"IF('DEFAULT Inputs'!R240=0,'DEFAULT Inputs'!W240,'DEFAULT Inputs'!R240)","v":"surface"},{"$f":"IF('DEFAULT Inputs'!S240=0,'DEFAULT Inputs'!W240,'DEFAULT Inputs'!S240)","v":"surface"},{"$f":"IF(ISBLANK('Scenario Definition'!J437),'Scenario Definition'!K437,'Scenario Definition'!J437)","v":"surface"}]
[null,null,null,null,"Non-Condensable Gas (NCG) Removal"]
[null,null,null,{"$f":"IF(H233=I233,0,1)","v":0},"NCG level","ppm",{"$f":"'DEFAULT Inputs'!R246","v":2000},{"$f":"'DEFAULT Inputs'!S246","v":2000},{"$f":"IF(ISBLANK('Scenario Definition'!J439),'Scenario Definition'!K439,'Scenario Definition'!J439)","v":2000}]
[null,null,null,0,"H2S level","ppm",{"$f":"'DEFAULT Inputs'!R248","v":20},{"$f":"'DEFAULT Inputs'!S248","v":20},{"$f":"IF(ISBLANK('Scenario Definition'!J440),'Scenario Definition'!K440,'Scenario Definition'!J440)","v":20}]
[null,null,null,0,"Plant Cost"]
[null,null,null,0,"Installation multiplier used for direct costs",null,{"$f":"OUT!G441","v":2.7377478194515703},{"$f":"OUT!G441","v":2.7377478194515703},{"$f":"IF($A$9=0,IF(ISBLANK('Scenario Definition'!$J$444),'Scenario Definition'!$J$443,'Scenario Definition'!$J$444),IF(ISBLANK('Scenario Definition'!$J$421),'Scenario Definition'!$J$420,'Scenario Definition'!$J$421))","v":2.7377478194515703}]
[null,null,null,0,"Indirect Cost Percentage Multiplier",null,{"$f":"'DEFAULT Inputs'!R261","v":0.12},{"$f":"'DEFAULT Inputs'!S261","v":0.12},{"$f":"IF(ISBLANK('Scenario Definition'!$J$409),'Scenario Definition'!$K$409,'Scenario Definition'!$J$409)","v":0.12}]
[null,null,null,0,"Reference Plant Cost Used","$/kW,net",{"$f":"H238","v":2070.384465467434},{"$f":"OUT!G443","v":2070.384465467434},{"$f":"IF($A$9=0,IF(ISBLANK('Scenario Definition'!$J$446),'Scenario Definition'!$J$435,'Scenario Definition'!$J$446),IF(ISBLANK('Scenario Definition'!$J$423),'Scenario Definition'!$J$422,'Scenario Definition'!$J$423))","v":2070.3844654674344}]

{"sheet":"Binary A1","index":16,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[8,3,8,5],[9,3,9,5],[21,1,25,6],[28,7,33,11],[4,7,6,8]]}
[]
[{"$f":"IN!A9","v":0}]
[]
[null,"Number of Errors/Warning Messages",{"$f":"'Error-Warnings'!E3","v":3}]
[null,"GETEM - beta",null,"POWER PLANT PERFORMANCE"]
[null,null,null,"Default","Change","Revised"]
[null,"Cost of Electricity: ","$/kW",{"$f":"'EERE COE'!J32","v":3883.9246278130177},null,{"$f":"'EERE COE'!J186","v":3895.1285875004387}]
[null,"Cost of Electricity: ","cent/kWh",{"$f":"IF(A2=1,'Start Here'!H2,\"FLASH\")","v":"FLASH"},{"$f":"IF(A2=1,(F8-D8)/D8,\"FLASH\")","v":"FLASH"},{"$f":"IF(A2=1,'Start Here'!E2,\"FLASH\")","v":"FLASH"}]
[null,"Resource Type",null,{"$f":"IN!G4","v":"Hydrothermal"}]
[null,"Conversion System",null,{"$f":"IN!G9","v":"Flash"}]
[null,"Power Sales","kW",{"$f":"IN!G10*1000","v":40000},null,{"$f":"OUT!H9","v":40}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"D8-D8","v":{"$error":"#VALUE!"}},null,{"$f":"D8-F8","v":{"$error":"#VALUE!"}}]
[null,"The calculated optimal plant performance is obtained by varying that performance until the calculated LCOE is minimized.  This is accomplished by using the Excel Add-In 'Solver'.  To perform this optimization, enter an estimated brine effectiveness below which is less than the indicated maximum allowable.  Then press the Red Button to run the macro.  When finished press the Blue Return Button to return to the previous worksheet."]
[]
[]
[]
[]
[]
[null,"Maximum Brine Effectiveness in Cost Correlations","w-h/lb",{"$f":"OUT!G450","v":12.564035603444015},"  note"]
[null,"Estimated brine effectiveness","w-h/lb",8.6682203557028235,null,10.19007594636861,null,"Solver may not produce the same plant performance for both scenarios when they have the same input (default values). This will lead to slightly different results, as reported on the \"Results\" worksheet. These differences in the optimal performance result from Solver's convergence and not from differences in the other calculations made by the model."]
[]
[]
[]
[]
[]
[null,null,null,"Default",null,"Revised"]

{"sheet":"Geofluid","index":17,"n_rows":110,"n_cols":17,"rows_kept":110,"cut":false,"hidden":false,"merged":[[25,16,32,19]]}
[{"$f":"IN!A9","v":0},null,null,"GETEM:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,"Geothermal Property Estimates"]
[]
[]
[null,"Property calculations have the form:"]
[null,null,"Property = C6*T^6+C5*T^5+C4*T^4+C3*T^3+C2*T^2+C1*T+C0. where T is F",null,null,null,null,null,null,null,null,null,null,"Effect of Pressure:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Property/Property,sat = (a*T^b)*(P/P,sat-1) +1"]
[null,null,"Saturated Water (40 - 500F)",null,null,null,null,null,null,null,null,null,null,"a","b"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,"density",7.1503740000000001E-19,5.91303]
[null,null,"Pressure","psia",null,-2.5517506350999999E-12,2.4121846657999999E-8,-9.1909636468000008E-6,1.9695373372000001E-3,-0.19788525656,8.0894106753999999,null,"Cp",-1.9065180000000001E-20,6.572584]
[null,null,"enthalpy","btu/lb",1.0122595469000001E-14,-1.8805783302E-11,1.4924845945999999E-8,-5.9760546932999997E-6,1.3462856545E-3,0.83827719984000004,-24.113934501999999,null,"viscosity",4.0240059999999997E-18,5.7368819999999996]
[null,null,"entropy","btu/lb-R",7.3991541797999994E-18,-1.2945213490999999E-14,8.8430105660999993E-12,-1.8419111147E-9,-1.2026247967E-6,2.0324314655999999E-3,-6.0089552413E-2,null,"k",3.2334579999999999E-18,5.7265800000000002]
[null,null,"specific vol","ft^3/lb",1.4068205291E-18,-2.6995711458E-15,2.1775771856000002E-12,-9.1528222658000002E-10,2.2418007508000001E-7,-2.3968043944000001E-5,1.7070951785999999E-2]
[null,null,"Cp","btu/lb-F",1.3809800000000001E-16,-2.1818700000000001E-13,1.42033E-10,-4.6522800000000002E-8,8.6599800000000004E-6,-8.0616100000000001E-4,1.02617]
[null,null,"T","ft^3/lb",-9.0287300000000003E-10,3.4637499999999998E-7,-5.4474700000000002E-5,4.5675899999999998E-3,-0.22628699999999999,7.7496999999999998,134.57499999999999]
[null,null,"k","btu/hr-ft-F",-5.62597E-18,1.09949E-14,-9.7348700000000001E-12,5.1947699999999998E-9,-2.6488700000000002E-6,8.2955400000000003E-4,0.30074000000000001]
[null,null,null,null,"a","b"]
[null,null,"viscosity= a * T^b  (lb/ft-hr)",null,407.22,-1.194]
[]
[null,null,"Water at 1 atm, 14.7 psia (35-210F)"]
[null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,null,"enthalpy","btu/lb",null,null,null,null,1.0869999999999999E-5,0.99706649700000005,-31.769588859999999]
[null,null,"entropy","btu/lb-R",null,null,-4.3549999999999999E-12,4.3904260000000001E-9,-2.665154152E-6,2.2018246186660002E-3,-6.7875028480951005E-2]
[]
[null,"Minimum GF Outlet Temperature to prevent SiO2 precipitation (these relationships are no longer used)"]
[null,null,"If Tgf>180 C => use",null,"T,amorphous silica= 0.000658*Tr^2 + 0.712233*Tr - 93.287366, for Quartz (T is in °C)",null,null,null,null,null,null,null,null,"Reference","Improved",null,"This is a calculation of the maximum brine effectiveness that can be achieved with the temperature constraint imposed on the temperature of geothermal fluid leaving the plant"]
[null,null,"If Tgf<180 C => use",null,"T,amorphous silica= 0.000148*Tr^2 + 0.774255*Tr - 70.434942 for Chalcedony (T is in °C)",null,null,null,null,null,null,null,"ae,gf",{"$f":"H53","v":27.703283789343999},{"$f":"I53","v":27.703283789343999}]
[null,null,null,null,null,null,null,null,null,null,null,null,"ae,gf,ex",{"$f":"F56","v":4.7505167648959841},{"$f":"F56","v":4.7505167648959841}]
[null,null,"Binary Plant Available Energy Calculation:",null,null,null,null,null,null,null,null,null,"% ae,ex",{"$f":"N28/N27","v":0.17147847168656805},{"$f":"O28/O27","v":0.17147847168656805}]
[null,"GF in:",null,"Resource",null,"Plant",null,"Default","Revised",null,null,null,"I,plant",0.375,0.375]
[null,null,"Tgf=",{"$f":"IN!G5","v":225},"C",{"$f":"H31","v":220.93290104160386},"C",{"$f":"OUT!G647","v":220.93290104160386},{"$f":"OUT!H647","v":220.93290104160386},"C",null,null,"2nd,max",{"$f":"1-N29-N30","v":0.45352152831343195},{"$f":"1-O29-O30","v":0.45352152831343195}]
[null,null,"=",{"$f":"D31*1.8+32","v":437},"F",{"$f":"F31*1.8+32","v":429.67922187488693},"F",{"$f":"H31*1.8+32","v":429.67922187488693},{"$f":"I31*1.8+32","v":429.67922187488693},"F",null,null,"be,max",{"$f":"N31*N27","v":12.564035603444015},{"$f":"O31*O27","v":12.564035603444015}]
[null,null,"P,sat~",{"$f":"E10*D$32^6+F10*D$32^5+G10*D$32^4+H10*D$32^3+I10*D$32^2+J10*D$32+K10","v":369.75262958785413},"psia",{"$f":"E10*F$32^6+F10*F$32^5+G10*F$32^4+H10*F$32^3+I10*F$32^2+J10*F$32+K10","v":342.4214701045305},"psia",{"$f":"E10*H$32^6+F10*H$32^5+G10*H$32^4+H10*H$32^3+I10*H$32^2+J10*H$32+K10","v":342.4214701045305},{"$f":"E10*I$32^6+F10*I$32^5+G10*I$32^4+H10*I$32^3+I10*I$32^2+J10*I$32+K10","v":342.4214701045305},"psia",null,null,null,{"$f":"N32/(N27-N28)","v":0.54738653470675236},{"$f":"O32/(O27-O28)","v":0.54738653470675236}]
[null,null,"h,f",{"$f":"E11*D$32^6+F11*D$32^5+G11*D$32^4+H11*D$32^3+I11*D$32^2+J11*D$32+K11","v":415.6766175319861},"btu/lb",{"$f":"E11*F$32^6+F11*F$32^5+G11*F$32^4+H11*F$32^3+I11*F$32^2+J11*F$32+K11","v":407.55908988777014},"btu/lb",{"$f":"E11*H$32^6+F11*H$32^5+G11*H$32^4+H11*H$32^3+I11*H$32^2+J11*H$32+K11","v":407.55908988777014},{"$f":"E11*I$32^6+F11*I$32^5+G11*I$32^4+H11*I$32^3+I11*I$32^2+J11*I$32+K11","v":407.55908988777014},"btu/lb"]
[null,null,"s,f",{"$f":"$E12*D$32^6+$F12*D$32^5+$G12*D$32^4+$H12*D$32^3+$I12*D$32^2+$J12*D$32+$K12","v":0.61242535296217582},"btu/lb-R",{"$f":"E12*F$32^6+F12*F$32^5+G12*F$32^4+H12*F$32^3+I12*F$32^2+J12*F$32+K12","v":0.60344380289769184},"btu/lb-R",{"$f":"E12*H$32^6+F12*H$32^5+G12*H$32^4+H12*H$32^3+I12*H$32^2+J12*H$32+K12","v":0.60344380289769184},{"$f":"$E12*I$32^6+$F12*I$32^5+$G12*I$32^4+$H12*I$32^3+$I12*I$32^2+$J12*I$32+$K12","v":0.60344380289769184},"btu/lb-R"]
[null,null,"v,f",{"$f":"E13*D$32^6+F13*D$32^5+G13*D$32^4+H13*D$32^3+I13*D$32^2+J13*D$32+K13","v":1.9213953370339102E-2},"cft/lb",{"$f":"E13*F$32^6+F13*F$32^5+G13*F$32^4+H13*F$32^3+I13*F$32^2+J13*F$32+K13","v":1.9093106739010487E-2},"cft/lb",{"$f":"E13*H$32^6+F13*H$32^5+G13*H$32^4+H13*H$32^3+I13*H$32^2+J13*H$32+K13","v":1.9093106739010487E-2},{"$f":"E13*I$32^6+F13*I$32^5+G13*I$32^4+H13*I$32^3+I13*I$32^2+J13*I$32+K13","v":1.9093106739010487E-2},"cft/lb"]
[null,"GF,ex:","This calculation is based on estimated binary plant outlet temperature"]
[null,null,"T,q=",{"$f":"0.00035129*D32^2+0.69792956*D32-159.598","v":212.48271772999993},"F",{"$f":"0.00035129*F32^2+0.69792956*F32-159.598","v":205.1444773246223},"F",{"$f":"0.00035129*H32^2+0.69792956*H32-159.598","v":205.1444773246223},{"$f":"0.00035129*I32^2+0.69792956*I32-159.598","v":205.1444773246223},"F"]
[null,null,"T,c=",{"$f":"0.8229*D32-127.71","v":231.89730000000003},"F",{"$f":"0.8229*F32-127.71","v":225.87303168084446},"F",{"$f":"0.8229*H32-127.71","v":225.87303168084446},{"$f":"0.8229*I32-127.71","v":225.87303168084446},"F"]
[]
[null,null,"T,out",{"$f":"H82*1.8+32","v":216.50049643058807},"F",{"$f":"E66","v":201.09658151248053},"F",{"$f":"H82*1.8+32","v":216.50049643058807},{"$f":"I82*1.8+32","v":206.63666482419856},"F"]
[null,null,"h,f",{"$f":"$E11*D$41^6+$F11*D$41^5+$G11*D$41^4+$H11*D$41^3+$I11*D$41^2+$J11*D$41+$K11","v":184.7203612860776},"btu/lb",{"$f":"E11*F$41^6+F11*F$41^5+G11*F$41^4+H11*F$41^3+I11*F$41^2+J11*F$41+K11","v":169.19777481115696},"btu/lb",{"$f":"E11*H$41^6+F11*H$41^5+G11*H$41^4+H11*H$41^3+I11*H$41^2+J11*H$41+K11","v":184.7203612860776},{"$f":"$E11*I$41^6+$F11*I$41^5+$G11*I$41^4+$H11*I$41^3+$I11*I$41^2+$J11*I$41+$K11","v":174.77597489048941},"btu/lb"]
[null,null,"s,f",{"$f":"$E12*D$41^6+$F12*D$41^5+$G12*D$41^4+$H12*D$41^3+$I12*D$41^2+$J12*D$41+$K12","v":0.31890414597566386},"btu/lb-R",{"$f":"E12*F$41^6+F12*F$41^5+G12*F$41^4+H12*F$41^3+I12*F$41^2+J12*F$41+K12","v":0.2957062620858224},"btu/lb-R",{"$f":"E12*H$41^6+F12*H$41^5+G12*H$41^4+H12*H$41^3+I12*H$41^2+J12*H$41+K12","v":0.31890414597566386},{"$f":"$E12*I$41^6+$F12*I$41^5+$G12*I$41^4+$H12*I$41^3+$I12*I$41^2+$J12*I$41+$K12","v":0.30410485571542195},"btu/lb-R"]
[null,null,"v,f",{"$f":"E13*D$41^6+F13*D$41^5+G13*D$41^4+H13*D$41^3+I13*D$41^2+J13*D$41+K13","v":1.6746528528734737E-2},"cft/lb",{"$f":"E13*F$41^6+F13*F$41^5+G13*F$41^4+H13*F$41^3+I13*F$41^2+J13*F$41+K13","v":1.663990401600288E-2},"cft/lb",{"$f":"E13*H$41^6+F13*H$41^5+G13*H$41^4+H13*H$41^3+I13*H$41^2+J13*H$41+K13","v":1.6746528528734737E-2},{"$f":"$E13*I$41^6+$F13*I$41^5+$G13*I$41^4+$H13*I$41^3+$I13*I$41^2+$J13*I$41+$K13","v":1.6677438411818596E-2},"cft/lb"]
[null,null,null,{"$f":"1/D44","v":59.713868356903802},null,{"$f":"1/F44","v":60.096500498938148},null,{"$f":"1/H44","v":59.713868356903802},{"$f":"1/I44","v":59.961246763852074}]
[null,"Ambient:"]
[null,null,"Ta=",{"$f":"IF(A1=0,(1.3842*D89+5.1772)*0+D89*1,10)","v":15.555555555555555},"C",{"$f":"D47","v":15.555555555555555},"C",{"$f":"D47","v":15.555555555555555},{"$f":"H47","v":15.555555555555555},"C"]
[null,null,"=",{"$f":"D47*1.8+32","v":60},"F",{"$f":"F47*1.8+32","v":60},"F",{"$f":"H47*1.8+32","v":60},{"$f":"I47*1.8+32","v":60},"F"]
[null,null,"ho",{"$f":"$E22*D$48^6+$F22*D$48^5+$G22*D$48^4+$H22*D$48^3+$I22*D$48^2+$J22*D$48+$K22","v":28.093532960000005},"btu/lb",{"$f":"E22*F$48^6+F22*F$48^5+G22*F$48^4+H22*F$48^3+I22*F$48^2+J22*F$48+K22","v":28.093532960000005},"btu/lb",{"$f":"E22*H$48^6+F22*H$48^5+G22*H$48^4+H22*H$48^3+I22*H$48^2+J22*H$48+K22","v":28.093532960000005},{"$f":"$E22*I$48^6+$F22*I$48^5+$G22*I$48^4+$H22*I$48^3+$I22*I$48^2+$J22*I$48+$K22","v":28.093532960000005},"btu/lb"]
[null,null,"so",{"$f":"$E23*D$48^6+$F23*D$48^5+$G23*D$48^4+$H23*D$48^3+$I23*D$48^2+$J23*D$48+$K23","v":5.5531784907809009E-2},"btu/lb-R",{"$f":"E23*F$48^6+F23*F$48^5+G23*F$48^4+H23*F$48^3+I23*F$48^2+J23*F$48+K23","v":5.5531784907809009E-2},"btu/lb-R",{"$f":"E23*H$48^6+F23*H$48^5+G23*H$48^4+H23*H$48^3+I23*H$48^2+J23*H$48+K23","v":5.5531784907809009E-2},{"$f":"$E23*I$48^6+$F23*I$48^5+$G23*I$48^4+$H23*I$48^3+$I23*I$48^2+$J23*I$48+$K23","v":5.5531784907809009E-2},"btu/lb-R"]
[]
[null,null,"AE of GF In",{"$f":"(D34-D49)-(D48+460)*(D35-D50)","v":97.998429183715302},"btu/lbm",{"$f":"(F34-F49)-(F48+460)*(F35-F50)","v":94.551307573031067},"btu/lbm",{"$f":"(H34-H49)-(H48+460)*(H35-H50)","v":94.551307573031067},{"$f":"(I34-I49)-(I48+460)*(I35-I50)","v":94.551307573031067},"btu/lbm"]
[null,null,null,{"$f":"D52/3.413","v":28.713281331296603},"w-h/lb",{"$f":"F52/3.413","v":27.703283789343999},"w-h/lb",{"$f":"H52/3.413","v":27.703283789343999},{"$f":"I52/3.413","v":27.703283789343999},"w-h/lb"]
[]
[null,null,"AE of GF ex",{"$f":"(D42-D49)-(D48+460)*(D43-D50)","v":19.673200570793085},"btu/lbm",{"$f":"(F42-F49)-(F48+460)*(F43-F50)","v":16.213513718589994},"btu/lbm",{"$f":"(H42-H49)-(H48+460)*(H43-H50)","v":19.673200570793085},{"$f":"(I42-I49)-(I48+460)*(I43-I50)","v":17.424445110530684},"btu/lbm"]
[null,null,null,{"$f":"D55/3.413","v":5.7641958894793692},"w-h/lb",{"$f":"F55/3.413","v":4.7505167648959841},"w-h/lb",{"$f":"H55/3.413","v":5.7641958894793692},{"$f":"I55/3.413","v":5.1053164695372644},"w-h/lb"]
[]
[]
[null,null,"GF Outlet Temperature Calc"]
[]
[null,null,"inlet","resource","plant",null,null,"T- def","T-rev"]
[null,null,"T,gf",{"$f":"D31","v":225},{"$f":"H31","v":220.93290104160386},null,null,{"$f":"D31","v":225},{"$f":"H62","v":225},"C"]
[null,null,null,{"$f":"D62*1.8+32","v":437},{"$f":"E62*1.8+32","v":429.67922187488693},null,null,{"$f":"H62*1.8+32","v":437},{"$f":"I62*1.8+32","v":437},"F"]
[null,null,"SiO2",{"$f":" -0.0000001334837*D62^4 + 0.0000706584462*D62^3 - 0.0036294799613*D62^2 + 0.3672417729236*D62 + 4.205944351495","v":365.83266064505511},{"$f":" -0.0000001334837*E62^4 + 0.0000706584462*E62^3 - 0.0036294799613*E62^2 + 0.3672417729236*E62 + 4.205944351495","v":352.13364049171122},null,null,{"$f":" -0.0000001334837*D62^4 + 0.0000706584462*D62^3 - 0.0036294799613*D62^2 + 0.3672417729236*D62 + 4.205944351495","v":365.83266064505511},{"$f":" -0.0000001334837*D62^4 + 0.0000706584462*D62^3 - 0.0036294799613*D62^2 + 0.3672417729236*D62 + 4.205944351495","v":365.83266064505511},"ppm"]
[null,null,"T,amph SiO2",{"$f":" 0.0000000000249634*D64^4 - 0.00000000425191*D64^3 - 0.000119669*D64^2 + 0.307616*D64 - 0.294394","v":96.464813791221417},{"$f":" 0.0000000000249634*E64^4 - 0.00000000425191*E64^3 - 0.000119669*E64^2 + 0.307616*E64 - 0.294394","v":93.386989729155843},null,null,{"$f":" 0.0000000000249634*H64^4 - 0.00000000425191*H64^3 - 0.000119669*H64^2 + 0.307616*H64 - 0.294394","v":96.464813791221417},{"$f":" 0.0000000000249634*I64^4 - 0.00000000425191*I64^3 - 0.000119669*I64^2 + 0.307616*I64 - 0.294394","v":96.464813791221417},"C"]
[null,null,"T,si",{"$f":"D65*1.8+32 +1","v":206.63666482419856},{"$f":"E65*1.8+32 +1","v":201.09658151248053},null,null,{"$f":"H65*1.8+32 +1","v":206.63666482419856},{"$f":"I65*1.8+32 +1","v":206.63666482419856},"F"]
[null,null,null,{"$f":"(D66-32)/1.8","v":97.020369346776974},{"$f":"(E66-32)/1.8","v":93.9425452847114},null,null,{"$f":"(H66-32)/1.8","v":97.020369346776974},{"$f":"(I66-32)/1.8","v":97.020369346776974},"C",null,"add 1F to calculated silica temperature minimum"]
[null,null,"Tgf-out min",{"$f":"D47+15+5+5+2","v":42.555555555555557},{"$f":"H47+15+5+5+2","v":42.555555555555557},null,null,{"$f":"F47+15+5+5+2","v":42.555555555555557},{"$f":"F47+15+5+5+2","v":42.555555555555557},"C",null,"minimum gf outlet temp - assumes 27C dT for heat rejection and HX pinch pt"]
[null,null,"T,gf-min",{"$f":"MAX(D67:D68)","v":97.020369346776974},{"$f":"MAX(E67:E68)","v":93.9425452847114},null,null,{"$f":"MAX(H67:H68)","v":97.020369346776974},{"$f":"MAX(I67:I68)","v":97.020369346776974},"C"]
[]
[null,null,null,null,null,null,"plant performance","reference","improved"]
[null,null,null,null,null,null,"be used",{"$f":"OUT!G452","v":8.6682203557028235},{"$f":"OUT!H454","v":10.19007594636861},"w-h/lb",null,"binary plant brine effectiveness"]
[null,null,null,null,null,null,"2nd law eff",{"$f":"H72/H53","v":0.31289504961274783},{"$f":"I72/I53","v":0.36782917230513296}]
[null,null,null,null,null,null,"a",1,1]
[null,null,null,null,null,null,"b",{"$f":" -0.002954*H62 - 0.121503","v":-0.78615299999999999},{"$f":" -0.002954*I62 - 0.121503","v":-0.78615299999999999}]
[null,null,null,null,null,null,"Tr",{"$f":"H74+H75*H73","v":0.75401661806178943},{"$f":"I74+I75*I73","v":0.71082999270480274}]
[]
[null,null,null,null,null,null,"T, binary out",{"$f":"H79*1.8+32","v":216.50049643058807},{"$f":"I79*1.8+32","v":177.78800546058514},"F",null,"calculated binary outlet temp at plant brine effectiveness"]
[null,null,null,null,null,null,null,{"$f":"((H62+273)*H76)-273","v":102.50027579477114},{"$f":"((I62+273)*I76)-273","v":80.993336366991741},"C"]
[null,null,null,null,null,null,"T,Si",{"$f":"H67","v":97.020369346776974},{"$f":"I67","v":97.020369346776974}]
[null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,"T,inj",{"$f":"MAX(H79:H80)","v":102.50027579477114},{"$f":"MAX(I79:I80)","v":97.020369346776974},"C",null,"INJECTION TEMPERATURE FOR BINARY PLANT"]
[]
[null,null,null,null,null,null,"p,flash out",{"$f":"IF(IN!H220=2,MIN(OUT!G472,OUT!G474),OUT!G466)","v":27.561592698967388},{"$f":"IF(IN!I220=2,MIN(OUT!H472,OUT!H474),OUT!H466)","v":27.561592698967388},null,null,"flash pressure"]
[null,null,"Tr",{"$f":"D31","v":225},"C",null,null,{"$f":"$E$15*H84^6+$F$15*H84^5+$G$15*H84^4+$H$15*H84^3+$I$15*H84^2+$J$15*H84+$K$15","v":245.58166140656064},{"$f":"$E$15*I84^6+$F$15*I84^5+$G$15*I84^4+$H$15*I84^3+$I$15*I84^2+$J$15*I84+$K$15","v":245.58166140656064},"F",null,"flash temperature"]
[null,null,"Flash T limit",{"$f":"(0.897*(D85+273)-57)-273","v":116.70600000000002},"C",null,null,{"$f":"(H85-32)/1.8","v":118.65647855920035},{"$f":"(I85-32)/1.8","v":118.65647855920035},"C"]
[null,null,null,{"$f":"D86*1.8+32","v":242.07080000000005},"F",null,"flash -steam fraction",{"$f":"OUT!G484","v":0.20085077547148672},{"$f":"OUT!H484","v":0.20085077547148672}]
[null,null,"P,flash",{"$f":"E10*D87^6+F10*D87^5+G10*D87^4+H10*D87^3+I10*D87^2+J10*D87+K10","v":25.932996738941814},"psia",null,"SiO2",{"$f":"D64/(1-H87)","v":457.77765831017507},{"$f":"D64/(1-I87)","v":457.77765831017507},"ppm"]
[null,null,"T,wet",{"$f":"OUT!H494","v":15.555555555555555},"C",null,"T,amph SiO2",{"$f":" 0.0000000000249634*H88^4 - 0.00000000425191*H88^3 - 0.000119669*H88^2 + 0.307616*H88 - 0.294394","v":116.13584355716358},{"$f":" 0.0000000000249634*I88^4 - 0.00000000425191*I88^3 - 0.000119669*I88^2 + 0.307616*I88 - 0.294394","v":116.13584355716358},"C"]
[{"$f":"IN!A9","v":0},null,null,null,null,null,null,{"$f":"H89*1.8+32","v":241.04451840289445},{"$f":"I89*1.8+32","v":241.04451840289445},"F"]
[null,null,null,null,null,null,"P,flash",{"$f":"$E10*H90^6+$F10*H90^5+$G10*H90^4+$H10*H90^3+$I10*H90^2+$J10*H90+$K10","v":25.459581269858919},{"$f":"$E10*I90^6+$F10*I90^5+$G10*I90^4+$H10*I90^3+$I10*I90^2+$J10*I90+$K10","v":25.459581269858919},"psia"]
[null,null,null,null,null,null,"T,inj",{"$f":"MAX(H89,H86,D86)","v":118.65647855920035},{"$f":"MAX(I89,I86,D86)","v":118.65647855920035},"C",null,"INJECTION TEMPERATURE FOR FLASH PLANT"]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(A90=0,H92,H82)","v":118.65647855920035},{"$f":"IF(A90=0,I92,I82)","v":118.65647855920035},"C",null,"INJECTION TEMPERATURE USED"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"effect of density change with flashing"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"rho/rho,sat=a*depth,sat^b+1"]
[null,"Estimate of well head pressure for flashing well (based on plant design temperature)"]
[null,null,"a",1,null,null,null,null,null,null,null,null,"a",{"$f":" 33.263*EXP(-0.035468*H31)","v":1.3146463840221037E-2},{"$f":" 33.263*EXP(-0.035468*I31)","v":1.3146463840221037E-2}]
[null,null,"b",{"$f":" -0.00172233*LN(D31) + 0.0100349","v":7.0658779427125971E-4},null,null,null,null,null,null,null,null,"b",{"$f":" 0.42512*EXP(0.002486*H31)","v":0.73628014198160507},{"$f":" 0.42512*EXP(0.002486*I31)","v":0.73628014198160507}]
[null,null,"c",{"$f":" 0.000000944171*LN(D31) - 0.0000053876","v":-2.7387506715025042E-7},null,null,null,null,null,null,null,null,"c",{"$f":"1-(28.714*EXP(-0.029775*H31))*0","v":1},{"$f":"1-(28.714*EXP(-0.029775*I31))*0","v":1}]
[null,null,"d",{"$f":" -0.000000000263645*LN(D31) + 0.00000000149933","v":7.1402209460815659E-11}]

{"sheet":"Exploration","index":18,"n_rows":66,"n_cols":8,"rows_kept":66,"cut":false,"hidden":false,"merged":[[47,7,48,13],[22,7,24,13]]}
[]
[null,null,"This worksheet calculates the costs associated with Exploration. Values are imported from & exported to the IN /OUT worksheets."]
[null,null,"These are overnight costs and do not include contingency (except for cost associated with full-sized wells)"]
[null,null,null,null,"Default","Revised"]
[]
[null,null,"Duration of Exploration Permitting","yr",{"$f":"IN!H27","v":1},{"$f":"IN!I27","v":1}]
[null,null,"Duration of Exploration Activities","yr",{"$f":"IN!H28","v":1},{"$f":"IN!I28","v":1}]
[null,null,"Discount rate used for Exploration",null,{"$f":"IN!H36","v":7.0000000000000007E-2},{"$f":"IN!I36","v":7.0000000000000007E-2}]
[]
[null,null,"Resource Potential Discovered","MW",{"$f":"IN!H46","v":84.205364738882793},{"$f":"IN!I46","v":84.205364738882793}]
[null,null,"Power Plant Net Output","MW",{"$f":"OUT!G437","v":41.602682369441396},{"$f":"OUT!H437","v":41.602682369441396}]
[null,null,"Number of Reservoirs Discovered",null,{"$f":"E10/E11","v":2.0240369116375665},{"$f":"F10/F11","v":2.0240369116375665}]
[]
[]
[null,null,"Pre-Drilling Costs"]
[null,null,"     Number of Sites Evaluated Before Exploration Drilling Begins",null,{"$f":"OUT!G76","v":1},{"$f":"OUT!H76","v":1}]
[null,null,"Permitting Costs for Pre-Drilling Activities","per site",{"$f":"IN!H50","v":67347.368421052641},{"$f":"OUT!H77","v":67347.368421052641}]
[null,null,"     Lump Sum Cost for Non-Drilling Exploration Activities at each site","per site",{"$f":"IN!H51","v":1049016.4532520326},{"$f":"OUT!H79","v":1049016.4532520326},null,"It is assumed that this cost includes indirect costs"]
[null,null,"Total Pre-Drilling  Exploration Activities",null,{"$f":"E16*E18","v":1049016.4532520326},{"$f":"F16*F18","v":1049016.4532520326}]
[null,null,"Total Pre-Drilling  Exploration Permitting",null,{"$f":"E16*E17","v":67347.368421052641},{"$f":"F16*F17","v":67347.368421052641}]
[null,null,"Total Pre-Drilling Costs",null,{"$f":"E19+E20","v":1116363.8216730852},{"$f":"F19+F20","v":1116363.8216730852}]
[]
[null,null,"Leasing ",null,null,null,null,"Leasing costs are based on the number of sites drilled, and number of full-size wells drilled at successful site"]
[null,null,"Power Sales","MW",{"$f":"IN!G10","v":40},{"$f":"OUT!H9","v":40}]
[null,null,"Flow per well","lb/hr",{"$f":"IN!H154","v":634930.55999999994},{"$f":"IN!I154","v":634930.55999999994}]
[null,null,"plant be","w-hr/lb",{"$f":"OUT!G439","v":10.434806885111046},{"$f":"OUT!H439","v":10.434806885111046}]
[null,null,"gf pumping","w-hr/lb",{"$f":"OUT!G572","v":0.40198564301174405},{"$f":"OUT!H572","v":0.40198564301174405}]
[null,null,"be sales",null,{"$f":"E26-E27","v":10.032821242099303},{"$f":"F26-F27","v":10.032821242099303}]
[null,null,"power per well","MW",{"$f":"(E28-E27)*E25/1000000","v":6.1149118401965996},{"$f":"(F28-F27)*F25/1000000","v":6.1149118401965996}]
[null,null,"# wells drilled to complete well field",null,{"$f":"OUT!G152+OUT!G93","v":11.261766328102137},{"$f":"OUT!H152+OUT!H93","v":11.261766328102137}]
[null,null," land area per well","acre per well",{"$f":"OUT!G81","v":2600},{"$f":"OUT!H81","v":2600}]
[null,null,"area per site","acres",{"$f":"E30*E31","v":29280.592453065557},{"$f":"F30*F31","v":29280.592453065557}]
[null,null,"# of sites with drilling (exploration & drilling phases)",null,{"$f":"MAX(IN!H54,IN!H56)","v":1},{"$f":"MAX(IN!I54,IN!I56)","v":1}]
[null,null,"Total acreage leased","acres",{"$f":"E32*E33","v":29280.592453065557},{"$f":"F32*F33","v":29280.592453065557}]
[null,null,"lease cost","$/acre",{"$f":"IN!H67","v":35},{"$f":"IN!I67","v":35}]
[null,null,"Total Leasing Cost",null,{"$f":"E34*E35","v":1024820.7358572945},{"$f":"F34*F35","v":1024820.7358572945}]
[]
[null,null,"Drilling Costs"]
[{"$f":"IN!B53","v":0},null,"Will the Project have Exploration Drilling?",null,{"$f":"IN!H53","v":"Yes"},{"$f":"IN!I53","v":"Yes"}]
[null,null,"Number of Sites where Exploration Drilling Occurs",null,{"$f":"IN!H54","v":1},{"$f":"IN!I54","v":1}]
[null,null,"Exploration Drilling Cost (per site) for small diameter wells",null,{"$f":"IN!H55","v":3233825.0523784072},{"$f":"IN!I55","v":3233825.0523784072},null,"It is assumed that this cost includes indirect costs"]
[null,null,"Number of Exploration sites with full-sized wells drilled",null,{"$f":"IN!H56","v":1},{"$f":"IN!I56","v":1}]
[null,null,"Unsuccessful exploration sites with full-size wells drilled",null,{"$f":"IN!H56-1","v":0},{"$f":"IF(IN!I56>0,IN!I56-1,0)","v":0}]
[null,null,"Total full-sized exploration wells drilled at sites not developed",null,{"$f":"OUT!G90","v":0},{"$f":"OUT!H90","v":0}]
[null,null,"Full-sized exploration well cost",null,{"$f":"E52*E51","v":2850868.1153846155},{"$f":"F52*F51","v":2850868.1153846155},null,"It is assumed that all full-sized exploration wells cost 20% more than wells at developed site"]
[null,null,"Full-size well exploration drilling costs at undeveloped sites",null,{"$f":"E44*E45","v":0},{"$f":"F44*F45","v":0}]
[null,null,"Total drilling costs at sites not developed",null,{"$f":"(E40-1)*E41+E44*E45","v":0},{"$f":"(F40-1)*F41+F44*F45","v":0}]
[null,null,"Permitting Cost for Exploration Drilling (per site)",null,{"$f":"IN!H64","v":280614.03508771933},{"$f":"IN!I64","v":280614.03508771933},null,"The default assumes permitting for exploration drilling activities will include drilling for confirmation wells - if there is no exploration drilling, permitting for confirmation must be specified"]
[null,null,"Costs Incurred not Associated with Drilling Exploration Wells",null,{"$f":"OUT!G102","v":3.5999999999999997E-2},{"$f":"OUT!H102","v":3.5999999999999997E-2}]
[null,null,"# of Test wells drilled",null,{"$f":"OUT!G93","v":4},{"$f":"OUT!H93","v":4}]
[null,null,"Cost multiplier",null,{"$f":"IN!H60","v":1},{"$f":"IN!I60","v":1}]
[null,null,"Production well cost",null,{"$f":"OUT!G195","v":2850868.1153846155},{"$f":"OUT!H195","v":2850868.1153846155}]
[null,null,"Drilling costs for full-sized wells at developed site",null,{"$f":"E50*E51*E52","v":11403472.461538462},{"$f":"F50*F51*F52","v":11403472.461538462}]
[null,null,"Total drilling costs at developed site",null,{"$f":"E53+E41","v":14637297.513916869},{"$f":"F53+F41","v":14637297.513916869}]
[null,null,"Drilling Costs",null,{"$f":"E54+E47","v":14637297.513916869},{"$f":"F54+F47","v":14637297.513916869}]
[null,null,"Permitting Cost for Exploration/Confirmation Drilling",null,{"$f":"E40*E48","v":280614.03508771933},{"$f":"F40*F48","v":280614.03508771933}]
[null,null,"Well stimulated",null,{"$f":"OUT!G94","v":2},{"$f":"OUT!H94","v":2}]
[null,null,"Stimulation Cost","per well",{"$f":"OUT!G211","v":1117666.8891855809},{"$f":"OUT!H211","v":1117666.8891855809}]
[null,null,"Total Stimulation Cost",null,{"$f":"E57*E58","v":2235333.7783711618},{"$f":"F57*F58","v":2235333.7783711618}]
[null,null,"Indirect Costs while drilling at successful site",null,{"$f":"(E52*E51*E50+E59)*(1/(1-E49)-1)","v":509333.01310865936},{"$f":"(F52*F51*F50+F59)*(1/(1-F49)-1)","v":509333.01310865936},null,"Based on full-size well drilling costs incurred at developed site"]
[null,null,"Well testing at sites not developed",null,{"$f":"OUT!G216*E43","v":0},{"$f":"OUT!H216*F43","v":0}]
[null,null,"# of wells supporting plant operation",null,{"$f":"OUT!G95","v":3},{"$f":"OUT!H95","v":3}]
[null,null,"Cost of Successful wells",null,{"$f":"E62*E52","v":8552604.346153846},{"$f":"F62*F52","v":8552604.346153846},null,"Cost used in estimating Well Field Maintenance costs and Taxes & Insurance"]
[null,null,"# of successful stimulations"]
[]
[null,null,"TOTAL COST - EXPLORATION",null,{"$f":"SUM(E55:E61)+E21+E36-E57-E58","v":19803762.898014788},{"$f":"SUM(F55:F61)+F21+F36-F57-F58","v":19803762.898014788}]

{"sheet":"Resource Definition","index":19,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[null,null,"This worksheet calculates the performance and flow rates associated with the Reservoir/Resource. Values are imported from & exported to the IN /OUT worksheets."]
[]
[null,null,"Default",null,null,null,"Revised"]
[null,null,"Well Flow ",null,null,null,"Well Flow "]
[null,null,"Production Well Flow rate","lb/hr",{"$f":"IN!H154","v":634930.55999999994},null,"Well Flow rate","lb/hr",{"$f":"IN!I154","v":634930.55999999994}]
[null,null,null,"kg/s",{"$f":"IN!H153","v":80},null,null,"kg/s",{"$f":"IN!I153","v":80}]
[null,null,null,"GPM",{"$f":"7.4805*E5/(60*1/Geofluid!H36)","v":1511.409710232432},null,null,"GPM",{"$f":"7.4805*I5/(60*1/Geofluid!I36)","v":1511.409710232432}]
[null,null,"Subsurface loss",null,{"$f":"IN!H173","v":0},null,"Subsurface loss",null,{"$f":"IN!I173","v":0},null,"Fraction of injected flow rate lost"]
[null,null,"Estimated Heat Rejection Loss",null,{"$f":"IF(A17=0,OUT!G318+OUT!G319,0)","v":0.20276380256187482},null,"Estimated Heat Rejection Loss",null,{"$f":"IF(A17=0,OUT!H318+OUT!H319,0)","v":0.20276380256187482},null,"Includes tower blowdown"]
[null,null,null,"lb/hr",{"$f":"E9*E16","v":808401.93468631082},null,null,"lb/hr",{"$f":"I9*I16","v":808401.93468631082}]
[null,null,"Flow Ratio of Production to Injection wells]",null,{"$f":"IN!H79","v":0.75},null,"Flow Ratio of Production to Injection wells]",null,{"$f":"IN!I79","v":0.75}]
[null,null,"Flow per Injection Well","lb/hr",{"$f":"(E5)/E11","v":846574.07999999996},null,"Flow per Injection Well","lb/hr",{"$f":"(I5)/I11","v":846574.07999999996}]
[null,null,null,"kg/s",{"$f":"E12/OUT!Z16","v":106.66666666666667},null,null,"kg/s",{"$f":"I12/OUT!Z16","v":106.66666666666667}]
[null,null,null,"gpm",{"$f":"E12*OUT!Z17","v":2015.2129469765766},null,null,"gpm",{"$f":"I12*OUT!Z17","v":2015.2129469765766}]
[null,null,"Number of Production Wells",null,{"$f":"OUT!G133","v":6.2792921033059566},null,"Number of Production Wells",null,{"$f":"OUT!H133","v":6.2792921033059566}]
[{"$f":"IF(IN!A172=1,1,0)","v":0},{"$f":"IF(IN!B172=1,1,0)","v":0},"Total Production Flow","lb/hr",{"$f":"E5*E15","v":3986914.4515556283},null,"Total Production Flow","lb/hr",{"$f":"I5*I15","v":3986914.4515556283}]
[{"$f":"IN!A9","v":0},null,null,"kg/s",{"$f":"E6*E15","v":502.34336826447651},null,null,"kg/s",{"$f":"I6*I15","v":502.34336826447651}]
[{"$f":"IN!A4","v":0},null,"Total Subsurface loss","lb/hr",{"$f":"E16*(1/(1-E8)-1)","v":0},null,null,"lb/hr",{"$f":"I16*(1/(1-I8)-1)","v":0}]
[null,null,"Total Estimated Water lost to Heat Rejection","lb/hr",{"$f":"IF(A17=1,0,E16*(E9-OUT!G319))","v":676931.23005896923},null,null,"lb/hr",{"$f":"IF(A17=1,0,I16*(I9-OUT!H319))","v":676931.23005896923},null,"Assumes blowdown in injected"]
[null,null,"Total Injection Flow ","lb/hr",{"$f":"IF(A18=1,E16+E18,IF(A17=1,E16,IF(A16=1,E16,E16-E19)))","v":3309983.2214966593},null,null,"lb/hr",{"$f":"IF(A18=1,I16+I18,IF(A17=1,I16,IF(B16=1,I16,I16-I19)))","v":3309983.2214966593}]
[null,null,null,"kg/s",{"$f":"E20/(3600*2.20462)","v":417.05136656161699},null,null,"kg/s",{"$f":"I20/(3600*2.20462)","v":417.05136656161699}]
[null,null,null,"gpm",{"$f":"(E20/60)/Geofluid!H45*7.4805","v":6910.82606930765},null,null,"gpm",{"$f":"(I20/60)/Geofluid!I45*7.4805","v":6882.3145016537146}]
[]
[null,null,"Hydraulic Drawdown",null,null,null,"Hydraulic Drawdown"]
[null,null,"Production Well Productivity Index","lb/hr-psi",{"$f":"IN!H158","v":2500},null,"Production Well Productivity Index","lb/hr-psi",{"$f":"IN!I158","v":2500}]
[null,null,null,"kg/s-bar",{"$f":"IN!H159","v":4.5686161333926032},null,null,"kg/s-bar",{"$f":"IN!I159","v":4.5686161333926032}]
[null,null,null,"gpm/psi",{"$f":"IN!H160","v":5.9887490911175689},null,null,"gpm/psi",{"$f":"IN!I160","v":5.9887490911175689}]
[null,null,"Injection Well Injectivity Index","lb/hr-psi",{"$f":"IN!H161","v":2500},null,"Injection Well Injectivity Index","lb/hr-psi",{"$f":"IN!I161","v":2500}]
[null,null,null,"kg/s-bar",{"$f":"IN!H162","v":4.5686161333926032},null,null,"kg/s-bar",{"$f":"IN!I162","v":4.5686161333926032}]
[null,null,null,"gpm/psi",{"$f":"IN!H163","v":5.9887490911175689},null,null,"gpm/psi",{"$f":"IN!I163","v":5.9887490911175689}]
[null,null,"Pressure Drawdown -Production Well","psi",{"$f":"E5/E25","v":253.97222399999998},null,"Pressure Drawdown -Production Well","psi",{"$f":"I5/I25","v":253.97222399999998}]
[null,null,null,"bar",{"$f":"E6/E26","v":17.510772992125496},null,null,"bar",{"$f":"I6/I26","v":17.510772992125496}]
[null,null,"Pressure Buildup - Injection Well","psi",{"$f":"E12/E28","v":338.62963199999996},null,"Pressure Buildup - Injection Well","psi",{"$f":"I12/I28","v":338.62963199999996}]
[null,null,null,"bar",{"$f":"E13/E29","v":23.347697322833994},null,null,"bar",{"$f":"I13/I29","v":23.347697322833994}]
[]
[null,null,"Resource Temperature Decline",null,null,null,"Resource Temperature Decline"]
[null,null,"Resource Temperature","C",{"$f":"IN!G5","v":225},null,"Resource Temperature","C",{"$f":"IN!G5","v":225}]
[null,null,"Calculated Max Temperature Decline Allowed","C",{"$f":" 0.21*E37-12.2","v":35.049999999999997},null,"Calculated Max Temperature Decline Allowed","C",{"$f":" 0.21*I37-12.2","v":35.049999999999997}]
[{"$f":"IN!B166","v":0},null,"Use Calculated Maximum Temperature Decline?",null,{"$f":"IN!H166","v":"Yes"},null,"Use Calculated Maximum Temperature Decline?",null,{"$f":"IN!I166","v":"Yes"}]
[null,null,"Inputted Value","C",{"$f":"IF(E39=\"Yes\",\"NA\",IN!H167)","v":"NA"},null,"Inputted Value","C",{"$f":"IF(I39=\"Yes\",\"NA\",IN!I167)","v":"NA"}]
[null,null,"Maximum Decline Before Replacement","C",{"$f":"IN!H167","v":35.049999999999997},null,"Maximum Decline Before Replacement","C",{"$f":"IN!I167","v":35.049999999999997}]
[null,null,"Thermal Decline Rate","%/yr",{"$f":"IN!H170","v":5.0000000000000001E-3},null,"Thermal Decline Rate","%/yr",{"$f":"IN!I170","v":5.0000000000000001E-3}]
[null,null,"Power Potential Found","MW",{"$f":"OUT!G112","v":84.205364738882793},null,"Power Potential Found","MW",{"$f":"OUT!H112","v":84.205364738882793}]
[null,null,"Plant Output","MW",{"$f":"OUT!G295","v":41.602682369441396},null,"Plant Output","MW",{"$f":"OUT!H295","v":41.602682369441396}]
[null,null,"Number of Reservoirs Found",null,{"$f":"ROUNDDOWN(E43/E44,0)","v":2},null,"Number of Reservoirs Found",null,{"$f":"ROUNDDOWN(I43/I44,0)","v":2}]
[null,null,"# Replacement Reservoirs",null,{"$f":"E45-1","v":1},null,"# Replacement Reservoirs",null,{"$f":"I45-1","v":1}]
[null,null,"Reservoir Replaced",null,{"$f":"OUT!G298","v":"No"},null,"Reservoir Replaced",null,{"$f":"OUT!H298","v":"No"}]
[null,null,"# of Replacements:",null,{"$f":"OUT!G299","v":0},null,"# of Replacements:",null,{"$f":"OUT!H299","v":0}]
[null,null,"First Replacement","yr",{"$f":"OUT!G300","v":"NA"},null,"First Replacement","yr",{"$f":"OUT!H300","v":"NA"}]
[null,null,"Last Replacement","yr",{"$f":"OUT!G301","v":"NA"},null,"Last Replacement","yr",{"$f":"OUT!H301","v":"NA"}]
[{"$f":"IN!A9","v":0},null,"Temperature at End of Project","C",{"$f":"OUT!G308","v":193.57255240517475},null,"Temperature at End of Project","C",{"$f":"OUT!H308","v":193.57255240517475}]
[null,null,"Power Sales at End of Life","MW",{"$f":"OUT!G310","v":25.908435253834217},null,"Power Sales at End of Life","MW",{"$f":"OUT!H310","v":25.908435253834217}]
[]
[null,null,"Makeup Water"]
[null,null,"Fraction of year facility operating",null,0.98,null,null,null,0.98,null,"Assumed Value"]
[null,null,"Subsurface Losses","lb/hr",{"$f":"E18*E55","v":0},null,"Subsurface Losses","lb/hr",{"$f":"I18*I55","v":0}]
[null,null,null,"lb/yr",{"$f":"E56*8760","v":0},null,null,"lb/yr",{"$f":"I56*8760","v":0}]
[null,null,null,"acre-ft/yr",{"$f":"E57/(62.4*43560)","v":0},null,null,"acre-ft/yr",{"$f":"I57/(62.4*43560)","v":0}]
[null,null,"Evaporative Losses","lb/hr",{"$f":"E19*E55","v":663392.60545778985},null,"Evaporative Losses","lb/hr",{"$f":"I19*I55","v":663392.60545778985}]
[null,null,null,"lb/yr",{"$f":"E59*8760","v":5811319223.8102388},null,null,"lb/yr",{"$f":"I59*8760","v":5811319223.8102388}]
[null,null,null,"acre-ft/yr",{"$f":"E60/(62.4*43560)","v":2137.9732728693693},null,null,"acre-ft/yr",{"$f":"I60/(62.4*43560)","v":2137.9732728693693}]
[null,null,"Is non-GF Water Source Used for Makeup?",null,{"$f":"IF(OR(A18=1,AND(A17=0,A16=1)),\"Yes\",\"No\")","v":"No"},null,"Is non-GF Water Source Used for Makeup?",null,{"$f":"IF(OR(A18=1,AND(A17=0,B16=1)),\"Yes\",\"No\")","v":"No"}]
[null,null,"Total non-GF Makeup Water Required","lb/hr",{"$f":"IF(A$16=1,E59,0)+E56","v":0},null,"Total non-GF Makeup Water Required","lb/hr",{"$f":"IF(B$16=1,I59,0)+I56","v":0}]
[null,null,null,"lb/yr",{"$f":"E63*8760","v":0},null,null,"lb/yr",{"$f":"I63*8760","v":0}]
[null,null,null,"acre-ft/yr",{"$f":"E64/(62.4*43560)","v":0},null,null,"acre-ft/yr",{"$f":"I64/(62.4*43560)","v":0}]
[null,null,"Makeup Water Cost","$/acre-ft",{"$f":"OUT!G326","v":0},null,"Makeup Water Cost","$/acre-ft",{"$f":"OUT!H326","v":0}]
[null,null,"Annual Water Cost","$/yr",{"$f":"E65*E66","v":0},null,"Annual Water Cost","$/yr",{"$f":"I65*I66","v":0}]
[null,null,"EGS Subsurface Water Replacement Cost","$/yr",{"$f":"E58*E66","v":0},null,"EGS Subsurface Water Replacement Cost","$/yr",{"$f":"I58*I66","v":0}]

{"sheet":"Well Count","index":20,"n_rows":143,"n_cols":13,"rows_kept":143,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"This worksheet calculates the number of wells for different portions of the Drilling phase. Values are imported from & exported to the IN /OUT worksheets."]
[]
[{"$f":"IN!A4","v":0},null,null,null,null,null,null,null,"Default",null,"Revised"]
[{"$f":"IN!A9","v":0}]
[{"$f":"IN!B210","v":0},null,null,null,null,null,"WELL FIELD DEVELOPMENT COSTS",null,"Default",null,"Revised"]
["P","I","Stim",null,null,null,"Number of Wells"]
[{"$f":"IF($A$4=0,$I$19,IF($I$19>=1,$I$19-1,IF($I$19>0,0,0)))","v":3},{"$f":"IF($A$4=0,0,IF($I$19>=1,1,IF($I$19>0,I19,0)))","v":0},{"$f":"I20","v":2},"I_def",null,null,"Resource type",null,{"$f":"OUT!G5","v":"Hydrothermal"},null,{"$f":"I8","v":"Hydrothermal"}]
[{"$f":"IF($A$4=0,$K$19,IF($K$19>=1,$K$19-1,IF($K$19>0,0,0)))","v":3},{"$f":"IF($A$4=0,0,IF($K$19>=1,1,IF($K$19>0,K19,0)))","v":0},{"$f":"K20","v":2},"I,rev",null,null,"Power sales","kW",{"$f":"OUT!G9*1000","v":40000},null,{"$f":"IF(A6=0,OUT!H9*1000,K27*K12*K14/1000)","v":40000},{"$f":"IF(ROUND(I9,4)=ROUND(K9,4),\" \",\"!!!\")","v":" "}]
[{"$f":"IF($A$4=0,$I$19,IF($I$19>=1,1,IF($I$19>0,0,0)))","v":3},{"$f":"IF($A$4=0,0,IF($I$19>=1,$I$19-1,IF($I$19>0,$I$19,0)))","v":0},{"$f":"I20","v":2},"P_def",null,null,"Net Plant performance -brine effectiveness","w-hr/lb",{"$f":"OUT!G439","v":10.434806885111046},null,{"$f":"OUT!H439","v":10.434806885111046},{"$f":"IF(ROUND(I10,4)=ROUND(K10,4),\" \",\"!!!\")","v":" "}]
[{"$f":"IF($A$4=0,$K$19,IF($K$19>=1,1,IF($K$19>0,0,0)))","v":3},{"$f":"IF($A$4=0,0,IF($K$19>=1,$K$19-1,IF($K$19>0,$K$19,0)))","v":0},{"$f":"K20","v":2},"P_rev",null,null,"Geothermal pumping","w-hr/lb",{"$f":"OUT!G572","v":0.40198564301174405},null,{"$f":"OUT!H572","v":0.40198564301174405}," "]
[{"$f":"IF($A$4=0,$I$19,IF($I$19>0,$I$19/2,0))","v":3},{"$f":"IF($A$4=0,0,IF($I$19>0,$I$19/2,0))","v":0},{"$f":"I20","v":2},"B_def",null,null,"Brine effectiveness - power sales ","w-hr/lb",{"$f":"I10-I11","v":10.032821242099303},null,{"$f":"K10-K11","v":10.032821242099303}," "]
[{"$f":"IF($A$4=0,$K$19,IF($K$19>0,$K$19/2,0))","v":3},{"$f":"IF($A$4=0,0,IF($K$19>0,$K$19/2,0))","v":0},{"$f":"K20","v":2},"B_rev",null,null,"Total geothermal flow required","lb/hr",{"$f":"I9*1000/I12","v":3986914.4515556283},null,{"$f":"IF(A6=0,K9*1000/K12,K27*K14)","v":3986914.4515556283},{"$f":"IF(ROUND(I13,0)=ROUND(K13,0),\" \",\"!!!\")","v":" "}]
[{"$f":"IF($A24=3,A12,IF(A24=2,A10,A8))*(1-A17)","v":3},{"$f":"IF($A24=3,B12,IF($A24=2,B10,B8))*(1-A17)","v":0},{"$f":"IF($A23=3,C12,IF(B23=2,C10,C8))*(1-A17)","v":2},"Def",null,null,"Production Well Flow Rate","lb/hr",{"$f":"IN!H154","v":634930.55999999994},null,{"$f":"IN!I154","v":634930.55999999994}," "]
[{"$f":"IF($B24=3,A13,IF($B24=2,A11,A9))*(1-B17)","v":3},{"$f":"IF($B24=3,B13,IF($B24=2,B11,B9))*(1-B17)","v":0},{"$f":"IF($B23=3,C13,IF(C24=2,C11,C9))*(1-B17)","v":2},"Rev",null,null,"Production to Injection Flow Ratio",null,{"$f":"OUT!G125","v":0.75},null,{"$f":"OUT!H125","v":0.75}," "]
[null,null,null,null,null,null,"Total Injection Flow",null,{"$f":"OUT!G123","v":3309983.2214966593},null,{"$f":"OUT!H123","v":3309983.2214966593},{"$f":"IF(ROUND(I16,0)=ROUND(K16,0),\" \",\"!!!\")","v":" "}]
[{"$f":"IN!A53","v":0},{"$f":"IN!B53","v":0},null,null,null,null,"Exploration wells drilled?",null,{"$f":"IN!H53","v":"Yes"},null,{"$f":"IN!I53","v":"Yes"},{"$f":"IF(I17=K17,\" \",\"!!!\")","v":" "}]
[null,null,null,null,null,null,"Full sized wells drilled during Exploration",null,{"$f":"OUT!G93","v":4},null,{"$f":"OUT!H93","v":4}," "]
[null,null,null,null,null,null,"Successful well drilled during Exploration",null,{"$f":"OUT!G95","v":3},null,{"$f":"OUT!H95*(1-B17)","v":3}," "]
[null,null,null,null,null,null,"# Exploration wells stimulated",null,{"$f":"OUT!G94","v":2},null,{"$f":"OUT!H94","v":2}," "]
[null,null,null,null,null,null,"Unsuccessful Exploration stimulations",null,{"$f":"IF(A4=1,1,0)","v":0},null,{"$f":"IF(A4=0,0,IF(K20-B25<1,0,K20-B25))","v":0}," "]
[{"$f":"IN!A76","v":1},null,null,null,null,null,"Will new wells be required for fluid disposal (injection)?",null,{"$f":"OUT!G128","v":"Yes"},null,{"$f":"OUT!H128","v":"Yes"}," "]
[{"$f":"OUT!A208","v":1},{"$f":"OUT!B208","v":1},null,null,null,null,"Are well stimulated",null,{"$f":"OUT!G208","v":"Yes"},null,{"$f":"OUT!H208","v":"Yes"}," "]
[{"$f":"OUT!A209","v":3},{"$f":"OUT!B209","v":3},null,null,null,null,"Production or Injection wells stimulated",null,{"$f":"OUT!G209","v":"Both"},null,{"$f":"OUT!H209","v":"Both"}," "]
[null,{"$f":"IF(B24>2,3,1)","v":3},null,null,null,null,"Stimulation Success Rate",null,{"$f":"OUT!G210","v":0.9},null,{"$f":"OUT!H210","v":0.9},{"$f":"IF(ROUND(I25,4)=ROUND(K25,4),\" \",\"!!!\")","v":" "}]
[1,{"$f":"IN!A77","v":1},null,null,null,null,"Failed wells used for to supplement injection",null,{"$f":"OUT!G129","v":"Yes"},null,{"$f":"IF(B23=1,\"No\",OUT!H129)","v":"No"},"!!!"]
["p",null,null,null,null,null,"# Production Wells Required ",null,{"$f":"I13/I14","v":6.2792921033059566},null,{"$f":"IF(A6=0,K13/K14,IN!I11)","v":6.2792921033059566},{"$f":"IF(ROUND(I27,4)=ROUND(K27,4),\" \",\"!!!\")","v":" "}]
[{"$f":"IF($A$4=1,0,IF(A$23=1,0,IF(A$26=0,0,1)))","v":0},{"$f":"IF($A$4=1,0,IF(B$23=1,0,IF(B$26=0,0,1)))","v":0},null,null,null,null,"# spare wells",null,{"$f":"OUT!G134","v":0},null,{"$f":"OUT!H134","v":0}," "]
["I",null,null,null,null,null,"Drilling Success rate",null,{"$f":"OUT!G187","v":0.9},null,{"$f":"OUT!H187","v":0.9}," "]
[{"$f":"IF($A$4=1,0,IF(A$23=1,0,IF(A$26=0,0,1)))","v":0},{"$f":"IF($A$4=1,0,IF(B$23=1,0,IF(B$26=0,0,1)))","v":0},null,null,null,"Hydrothermal Production"]
[null,null,null,null,null,null,"# Successful Production Wells Required this Phase",null,{"$f":"IF($A$4=0,IF(I27+I28<$A$15,0,I27-$A$15+I28),0)","v":3.2792921033059566},null,{"$f":"IF($A$4=0,IF(K27+K28<$A$15,0,K27-$A$15+K28),0)","v":3.2792921033059566}," ","includes spare wells specified"]
[null,null,null,null,null,null,"# Production Well Failures During Drilling",null,{"$f":"(I34*(1-I29))","v":0.3312416265965612},null,{"$f":"(K34*(1-K29))","v":0.3312416265965612}," "]
[null,null,null,null,null,null,"# Production Wells Successfully Drilled",null,{"$f":"I34*I29","v":2.9811746393690517},null,{"$f":"K34*K29","v":2.9811746393690517}," "]
[null,null,null,null,null,null,"# Production Wells Drilled",null,{"$f":"IF(A4=1,0,(I$31)/(1-(1-I$25)*(1-I$29)))","v":3.3124162659656129},null,{"$f":"IF(A4=1,0,(K$31)/(1-(1-K$25)*(1-K$29)))","v":3.3124162659656129}," ","successful exploration well are NOT included in this total"]
[null,null,null,null,null,null,"#Production Wells Stimulated",null,{"$f":"IF(OR(A$23=0,A$26=1),0,IF(OR(A24=2,A24=3),I32,0))","v":0},null,{"$f":"IF(OR(B$23=0),0,IF(OR(B24=2,B24=3),K32,0))","v":0.3312416265965612},"!!!"]
[null,null,null,null,null,null,"# Stimulation Failures",null,{"$f":"IF(OR(A23=0,A26=1),0,IF(A23=1,(1-I25)*I35,0))","v":0},null,{"$f":"IF(OR(B23=0),0,IF(B23=1,(1-K25)*K35,0))","v":3.3124162659656113E-2},"!!!"]
[null,null,null,null,null,null,"Stimulation Success",null,{"$f":"I35-I36","v":0},null,{"$f":"K35-K36","v":0.29811746393690508},"!!!"]
[null,null,null,null,null,null,"#Production wells Successfully Drilled/Stimulated",null,{"$f":"I31","v":3.2792921033059566},null,{"$f":"K31","v":3.2792921033059566}," "]
[null,null,null,null,null,null,"# Wells 'Failed' in Drilling/Stimulation",null,{"$f":"I34-I38","v":3.3124162659656342E-2},null,{"$f":"K34-K38","v":3.3124162659656342E-2}," "]
[null,null,null,null,null,"EGS Production"]
[null,null,null,null,null,null,"# Successful Production Wells Required this Phase",null,{"$f":"IF(A4=1,IF(I27+I28<A14,0,I27-A14+I28),0)","v":0},null,{"$f":"IF(A4=1,IF(K27+K28<A15,0,K27-A15+K28),0)","v":0}," "]
[null,null,null,null,null,null,"# Production Well Failures During Drilling",null,{"$f":"I44*(1-I29)","v":0},null,{"$f":"K44*(1-K29)","v":0}," "]
[null,null,null,null,null,null,"# Production Wells Successfully Drilled",null,{"$f":"I44*I29","v":0},null,{"$f":"K44*K29","v":0}," "]
[null,null,null,null,null,null,"# Production Wells Drilled",null,{"$f":"IF(OR(A$24=0,A$24=1),I41,I45)/I29","v":0},null,{"$f":"IF(OR(B$24=0,B$24=1),K41,K45)/K29","v":0}," ","successful exploration well are included in this total"]
[null,null,null,null,null,null,"#Production Wells Stimulated",null,{"$f":"I47+I46","v":0},null,{"$f":"K47+K46","v":0}," "]
[null,null,null,null,null,null,"# Stimulation Failures",null,{"$f":"IF(I$25=0,0,IF(OR(A$24=0,A$24=1),0,I41)*(1/I$25-1))","v":0},null,{"$f":"IF(K$25=0,0,IF(OR(B$24=0,B$24=1),0,K41)*(1/K$25-1))","v":0}," "]
[null,null,null,null,null,null,"Stimulation Success",null,{"$f":"IF(I$25=0,0,IF(OR(A$24=0,A$24=1),0,I41))","v":0},null,{"$f":"IF(K$25=0,0,IF(OR(B$24=0,B$24=1),0,K41))","v":0}," "]
[null,null,null,null,null,null,"#Production wells Successfully Drilled/Stimulated",null,{"$f":"I41","v":0},null,{"$f":"K41","v":0}," "]
[null,null,null,null,null,null,"# Wells 'Failed' in Drilling/Stimulation",null,{"$f":"I44-I48","v":0},null,{"$f":"K44-K48","v":0}," "]
[]
[null,null,null,null,null,null,"Injection Flow in Successful Injection Wells","lb/hr",{"$f":"I14/I15","v":846574.07999999996},null,{"$f":"OUT!H611","v":846574.07999999996},{"$f":"IF(ROUND(I51,0)=ROUND(K51,0),\" \",\"!!!\")","v":" "}]
[null,null,null,null,null,null,"# Failed Production Wells Used for Injection",null,{"$f":"IF(A28=0,0,I39)","v":0},null,{"$f":"IF(B28=0,0,K39)","v":0}," "]
[null,null,null,null,null,null,"Injectivity of Failed wells","lb/hr-psi",{"$f":"OUT!G279*OUT!G130","v":750},null,{"$f":"OUT!H279*OUT!H130","v":750}," "]
[null,null,null,null,null,null,"prod",null,{"$f":"(OUT!G$621+'GF Pumping'!G$42*OUT!G$633/144+'GF Pumping'!G$39-OUT!G595*OUT!G130^2-'GF Pumping'!G$14)*I$53","v":305729.11338761466},null,{"$f":"(OUT!H$621+'GF Pumping'!M$42*OUT!H$633/144+'GF Pumping'!M$39-OUT!H595*OUT!H130^2-'GF Pumping'!M$14)*K$53","v":305729.11338761466},{"$f":"IF(ROUND(I54,0)=ROUND(K54,0),\" \",\"!!!\")","v":" "}]
[null,null,null,null,null,null,"inject",null,{"$f":"IF(A28=0,0,(OUT!G$621+'GF Pumping'!G$42*OUT!G$693/144+'GF Pumping'!G$39-OUT!G615*OUT!G130^2-'GF Pumping'!G$16)*I$53)","v":0},null,{"$f":"(OUT!H$621+'GF Pumping'!M$42*OUT!H$693/144+'GF Pumping'!M$39-OUT!H615*OUT!H130^2-'GF Pumping'!M$16)*K$53","v":301348.45484323794},"!!!"]
[null,null,null,null,null,null,"Estimated Injection Rate in Failed Production Wells",null,{"$f":"IF(A28=0,0,MIN(I54,I$14))","v":0},null,{"$f":"IF(B28=0,0,MIN(K54,K$14))","v":0}," "]
[null,null,null,null,null,null,"Estimated Injection Rate in Failed Injection Wells",null,{"$f":"IF(A30=0,0,MIN(I55,I14))","v":0},null,{"$f":"IF(B30=0,0,MIN(K55,K14))","v":0},{"$f":"IF(ROUND(I57,0)=ROUND(K57,0),\" \",\"!!!\")","v":" "}]
[]
[null,null,null,null,null,"Hydrothermal Injection"]
[null,null,null,null,null,null,"Successful Injection Wells Required",null,{"$f":"IF($A$4=1,0,IF($A$22=0,0,(I16-I52*I56)/(I51+I57*(1/I29-1))))","v":3.9098565615151593},null,{"$f":"IF($A$4=1,0,IF($A$22=0,0,(K16-K52*K56)/(K51+K57*(1/K29-1))))","v":3.9098565615151593},{"$f":"IF(ROUND(I60,4)=ROUND(K60,4),\" \",\"!!!\")","v":" "}]
[null,null,null,null,null,null,"Injection Wells Drilled",null,{"$f":"IF(AND($A$23=1,OR($A$24=1,$A$24=3)),1/(1-(1-I$25)*(1-I$29)),1/I$29)*I60","v":3.9493500621365247},null,{"$f":"IF(AND($B$23=1,OR($B$24=1,$B$24=3)),1/(1-(1-K25)*(1-K29)),1/K29)*K60","v":3.9493500621365247}," "]
[null,null,null,null,null,null,"Successful Injection Wells Drilled",null,{"$f":"I61*I$29","v":3.5544150559228722},null,{"$f":"K61*K29","v":3.5544150559228722}," "]
[null,null,null,null,null,null,"# Injection Well Failures During Drilling",null,{"$f":"I61*(1-I$29)","v":0.39493500621365241},null,{"$f":"K61*(1-K29)","v":0.39493500621365241}," "]
[null,null,null,null,null,null,"Injection Wells Stimulated",null,{"$f":"IF(A4=1,0,IF(AND($A$23=1,OR($A$24=1,$A$24=3)),I63,0))","v":0.39493500621365241},null,{"$f":"IF(A4=1,0,IF(AND($B$23=1,OR($B$24=1,$B$24=3)),K63,0))","v":0.39493500621365241}," "]
[null,null,null,null,null,null,"Injection Wells Successful Stimulated",null,{"$f":"I64*I25","v":0.35544150559228715},null,{"$f":"K64*K25","v":0.35544150559228715}," "]
[null,null,null,null,null,null,"Failed Stimulation Wells",null,{"$f":"I64*(1-I25)","v":3.9493500621365231E-2},null,{"$f":"K64*(1-K25)","v":3.9493500621365231E-2}," "]
[null,null,null,null,null,null,"# Wells 'Failed' in Drilling/Stimulation",null,{"$f":"IF(AND($A$23=1,OR($A$24=1,$A$24=3)),I66,I63)","v":3.9493500621365231E-2},null,{"$f":"IF(AND($B$23=1,OR($B$24=1,$B$24=3)),K66,K63)","v":3.9493500621365231E-2}," "]
[null,null,null,null,null,null,"# Failed Injection Wells Used for Injection",null,{"$f":"IF(A$30=0,0,I63)","v":0},null,{"$f":"IF(B$30=0,0,K63)","v":0}," "]
[null,null,null,null,null,"EGS Injection"]
[null,null,null,null,null,null,"Successful Injection Wells Required this phase",null,{"$f":"IF(A4=1,I16/I51-B14,0)","v":0},null,{"$f":"IF(A4=1,K16/K51-B15,0)","v":0}," "]
[null,null,null,null,null,null,"Injection Wells Drilled",null,{"$f":"IF(OR(A24=1,A24=3),I70/(I25*I29),I70/I29)","v":0},null,{"$f":"IF(OR(B24=1,B24=3),K70/(K25*K29),K70/K29)","v":0}," "]
[null,null,null,null,null,null,"Successful Injection Wells Drilled",null,{"$f":"IF(OR(A24=1,A24=3),I74,I70)","v":0},null,{"$f":"IF(OR(B24=1,B24=3),K74,K70)","v":0}," "]
[null,null,null,null,null,null,"# Injection Well Failures During Drilling",null,{"$f":"I71*(1-I29)","v":0},null,{"$f":"K71*(1-K29)","v":0}," "]
[null,null,null,null,null,null,"Injection Wells Stimulated",null,{"$f":"IF(AND($A$23=1,OR($A$23=1,$A$23=3)),I75/I25,0)","v":0},null,{"$f":"IF(AND($B$23=1,OR($B$24=1,$B$24=3)),K75/K25,0)","v":0}," "]
[null,null,null,null,null,null,"Injection Wells Successful Stimulated",null,{"$f":"IF(OR(A24=1,A24=3),I70,0)","v":0},null,{"$f":"IF(OR(B24=1,B24=3),K70,0)","v":0}," "]
[null,null,null,null,null,null,"Failed Stimulation Wells",null,{"$f":"I74-I75","v":0},null,{"$f":"K74-K75","v":0}," "]
[null,null,null,null,null,null,"# Wells 'Failed' in Drilling/Stimulation",null,{"$f":"I76+I73","v":0},null,{"$f":"K76+K73","v":0}," "]
[]
[null,null,null,null,null,null,"# Exploration Wells Used for Production",null,{"$f":"A14","v":3},null,{"$f":"A15","v":3}," "]
[null,null,null,null,null,null,"# Exploration Wells Used for Injection",null,{"$f":"B14","v":0},null,{"$f":"B15","v":0}," "]
[null,null,null,null,null,null,"# of Successful Production Wells Needed this Phase",null,{"$f":"IF($A$4=0,I38,I48)","v":3.2792921033059566},null,{"$f":"IF($A$4=0,K38,K48)","v":3.2792921033059566}," "]
[null,null,null,null,null,null,"# Drilled Production Wells Supplement Injection",null,{"$f":"I52","v":0},null,{"$f":"K52","v":0}," "]
[null,null,null,null,null,null,"# of Successful Injection Wells Drilled this Phase",null,{"$f":"IF($A$4=0,I60,I70)","v":3.9098565615151593},null,{"$f":"IF($A$4=0,K60,K70)","v":3.9098565615151593}," "]
[null,null,null,null,null,null,"# Drilled Injection Wells Supplement Injection",null,{"$f":"I68","v":0},null,{"$f":"K68","v":0}," "]
[null,null,null,null,null,null,"Total Production Wells drilled this phase",null,{"$f":"IF($A$4=0,I34,I44)","v":3.3124162659656129},null,{"$f":"IF($A$4=0,K34,K44)","v":3.3124162659656129}," "]
[null,null,null,null,null,null,"Number of Injection Wells Drilled This phase",null,{"$f":"IF($A$4=0,I61,I71)","v":3.9493500621365247},null,{"$f":"IF($A$4=0,K61,K71)","v":3.9493500621365247}," "]
[null,null,null,null,null,null,"Total Wells Drilled this phase",null,{"$f":"I85+I86","v":7.2617663281021372},null,{"$f":"K85+K86","v":7.2617663281021372}," "]
[null,null,null,null,null,null,"Total wells drilled at successful site",null,{"$f":"I87+I18","v":11.261766328102137},null,{"$f":"K87+K18","v":11.261766328102137}," "]
[null,null,null,null,null,null,"# Wells Successful Stimulated",null,{"$f":"IF($A$4=0,I37+I65,I47+I75)","v":0.35544150559228715},null,{"$f":"IF($A$4=0,K37+K65,K47+K75)","v":0.65355896952919224},"!!!"]
[null,null,null,null,null,null,"# of Stimulations",null,{"$f":"IF($A$4=0,I35+I64,I45+I74)","v":0.39493500621365241},null,{"$f":"IF($A$4=0,K35+K64,K45+K74)","v":0.72617663281021361},"!!!"]
[]
[null,null,null,null,null,null,"Total Wells Used for Production",null,{"$f":"I27","v":6.2792921033059566},null,{"$f":"K27","v":6.2792921033059566}," "]
[null,null,null,null,null,null,"Total Wells Used for Injection",null,{"$f":"IF($A$4=0,I52+I60+I68,I75+B14)","v":3.9098565615151593},null,{"$f":"IF($A$4=0,K52+K60+K68,K75+B15)","v":3.9098565615151593}," "]
[null,null,null,null,null,null,"Spare Wells",null,{"$f":"I28","v":0},null,{"$f":"K28","v":0}," "]
[null,null,null,null,null,null,"Well Type Stimulated",null,{"$f":"IF(A96=3,\"Both\",IF(A96=2,\"Production\",IF(A96=1,\"Injection\",\"NA\")))","v":"Both"},null,{"$f":"IF(A97=3,\"Both\",IF(A97=2,\"Production\",IF(A97=1,\"Injection\",\"NA\")))","v":"Both"}]
[{"$f":"IN!A94","v":3},null,null,null,null,null,"Wells Stimulated - Hydrothermal",null,{"$f":"IF(A4=0,I35+I64+I20,0)","v":2.3949350062136525},null,{"$f":"IF(A4=0,K35+K64+K20,0)","v":2.7261766328102137},"!!!"]
[{"$f":"IN!B94","v":3},null,null,null,null,null,"Wells Stimulated -EGS",null,{"$f":"IF(A4=1,I45+I74+I20,0)","v":0},null,{"$f":"IF(A4=1,K45+K74+K20,0)","v":0}," "]
[null,null,null,null,null,null,"Wells Stimulated Drilling Phase",null,{"$f":"IF($A$4=1,I97-I20,I96)","v":2.3949350062136525},null,{"$f":"IF($A$4=1,K97-K20,K96)","v":2.7261766328102137},"!!!"]
[null,null,null,null,null,null,"Production Stimulations",null,{"$f":"IF($A$4=0,I35,I45)","v":0},null,{"$f":"IF($A$4=0,K35,K45)","v":0.3312416265965612},"!!!"]
[null,null,null,null,null,null,"Injection Stimulations",null,{"$f":"IF($A$4=0,I64,I74)","v":0.39493500621365241},null,{"$f":"IF($A$4=0,K64,K74)","v":0.39493500621365241}," "]
[null,null,null,null,null,null,"Wells Successfully Stimulated Drilling Phase",null,{"$f":"IF($A$4=0,I37+I65,I47+I75)","v":0.35544150559228715},null,{"$f":"IF($A$4=0,K37+K65,K47+K75)","v":0.65355896952919224},"!!!"]
[null,null,null,null,null,null,"Production Stimulations",null,{"$f":"IF($A$4=0,I37,I47)","v":0},null,{"$f":"IF($A$4=0,K37,K47)","v":0.29811746393690508},"!!!"]
[null,null,null,null,null,null,"Injection Stimulations",null,{"$f":"IF($A$4=0,I65,I75)","v":0.35544150559228715},null,{"$f":"IF($A$4=0,K65,K75)","v":0.35544150559228715}," "]
[]
[null,null,null,null,null,"Wells needed to get PPA"]
[null,null,null,null,null,null,"Production capacity needed to get PPA",null,{"$f":"OUT!G166","v":0.6},null,{"$f":"OUT!H166","v":0.6},{"$f":"IF(ROUND(I106,4)=ROUND(K106,4),\" \",\"!!!\")","v":" "}]
[null,null,null,null,null,null,"Total Successful Production Wells Required",null,{"$f":"I27","v":6.2792921033059566},null,{"$f":"K27","v":6.2792921033059566}," "]
[null,null,null,null,null,null,"Total Successful Injection Wells Required",null,{"$f":"IF($A$4=1,I70,I60)+I115","v":3.9098565615151593},null,{"$f":"IF($A$4=1,K70,K60)+K115","v":3.9098565615151593}," "]
[null,null,null,null,null,null,"Total Successful Well Stimulations Required",null,{"$f":"IF($A$4=1,I75+I47,I65+I37)+I116","v":2.355441505592287},null,{"$f":"IF($A$4=1,K75+K47,K65+K37)+K116","v":2.6535589695291923},"!!!"]
[null,null,null,null,null,null,"Successful production wells needed for PPA",null,{"$f":"I107*I$106","v":3.7675752619835738},null,{"$f":"K107*K$106","v":3.7675752619835738}," "]
[null,null,null,null,null,null,"Successful injection wells needed for PPA",null,{"$f":"I108*I$106","v":2.3459139369090956},null,{"$f":"K108*K$106","v":2.3459139369090956}," "]
[null,null,null,null,null,null,"Successful well stimulations needed for PPA",null,{"$f":"I109*I$106","v":1.4132649033553721},null,{"$f":"K109*K$106","v":1.5921353817175155},"!!!"]
[]
[null,null,null,null,null,null,"Successful Prod Wells in Expl Phase",null,{"$f":"A14","v":3},null,{"$f":"A15","v":3},{"$f":"IF(ROUND(I114,4)=ROUND(K114,4),\" \",\"!!!\")","v":" "}]
[null,null,null,null,null,null,"Successful Inject Wells in Expl Phase",null,{"$f":"B14","v":0},null,{"$f":"B15","v":0}," "]
[null,null,null,null,null,null,"Successful Well Stimulation in Expl Phase",null,{"$f":"IF(AND($A24=1,$C14>$B14),$B14,IF(AND($A24=2,$C14>$A14),$A14,$C14-I21))","v":2},null,{"$f":"IF(AND($B24=1,$C15>$B15),$B15,IF(AND($B24=2,$C15>$A15),$A15,$C15-K21))","v":2}," "]
[]
[null,null,null,null,null,null,"Successful Prod Wells in Drilling Phase",null,{"$f":"I107-I114","v":3.2792921033059566},null,{"$f":"IF(K114>K107,0,K107-K114)","v":3.2792921033059566},{"$f":"IF(ROUND(I118,4)=ROUND(K118,4),\" \",\"!!!\")","v":" "}]
[null,null,null,null,null,null,"Successful Inject Wells in Drilling Phase",null,{"$f":"I108-I115","v":3.9098565615151593},null,{"$f":"IF(K115>K108,0,K108-K115)","v":3.9098565615151593}," "]
[null,null,null,null,null,null,"Successful Well Stimulation in Drilling Phase",null,{"$f":"I109-I116","v":0.35544150559228704},null,{"$f":"IF(K116>K109,0,K109-K116)","v":0.65355896952919235},"!!!"]
[null,null,null,null,null,null,"Total Prod Wells in Drilling Phase",null,{"$f":"I85","v":3.3124162659656129},null,{"$f":"K85","v":3.3124162659656129}," "]
[null,null,null,null,null,null,"Total Inject Wells in Drilling Phase",null,{"$f":"I86","v":3.9493500621365247},null,{"$f":"K86","v":3.9493500621365247}," "]
[null,null,null,null,null,null,"Total Well Stimulation in Drilling Phase",null,{"$f":"I98","v":2.3949350062136525},null,{"$f":"K98","v":2.7261766328102137},"!!!"]
[]
[null,null,null,null,null,null,"Successful production wells In Drilling Phase before PPA",null,{"$f":"IF(I110-I114>0,I110-I114,0)","v":0.76757526198357384},null,{"$f":"IF(K110-K114>0,K110-K114,0)","v":0.76757526198357384},{"$f":"IF(ROUND(I125,4)=ROUND(K125,4),\" \",\"!!!\")","v":" "}]
[null,null,null,null,null,null,"Successful injection wells In Drilling Phase before PPA",null,{"$f":"IF(I111-I115>0,I111-I115,0)","v":2.3459139369090956},null,{"$f":"IF(K111-K115>0,K111-K115,0)","v":2.3459139369090956}," "]
[null,null,null,null,null,null,"Successful well stimulations In Drilling Phase before PPA",null,{"$f":"IF(I112-I116>0,I112-I116,0)","v":0},null,{"$f":"IF(K112-K116>0,K112-K116,0)","v":0}," "]
[null,null,null,null,null,null,"Total Prod Wells in Drilling Phase before PPA",null,{"$f":"I125/I118*I121","v":0.77532854745815549},null,{"$f":"IF(K125>0,K125/K118*K121,0)","v":0.77532854745815549}," "]
[null,null,null,null,null,null,"Total Inject Wells in Drilling Phase before PPA",null,{"$f":"I126/I119*I122","v":2.3696100372819147},null,{"$f":"IF(K119>0,K126/K119*K122,0)","v":2.3696100372819147}," "]
[null,null,null,null,null,null,"Total Well Stimulation in Drilling Phase before PPA",null,{"$f":"IF(I109=0,0,I127/I120*I123)","v":0},null,{"$f":"IF(K109=0,0,IF(K120>0,K127/K120*K123,0))","v":0}," "]
[]
[null,null,null,null,null,null,"Successful production wells In Drilling Phase after PPA",null,{"$f":"I118-I125","v":2.5117168413223827},null,{"$f":"K118-K125","v":2.5117168413223827},{"$f":"IF(ROUND(I132,4)=ROUND(K132,4),\" \",\"!!!\")","v":" "}]
[null,null,null,null,null,null,"Successful injection wells In Drilling Phase after PPA",null,{"$f":"I119-I126","v":1.5639426246060637},null,1.5639426246060637," "]
[null,null,null,null,null,null,"Successful well stimulations In Drilling Phase after PPA",null,0.35544150559228704,null,0.65355896952919235,"!!!"]
[null,null,null,null,null,null,"Total Prod Wells in Drilling Phase after PPA",null,2.5370877185074576,null,2.5370877185074576," "]
[null,null,null,null,null,null,"Total Inject Wells in Drilling Phase after PPA",null,1.5797400248546101,null,1.5797400248546101," "]
[null,null,null,null,null,null,"Total Well Stimulation in Drilling Phase after PPA",null,2.3949350062136525,null,2.7261766328102137,"!!!"]
[]
[null,null,null,null,null,null,"Fraction of Drilling Phase Wells drilled prior to PPA",null,{"$f":"(I128+I129)/(I121+I122)","v":0.4330817658741713},null,{"$f":"IF((K128+K129)/(K121+K122)>1,1,(K128+K129)/(K121+K122))","v":0.4330817658741713},{"$f":"IF(ROUND(I139,4)=ROUND(K139,4),\" \",\"!!!\")","v":" "}]
[null,null,null,null,null,null,"Fraction of Drilling Phase Stimulations prior to PPA",null,{"$f":"IF(I109=0,0,I130/I123)","v":0},null,{"$f":"IF(K109=0,0,K130/K123)","v":0}," "]
[]
[null,null,null,null,null,null,"Wells with Surface Equipment",null,{"$f":"I92+I93+I94","v":10.189148664821115},null,{"$f":"K92+K93+K94","v":10.189148664821115},{"$f":"IF(ROUND(I142,4)=ROUND(K142,4),\" \",\"!!!\")","v":" "},"includes spare wells"]
[{"$f":"IF(AND(IN!A118=1,OUT!G584>0),1,0)","v":0},{"$f":"IF(AND(IN!B118=1,OUT!H584>0),1,0)","v":0},null,null,null,null,"Wells with Production Pumps",null,{"$f":"IF(A143=1,I27,0)","v":0},null,{"$f":"IF(B143=1,K27,0)","v":0}," "]

{"sheet":"Drilling Costs","index":21,"n_rows":135,"n_cols":34,"rows_kept":135,"cut":false,"hidden":false,"merged":[[92,7,92,8],[92,10,92,11],[2,10,2,11],[2,7,2,8],[6,7,6,8],[6,10,6,11]]}
[null,null,null,null,null,"This worksheet calculates the costs associated with Drilling and Stimulation. Values are imported from & exported to the IN /OUT worksheets.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Yes","Input","Cost Curves"]
[null,null,null,null,null,"These are overnight costs and do not include contingency",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium","No","Calculate","GETEM Estimate"]
[{"$f":"IN!A9","v":0},null,null,null,null,null,null,"Default",null,null,"Revised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High"]
["DP","DI","RP","RI",null,null,null,"Production Well","Injection Well",null,"Production Well","Injection Well","Production Well","Injection Well","Production Well","Injection Well"]
[null,null,null,null,null,"Well Depth Used","ft",{"$f":"IN!G8","v":16404.149999999998},{"$f":"H5*IN!H81","v":16404.149999999998},null,{"$f":"IN!G8","v":16404.149999999998},{"$f":"K5*IN!I81","v":16404.149999999998},{"$f":"H5","v":16404.149999999998},{"$f":"I5","v":16404.149999999998},{"$f":"H5","v":16404.149999999998},{"$f":"I5","v":16404.149999999998}]
[null,null,null,null,null,null,"m",{"$f":"IN!G7","v":5000},{"$f":"H6*IN!H81","v":5000},null,{"$f":"IN!G7","v":5000},{"$f":"K6*IN!I81","v":5000},{"$f":"M5/3.28083","v":4999.9999999999991},{"$f":"N5/3.28083","v":4999.9999999999991},{"$f":"O5/3.28083","v":4999.9999999999991},{"$f":"P5/3.28083","v":4999.9999999999991}]
[{"$f":"IN!A91","v":1},null,{"$f":"IN!B91","v":1},null,null,"Use well Cost Curves or GETEM Estimate of well configuration",null,{"$f":"IN!H91","v":"Cost Curves"},null,null,{"$f":"IN!I91","v":"Cost Curves"}]
[{"$f":"IN!A84","v":1},{"$f":"IN!A85","v":1},{"$f":"IN!B84","v":1},{"$f":"IN!B85","v":1},null,"Well Size",null,{"$f":"OUT!G190","v":"Smaller Diameter"},{"$f":"OUT!G197","v":"Smaller Diameter"},null,{"$f":"OUT!H190","v":"Smaller Diameter"},{"$f":"OUT!H197","v":"Smaller Diameter"}]
[{"$f":"IN!A86","v":1},{"$f":"IN!A87","v":1},{"$f":"IN!B86","v":1},{"$f":"IN!B87","v":1},null,"Production/Injection Interval Configuration",null,{"$f":"OUT!G191","v":"Open Hole"},{"$f":"OUT!G198","v":"Open Hole"},null,{"$f":"OUT!H191","v":"Open Hole"},{"$f":"OUT!H198","v":"Open Hole"}]
[]
[null,null,null,null,null,"WELL DRILLING COST - Cost Curves",null,{"$f":"IF($A12>2014,IF(A8=1,135,275),IF(A8=1,150,350))","v":135},{"$f":"IF($A12>2014,IF(B8=1,135,275),IF(B8=1,150,350))","v":135},null,{"$f":"IF($A12>2014,IF(C8=1,135,275),IF(C8=1,150,350))","v":135},{"$f":"IF(A12>2014,IF(D8=1,135,275),IF(D8=1,150,350))","v":135}]
[{"$f":"IN!I16","v":2019},{"$f":"IF(A12>2014,0.036,0.033)","v":3.5999999999999997E-2},{"$f":"IF(A12>2014,333.5,290)","v":333.5},{"$f":"'DEFAULT Inputs'!AA119","v":0},null,"Well Cost Calculated (2010 cost, with spec yr technology)","$/well",{"$f":"($B12*H5^2+H11*H5+$C12*1000)*D12","v":0},{"$f":"($B12*I5^2+I11*I5+$C12*1000)*D12","v":0},null,{"$f":"($B12*K5^2+K11*K5+$C12*1000)*D12","v":0},{"$f":"($B12*L5^2+L11*L5+$C12*1000)*D12","v":0},{"$f":"0.033*M5^2+H11*M5+290000","v":11384732.778342497},{"$f":"0.033*N5^2+I11*N5+290000","v":11384732.778342497},{"$f":"0.033*O5^2+H11*O5+290000","v":11384732.778342497},{"$f":"0.033*P5^2+I11*P5+290000","v":11384732.778342497}]
[null,null,null,null,null,"PPI Adjustment",null,{"$f":"'Tables (up)'!M65","v":1.034},{"$f":"H13","v":1.034},null,{"$f":"'Tables (up)'!M65","v":1.034},{"$f":"K13","v":1.034},{"$f":"H13","v":1.034},{"$f":"H13","v":1.034},{"$f":"H13","v":1.034},{"$f":"H13","v":1.034}]
[null,null,null,null,null," Well Cost - Year of Estimate","$/well",{"$f":"'DEFAULT Inputs'!$S$119","v":2850868.1153846155},{"$f":"$H$14","v":2850868.1153846155},null,{"$f":"$H$14","v":2850868.1153846155},{"$f":"$H$14","v":2850868.1153846155},{"$f":"M12*M13","v":11771813.692806141},11771813.692806141,11771813.692806141,11771813.692806141]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ft","LD Well","SD Well"]
[null,null,null,null,null,"WELL DRILLING COST - GETEM Estimates",null,"Production Well","Injection Well",null,"Production Well","Injection Well","Production Well","Injection Well","Production Well","Injection Well",null,null,0.5,{"$f":"S17*3280.83","v":1640.415},{"$f":"(0.033*$T17^2+350*$T17+290000)*H$13/1000000","v":0.98534717244306158},{"$f":"(0.033*$T17^2+150*$T17+290000)*H$13/1000000","v":0.6461093504430615}]
[null,null,null,null,null,"Bit Cost",null,{"$f":"'Well Cost Summary'!$H7","v":610819.44041390473},{"$f":"'Well Cost Summary'!$H56","v":610819.44041390473},null,{"$f":"'Well Cost Summary'!H30","v":610819.44041390473},{"$f":"'Well Cost Summary'!H79","v":610819.44041390473},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,1,{"$f":"S18*3280.83","v":3280.83},{"$f":"(0.033*$T18^2+350*$T18+290000)*H$13/1000000","v":1.8544763127722459},{"$f":"(0.033*$T18^2+150*$T18+290000)*H$13/1000000","v":1.176000668772246}]
[null,null,null,null,null,"Mud Cost",null,{"$f":"'Well Cost Summary'!$H8","v":775613.6445614167},{"$f":"'Well Cost Summary'!$H57","v":775613.6445614167},null,{"$f":"'Well Cost Summary'!H31","v":775613.6445614167},{"$f":"'Well Cost Summary'!H80","v":775613.6445614167},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,1.5,4921.2449999999999,2.9072474209875532,1.8895339549875529]
[null,null,null,null,null,"Casing Cost",null,{"$f":"'Well Cost Summary'!$H5","v":3141489.8384027798},{"$f":"'Well Cost Summary'!$H54","v":3141489.8384027798},null,{"$f":"'Well Cost Summary'!H28","v":3141489.8384027798},{"$f":"'Well Cost Summary'!H77","v":3141489.8384027798},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,2,6561.66,4.1436604970889839,2.7867092090889836]
[null,null,null,null,null,"Cement Cost",null,{"$f":"'Well Cost Summary'!$H6","v":3099354.394324718},{"$f":"'Well Cost Summary'!$H55","v":3099354.394324718},null,{"$f":"'Well Cost Summary'!H29","v":3099354.394324718},{"$f":"'Well Cost Summary'!H78","v":3099354.394324718},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,2.5,8202.0750000000007,5.5637155410765375,3.8675264310765369]
[null,null,null,null,null,"Rig Cost",null,{"$f":"'Well Cost Summary'!$H11","v":4184065.5596090895},{"$f":"'Well Cost Summary'!$H60","v":4184065.5596090895},null,{"$f":"'Well Cost Summary'!H34","v":4184065.5596090895},{"$f":"'Well Cost Summary'!H83","v":4184065.5596090895},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,3,9842.49,7.1674125529502115,5.1319856209502115]
[null,null,null,null,null,"Logging Cost",null,{"$f":"'Well Cost Summary'!$H10","v":154500},{"$f":"'Well Cost Summary'!$H59","v":154500},null,{"$f":"'Well Cost Summary'!H33","v":154500},{"$f":"'Well Cost Summary'!H82","v":154500},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,3.5,11482.904999999999,8.9547515327100076,6.5800867787100108]
[null,null,null,null,null,"Well Head",null,{"$f":"'Well Cost Summary'!$C15","v":131520.1243455497},{"$f":"'Well Cost Summary'!$C64","v":131520.1243455497},null,{"$f":"'Well Cost Summary'!C38","v":131520.1243455497},{"$f":"'Well Cost Summary'!C87","v":131520.1243455497},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,4,13123.32,10.925732480355933,8.211829904355934]
[null,null,null,null,null,"Directional Drilling",null,{"$f":"'Well Cost Summary'!$H9","v":1020494.7518317451},{"$f":"'Well Cost Summary'!$H58","v":1020494.7518317451},null,{"$f":"'Well Cost Summary'!H32","v":1020494.7518317451},{"$f":"'Well Cost Summary'!H81","v":1020494.7518317451},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,4.5,14763.735000000001,13.080355395887981,10.027214997887981]
[null,null,null,null,null,"Site Prep",null,{"$f":"'Well Cost Summary'!$C16+'Well Cost Summary'!$C17","v":121880.00000000001},{"$f":"'Well Cost Summary'!$C65+'Well Cost Summary'!$C66","v":121880.00000000001},null,{"$f":"'Well Cost Summary'!C39+'Well Cost Summary'!C40","v":121880.00000000001},{"$f":"'Well Cost Summary'!C89+'Well Cost Summary'!C88","v":121880.00000000001},{"$f":"'Well Cost Summary'!#REF!+'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!+'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!+'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!+'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,5,16404.150000000001,15.418620279306149,12.026242059306149]
[null,null,null,null,null,"Mobilization and Demobilization",null,{"$f":"'Well Cost Summary'!$C18+'Well Cost Summary'!$C19","v":195579.728},{"$f":"'Well Cost Summary'!$C67+'Well Cost Summary'!$C68","v":195579.728},null,{"$f":"'Well Cost Summary'!C41+'Well Cost Summary'!C42","v":195579.728},{"$f":"'Well Cost Summary'!C90+'Well Cost Summary'!C91","v":195579.728},{"$f":"'Well Cost Summary'!#REF!+'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!+'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!+'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!+'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,5.5,18044.564999999999,17.940527130610437,14.208911088610435]
[null,null,null,null,null,"Rentals",null,{"$f":"'Well Cost Summary'!$C20","v":110800.00000000001},{"$f":"'Well Cost Summary'!$C69","v":110800.00000000001},null,{"$f":"'Well Cost Summary'!C43","v":110800.00000000001},{"$f":"'Well Cost Summary'!C92","v":110800.00000000001},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},null,null,6,19684.98,20.646075949800849,16.575222085800849]
[null,null,null,null,null,"contingency",null,{"$f":"'Well Cost Summary'!$C21","v":1947950.644371548},{"$f":"'Well Cost Summary'!$C70","v":1947950.644371548},null,{"$f":"'Well Cost Summary'!C44","v":1947950.644371548},{"$f":"'Well Cost Summary'!C93","v":1947950.644371548},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Total Cost",null,{"$f":"SUM(H18:H29)","v":15494068.125860753},{"$f":"SUM(I18:I29)","v":15494068.125860753},null,{"$f":"SUM(K18:K29)","v":15494068.125860753},15494068.125860753,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,"Drill Time","day",{"$f":"'Well Default Calculations'!$H94/24","v":66.088557207207216},{"$f":"'Well Default Calculations'!$H259/24","v":66.088557207207216},null,{"$f":"'Well Revised Calculations'!$H94/24","v":66.088557207207216},{"$f":"'Well Revised Calculations'!$H259/24","v":0},{"$f":"#REF!/24","v":{"$error":"#REF!"}},{"$f":"#REF!/24","v":{"$error":"#REF!"}},{"$f":"#REF!/24","v":{"$error":"#REF!"}},{"$f":"#REF!/24","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Total Time","day",{"$f":"'Well Cost Summary'!$H4","v":108.44324079540445},{"$f":"'Well Cost Summary'!$H76","v":108.44324079540445},null,{"$f":"'Well Cost Summary'!H27","v":108.44324079540445},{"$f":"'Well Cost Summary'!$H76","v":108.44324079540445},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Summary'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,"Well Cost Used",null,null,null,null,{"$f":"OUT!H195","v":2850868.1153846155},{"$f":"OUT!H202","v":2850868.1153846155}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Count'!#REF!+'Well Count'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Count'!#REF!+'Well Count'!#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Drilling Costs"]
[null,null,null,null,null,"Calc Production Well Cost Used","$/well",{"$f":"IF(A7=1,H14,H30)","v":2850868.1153846155},null,null,{"$f":"IF(C7=1,K14,K30)","v":2850868.1153846155},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Revised Production Well cost",null,null,null,null,{"$f":"OUT!H195","v":2850868.1153846155}]
[null,null,null,null,null,"Calc Injection Well Cost Used","$/well",{"$f":"IF(A7=1,I14,I30)","v":2850868.1153846155},null,null,{"$f":"IF(C7=1,L14,L30)","v":2850868.1153846155},null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Revised Injection Well cost",null,null,null,null,{"$f":"OUT!H202","v":2850868.1153846155}]
[null,null,null,null,null,"Successful test wells",null,{"$f":"OUT!G95","v":3},null,null,{"$f":"OUT!H95","v":3}]
[null,null,null,null,null,"Successful test (Exploration) wells used for Production",null,{"$f":"OUT!G96","v":3},null,null,{"$f":"OUT!H96","v":3}]
[null,null,null,null,null,"Successful test (Exploration) wells used for Injection",null,{"$f":"OUT!G97","v":0},null,null,{"$f":"OUT!H97","v":0}]
[null,null,null,null,null,"# production wells drilled at final site",null,{"$f":"OUT!G137","v":3.3124162659656129},null,null,{"$f":"OUT!H137","v":3.3124162659656129}]
[null,null,null,null,null,"# injection wells drilled at final site",null,{"$f":"OUT!G148","v":3.9493500621365247},null,null,{"$f":"OUT!H148","v":3.9493500621365247}]
[null,null,null,null,null,"Total Production Well Drilling",null,{"$f":"H37*(H44)","v":9443261.9175227322},null,null,{"$f":"K38*(K44)","v":9443261.9175227322},null,null,null,null,null,"Includes wells at 'failed site'"]
[null,null,null,null,null,"Total Injection Well Drilling",null,{"$f":"H39*H45","v":11259076.168637268},null,null,{"$f":"K40*K45","v":11259076.168637268}]
[null,null,null,null,null,"Total Drilling Costs - Well Field Development",null,{"$f":"SUM(H46:H47)","v":20702338.08616},null,null,{"$f":"SUM(K46:K47)","v":20702338.08616}]
[]
[null,null,null,null,null,"Production wells drilled to get PPA",null,{"$f":"OUT!G172","v":0.77532854745815549},null,null,{"$f":"OUT!H172","v":0.77532854745815549}]
[null,null,null,null,null,"Production well costs to get PPA at successful site",null,{"$f":"H37*H50","v":2210359.4348959234},null,null,{"$f":"K38*K50","v":2210359.4348959234}]
[null,null,null,null,null,"Injection wells drilled to get PPA",null,{"$f":"OUT!G177","v":2.3696100372819147},null,null,{"$f":"OUT!H177","v":2.3696100372819147}]
[null,null,null,null,null,"Injection well costs to get PPA at successful site",null,{"$f":"H52*H39","v":6755445.7011823608},null,null,{"$f":"K52*K40","v":6755445.7011823608}]
[null,null,null,null,null,"Drilling Costs incurred before PPA",null,{"$f":"H51+H53","v":8965805.1360782832},null,null,{"$f":"K51+K53","v":8965805.1360782832}]
[]
[null,null,null,null,null,"Stimulation Costs"]
[{"$f":"IN!A93","v":1},{"$f":"IN!B93","v":1},null,null,null,"Are Wells Stimulated",null,{"$f":"IN!H93","v":"Yes"},null,null,{"$f":"IN!I93","v":"Yes"}]
[null,null,null,null,null,"Stimulation Cost per Injection Well","$/well",{"$f":"IF(A57=1,IN!H95,0)","v":1117666.8891855809},null,null,{"$f":"IF(B57=1,IN!I95,0)","v":1117666.8891855809}]
[null,null,null,null,null,"Number of Wells Stimulated ",null,{"$f":"SUM('Well Count'!I96:I97)","v":2.3949350062136525},null,null,{"$f":"SUM('Well Count'!K96:K97)","v":2.7261766328102137}]
[null,null,null,null,null,"Number of Wells Stimulated to get PPA",null,{"$f":"OUT!G182","v":0},null,null,{"$f":"OUT!H182","v":0}]
[null,null,null,null,null,"Total Stimulation Cost - ",null,{"$f":"IF(H59<0,0,IF(A57=0,0,H58*H59))","v":2676739.5581964627},null,null,{"$f":"IF(K59<0,0,IF(B57=0,0,K58*K59))","v":3046957.3565634131}]
[null,null,null,null,null,"Stimulation Costs Incurred before PPA",null,{"$f":"H60*H58","v":0},null,null,{"$f":"K60*K58","v":0}]
[]
[null,null,null,null,null,"Other Costs"]
["r",null,null,null,null,"Permitting"]
[null,null,null,null,null,"Utilization Permit for Well Field and Power Plant",null,{"$f":"OUT!G215","v":1122456.1403508773},null,null,{"$f":"OUT!H215","v":1122456.1403508773}]
[]
[null,null,null,null,null,"Well tests"]
[null,null,null,null,null,"# sites",null,1,null,null,1]
[null,null,null,null,null,"Well Testing Costs at each site",null,{"$f":"OUT!G216","v":162591.23517500726},null,null,{"$f":"OUT!H216","v":162591.23517500726}]
[null,null,null,null,null,"Total Well Testing Costs",null,{"$f":"H69*H70","v":162591.23517500726},null,null,{"$f":"K69*K70","v":162591.23517500726}]
[null,null,null,null,null,"Indirect Costs"]
[null,null,null,null,null,"Subtotal Costs Incurred During Drilling Phase",null,{"$f":"H71+H66+H61+H48","v":24664125.019882347},null,null,{"$f":"K71+K66+K61+K48","v":25034342.8182493}]
[{"$f":"IN!A100","v":1},{"$f":"IN!B100","v":1},null,null,null,"Fraction of Total Drilling Costs",null,{"$f":"OUT!G218","v":0.05},null,null,{"$f":"OUT!H218","v":0.05}]
[]
[null,null,null,null,null,"Summary Well Field Completion Costs"]
[null,null,null,null,null,"Total Drilling Costs - Well Field Development",null,{"$f":"H48","v":20702338.08616},null,null,{"$f":"K48","v":20702338.08616}]
[null,null,null,null,null,"Total Stimulation Cost - Well Field Development Phase",null,{"$f":"H61","v":2676739.5581964627},null,null,{"$f":"K61","v":3046957.3565634131}]
[null,null,null,null,null,"Utilization Permit for Well Field and Power Plant",null,{"$f":"H66","v":1122456.1403508773},null,null,{"$f":"K66","v":1122456.1403508773}]
[null,null,null,null,null,"Testing",null,{"$f":"H71","v":162591.23517500726},null,null,{"$f":"K71","v":162591.23517500726}]
[null,null,null,null,null,"Total Indirect Costs",null,{"$f":"IF(A74=1,H74*H73/(1-H74),IN!H102)","v":1298111.8431517025},null,null,{"$f":"IF(B74=1,K74*K73/(1-K74),IN!I102)","v":1317596.9904341737}]
[]
[null,null,null,null,null,"TOTAL COST WELL FIELD DEVELOPMENT",null,{"$f":"SUM(H77:H81)","v":25962236.863034051},null,null,{"$f":"SUM(K77:K81)","v":26351939.80868347}]
[null,null,null,null,null,"Drilling & Stimulation Costs Incurred before PPA",null,{"$f":"H85+H86","v":9608838.2855297811},null,null,{"$f":"K85+K86","v":9608838.2855297811}]
[null,null,null,null,null,"Drilling and testing",null,{"$f":"(H54+H71)/(1-H74)","v":9608838.2855297811},null,null,{"$f":"(K54+K71)/(1-K74)","v":9608838.2855297811}]
[null,null,null,null,null,"Stimulation",null,{"$f":"H62/(1-H74)","v":0},null,null,{"$f":"K62/(1-K74)","v":0}]
[null,null,null,null,null,"Drilling & Stimulation Costs Incurred after PPA",null,{"$f":"H88+H89","v":15171865.798187558},null,null,{"$f":"K88+K89","v":15561568.74383698}]
[null,null,null,null,null,"Drilling ",null,{"$f":"(H46+H47-H54)/(1-H74)","v":12354245.210612334},null,null,{"$f":"(K46+K47-K54)/(1-K74)","v":12354245.210612334}]
[null,null,null,null,null,"Stimulation",null,{"$f":"(H61-H62)/(1-H74)","v":2817620.5875752242},null,null,{"$f":"(K61-K62)/(1-K74)","v":3207323.5332246455}]
[]
[]
[]
[null,null,null,null,null,null,null,"Default",null,null,"Revised",null,0.1,null,0.9]
[]
[null,null,null,null,null,"ESTIMATED WELL CONFIGURATION",null,"PRODUCTION WELL","INJECTION WELL",null,"PRODUCTION WELL","INJECTION WELL","PRODUCTION WELL","INJECTION WELL","PRODUCTION WELL","INJECTION WELL"]
[null,null,null,null,null,"Number of Intervals",null,{"$f":"OUT!G650","v":5},{"$f":"OUT!G704","v":5},null,{"$f":"OUT!H650","v":5},{"$f":"OUT!H704","v":5},{"$f":"'Well Cost Input'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Input'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Input'!#REF!","v":{"$error":"#REF!"}},{"$f":"'Well Cost Input'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Bottom Interval",null,{"$f":"OUT!G651","v":"Open Hole"},{"$f":"OUT!G705","v":"Open Hole"},null,{"$f":"OUT!H651","v":"Open Hole"},{"$f":"OUT!H705","v":"Open Hole"}]
[null,null,null,null,null,"length","ft",{"$f":"OUT!G652","v":1640.4000000000015},{"$f":"OUT!G706","v":1640.4000000000015},null,{"$f":"OUT!H652","v":1640.4000000000015},{"$f":"OUT!H706","v":1640.4000000000015},{"$f":"LOOKUP(M96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(N96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(O96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(P96,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"bottom depth","ft",{"$f":"OUT!G653","v":16404},{"$f":"OUT!G707","v":16404},null,{"$f":"OUT!H653","v":16404},{"$f":"OUT!H707","v":16404},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"casing diameter","inch",{"$f":"OUT!G654","v":0},{"$f":"OUT!G708","v":0},null,{"$f":"OUT!H654","v":0},{"$f":"OUT!H708","v":0},{"$f":"LOOKUP(M96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(N96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(O96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(P96,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Casing ID","inch",{"$f":"OUT!G655","v":0},{"$f":"OUT!G709","v":0},null,{"$f":"OUT!H655","v":0},{"$f":"OUT!H709","v":0},{"$f":"M100-2*LOOKUP(M96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"N100-2*LOOKUP(N96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"O100-2*LOOKUP(O96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"P100-2*LOOKUP(P96,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"hole diameter","inch",{"$f":"OUT!G656","v":8.5},{"$f":"OUT!G710","v":8.5},null,{"$f":"OUT!H656","v":8.5},{"$f":"OUT!H710","v":8.5},{"$f":"LOOKUP(M96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(N96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(O96,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(P96,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Intermediate Liner #1"]
[null,null,null,null,null,"length","ft",{"$f":"OUT!G658","v":4921.2},{"$f":"OUT!G712","v":4921.2},null,{"$f":"OUT!H658","v":4921.2},{"$f":"OUT!H712","v":4921.2},{"$f":"IF(M96-2>1,LOOKUP(M96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(N96-2>1,LOOKUP(N96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(O96-2>1,LOOKUP(O96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(P96-2>1,LOOKUP(P96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"bottom depth","ft",{"$f":"OUT!G659","v":14763.599999999999},{"$f":"OUT!G713","v":14763.599999999999},null,{"$f":"OUT!H659","v":14763.599999999999},{"$f":"OUT!H713","v":14763.599999999999},{"$f":"M99-M98","v":{"$error":"#REF!"}},{"$f":"N99-N98","v":{"$error":"#REF!"}},{"$f":"O99-O98","v":{"$error":"#REF!"}},{"$f":"P99-P98","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"casing diameter","inch",{"$f":"OUT!G660","v":9.625},{"$f":"OUT!G714","v":9.625},null,{"$f":"OUT!H660","v":9.625},{"$f":"OUT!H714","v":9.625},{"$f":"IF(M96-2>1,LOOKUP(M96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(N96-2>1,LOOKUP(N96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(O96-2>1,LOOKUP(O96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(P96-2>1,LOOKUP(P96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Casing ID","inch",{"$f":"OUT!G661","v":8.75},{"$f":"OUT!G715","v":8.75},null,{"$f":"OUT!H661","v":8.75},{"$f":"OUT!H715","v":8.75},{"$f":"IF(M96-2>1,M106-2*LOOKUP(M96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(N96-2>1,N106-2*LOOKUP(N96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(O96-2>1,O106-2*LOOKUP(O96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(P96-2>1,P106-2*LOOKUP(P96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"hole diameter","inch",{"$f":"OUT!G662","v":12.25},{"$f":"OUT!G716","v":12.25},null,{"$f":"OUT!H662","v":12.25},{"$f":"OUT!H716","v":12.25},{"$f":"IF(M96-2>1,LOOKUP(M96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(N96-2>1,LOOKUP(N96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(O96-2>1,LOOKUP(O96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(P96-2>1,LOOKUP(P96-1,#REF!,#REF!),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Intermediate Liner/Casing #2"]
[null,null,null,null,null,"length","ft",{"$f":"OUT!G664","v":4921.2},{"$f":"OUT!G718","v":4921.2},null,{"$f":"OUT!H664","v":4921.2},{"$f":"OUT!H718","v":4921.2},{"$f":"IF(M96-3>1,LOOKUP(M96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(N96-3>1,LOOKUP(N96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(O96-3>1,LOOKUP(O96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(P96-3>1,LOOKUP(P96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"bottom depth","ft",{"$f":"OUT!G665","v":9842.3999999999978},{"$f":"OUT!G719","v":9842.3999999999978},null,{"$f":"OUT!H665","v":9842.3999999999978},{"$f":"OUT!H719","v":9842.3999999999978},{"$f":"M105-M104","v":{"$error":"#REF!"}},{"$f":"N105-N104","v":{"$error":"#REF!"}},{"$f":"O105-O104","v":{"$error":"#REF!"}},{"$f":"P105-P104","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"casing diameter","inch",{"$f":"OUT!G666","v":13.5},{"$f":"OUT!G720","v":13.5},null,{"$f":"OUT!H666","v":13.5},{"$f":"OUT!H720","v":13.5},{"$f":"IF(M96-3>1,LOOKUP(M96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(N96-3>1,LOOKUP(N96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(O96-3>1,LOOKUP(O96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(P96-3>1,LOOKUP(P96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Casing ID","inch",{"$f":"OUT!G667","v":12.5},{"$f":"OUT!G721","v":12.5},null,{"$f":"OUT!H667","v":12.5},{"$f":"OUT!H721","v":12.5},{"$f":"IF(M96-3>1,M112-2*LOOKUP(M96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(N96-3>1,N112-2*LOOKUP(N96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(O96-3>1,O112-2*LOOKUP(O96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(P96-3>1,P112-2*LOOKUP(P96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"hole diameter","inch",{"$f":"OUT!G668","v":17.5},{"$f":"OUT!G722","v":17.5},null,{"$f":"OUT!H668","v":17.5},{"$f":"OUT!H722","v":17.5},{"$f":"IF(M96-3>1,LOOKUP(M96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(N96-3>1,LOOKUP(N96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(O96-3>1,LOOKUP(O96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}},{"$f":"IF(P96-3>1,LOOKUP(P96-2,#REF!,#REF!),0)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Upper Casing"]
[null,null,null,null,null,"length","ft",{"$f":"OUT!G670","v":4921.2},{"$f":"OUT!G724","v":4921.2},null,{"$f":"OUT!H670","v":4921.2},{"$f":"OUT!H724","v":4921.2},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"bottom depth","ft",{"$f":"OUT!G671","v":4921.199999999998},{"$f":"OUT!G725","v":4921.199999999998},null,{"$f":"OUT!H671","v":4921.199999999998},{"$f":"OUT!H725","v":4921.199999999998},{"$f":"M111-M110","v":{"$error":"#REF!"}},{"$f":"N111-N110","v":{"$error":"#REF!"}},{"$f":"O111-O110","v":{"$error":"#REF!"}},{"$f":"P111-P110","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"casing diameter","inch",{"$f":"OUT!G672","v":20},{"$f":"OUT!G726","v":20},null,{"$f":"OUT!H672","v":20},{"$f":"OUT!H726","v":20},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Casing ID","inch",{"$f":"OUT!G673","v":17.75},{"$f":"OUT!G727","v":17.75},null,{"$f":"OUT!H673","v":17.75},{"$f":"OUT!H727","v":17.75},{"$f":"M118-2*LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"N118-2*LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"O118-2*LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"P118-2*LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"hole diameter","inch",{"$f":"OUT!G674","v":26},{"$f":"OUT!G728","v":26},null,{"$f":"OUT!H674","v":26},{"$f":"OUT!H728","v":26},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(2,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Surface Casing"]
[null,null,null,null,null,"length","ft",{"$f":"OUT!G676","v":1200},{"$f":"OUT!G730","v":1200},null,{"$f":"OUT!H676","v":1200},{"$f":"OUT!H730","v":1200},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"bottom depth","ft",{"$f":"OUT!G677","v":1200},{"$f":"OUT!G731","v":1200},null,{"$f":"OUT!H677","v":1200},{"$f":"OUT!H731","v":1200},{"$f":"M122","v":{"$error":"#REF!"}},{"$f":"N122","v":{"$error":"#REF!"}},{"$f":"O122","v":{"$error":"#REF!"}},{"$f":"P122","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"casing diameter","inch",{"$f":"OUT!G678","v":30},{"$f":"OUT!G732","v":30},null,{"$f":"OUT!H678","v":30},{"$f":"OUT!H732","v":30},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Casing ID","inch",{"$f":"OUT!G679","v":26.625},{"$f":"OUT!G733","v":26.625},null,{"$f":"OUT!H679","v":26.625},{"$f":"OUT!H733","v":26.625},{"$f":"M124-2*LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"N124-2*LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"O124-2*LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"P124-2*LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"hole diameter","inch",{"$f":"OUT!G680","v":36},{"$f":"OUT!G734","v":36},null,{"$f":"OUT!H680","v":36},{"$f":"OUT!H734","v":36},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}},{"$f":"LOOKUP(1,#REF!,#REF!)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"Conductor"]
[null,null,null,null,null,"length","ft",50,50,null,50,50,50,50,50,50]
[null,null,null,null,null,"bottom depth","ft",50,50,null,50,50,50,50,50,50]
[null,null,null,null,null,"casing diameter","inch",{"$f":"H131+2*1","v":44},{"$f":"I131+2*1","v":44},null,{"$f":"K131+2*1","v":44},44,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,"Casing ID","inch",{"$f":"H126+2*3","v":42},{"$f":"I126+2*3","v":42},null,{"$f":"K126+2*3","v":42},42,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,null,null,null,null,"hole diameter","inch",{"$f":"H130+2*3","v":50},{"$f":"I130+2*3","v":50},null,{"$f":"K130+2*3","v":50},50,{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,"Pump Production Casing","inch",{"$f":"IF(H118<13.625,7,9.625)","v":9.625},null,null,{"$f":"IF(K118<13.625,7,9.625)","v":9.625}]
[null,null,null,null,null,"Est ID","inch",{"$f":"H134-0.944","v":8.6810000000000009},null,null,{"$f":"K134-0.944","v":8.6810000000000009}]

{"sheet":"Field Gathering Sys","index":22,"n_rows":162,"n_cols":34,"rows_kept":162,"cut":false,"hidden":false,"merged":[[2,7,2,8],[2,10,2,11],[4,10,4,11]]}
[null,null,null,null,null,"This worksheet calculates the costs associated with Field Completion (this is for all costs associated with surface equipment and geothermal pumps). ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Low","Yes","Input","Cost Curves"]
[null,null,null,null,null,"These are overnight costs and do not include contingency. Values are imported from & exported to the IN /OUT worksheets.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Medium","No","Calculate","GETEM Estimate"]
[{"$f":"IN!A9","v":0},null,null,null,null,null,null,"Default",null,null,"Revised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"High"]
[]
[null,null,null,null,null,"Other Costs"]
[{"$f":"IN!A106","v":1},null,null,null,null,"Surface Equipment"]
[{"$f":"IN!B106","v":1},null,null,null,null,"How are Surface Equipment Costs Determined?",null,{"$f":"IN!H106","v":"Calculated"},null,null,{"$f":"IN!I106","v":"Calculated"}]
[null,null,null,null,null,"Adjusted PPI for Steel Pipe",null,{"$f":"'Tables (up)'!G65/'Tables (up)'!G26","v":1.0817494042111757},null,null,null,null,null,null,null,null,"PPI is relative to 2012"]
[null,null,null,null,null,"Fixed Cost",null,{"$f":"IN!G108*H8","v":554324.89558668318}]
[null,null,null,null,null,"Average Distance from Well to Plant","ft",{"$f":"OUT!G240","v":2460.6224999999999},null,null,{"$f":"OUT!H240","v":2460.6224999999999}]
[null,null,null,null,null,"Allowable Pressure Drop Between Well and Plant","psi",{"$f":"OUT!G242","v":5},null,null,{"$f":"OUT!H242","v":5}]
[null,null,null,null,null,"Estimated Surface Equipment Cost",null,{"$f":"H53","v":539162.79620090034},null,null,{"$f":"I53","v":539162.79620090034}]
[{"$f":"IN!A77","v":1},null,null,null,null,"Surface Equipment Cost Used",null,{"$f":"IF(A7=1,H42,H9)","v":539162.79620090034},null,null,{"$f":"OUT!H246","v":539162.79620090034}]
[null,null,null,null,null,"# of Wells",null,{"$f":"OUT!G247","v":10.189148664821115},null,null,{"$f":"OUT!H247","v":10.189148664821115}]
[null,null,null,null,null,"Total Surface Equipment Costs",null,{"$f":"H13*H14","v":5493609.8850316228},null,null,{"$f":"K13*K14","v":5493609.8850316228}]
[]
[null,null,null,null,null,"Geothermal Pumps"]
[null,null,null,null,null,"Production pump cost",null,{"$f":"OUT!G251","v":0},null,null,{"$f":"OUT!H251","v":0}]
[null,null,null,null,null,"Wells with production pumps",null,{"$f":"OUT!G252","v":0},null,null,{"$f":"OUT!H252","v":0}]
[null,null,null,null,null,"Total Production Pump Cost",null,{"$f":"OUT!G251*OUT!G133","v":0},null,null,{"$f":"OUT!H251*OUT!H133","v":0}]
[]
[null,null,null,null,null,"Total Injection Pump Cost",null,{"$f":"IN!H146","v":1001844.2593788418},null,null,{"$f":"IN!I146","v":1001844.2593788418}]
[null,null,null,null,null,"Total GF Pump Cost",null,{"$f":"H20+H22","v":1001844.2593788418},null,null,{"$f":"K20+K22","v":1001844.2593788418}]
[]
[null,null,null,null,null,"Other - Indirect Costs"]
[null,null,null,null,null,"Indirect Costs % of Total Costs",null,{"$f":"OUT!G259","v":0.12},null,null,{"$f":"OUT!H259","v":0.12}]
[null,null,null,null,null,"Subtotal",null,{"$f":"H23+H15","v":6495454.1444104649},null,null,{"$f":"K23+K15","v":6495454.1444104649}]
[null,null,null,null,null,"Total Indirect Costs",null,{"$f":"H27*((1/(1-H26)-1))","v":885743.74696506409},null,null,{"$f":"K27*((1/(1-K26)-1))","v":885743.74696506409}]
[]
[]
[null,null,null,null,null,"TOTAL COST to COMPLETE WELL FIELD",null,{"$f":"H27+H28","v":7381197.8913755286},null,null,{"$f":"K27+K28","v":7381197.8913755286}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"OTHER FIELD COSTS",null,"Default","Revised"]
[null,null,null,null,null,"Average distance from well to plant","ft",{"$f":"H10","v":2460.6224999999999},{"$f":"K10","v":2460.6224999999999}]
[null,null,null,null,null,"Maximum pressure drop in Surface Piping","psid",{"$f":"H11","v":5},{"$f":"K11","v":5}]
[null,null,null,null,null,"Pipe diameter (ID)","ft",{"$f":"H49","v":0.96389738055157503},{"$f":"I49","v":0.96389738055157503}]
[null,null,null,null,null,"Calculated Surface Equipment Cost","$/well",{"$f":"H53","v":539162.79620090034},{"$f":"I53","v":539162.79620090034}]
[null,null,null,null,null,"Year of the Estimate",null,{"$f":"IN!H16","v":2019},{"$f":"IN!I16","v":2019}]
[null,null,null,null,null,"PPI for Steel Pipe",null,{"$f":"'Tables (up)'!G65","v":2.0920000000000001},{"$f":"'Tables (up)'!G66","v":2.0920000000000001}]
[null,null,null,null,null,"Default Yr",null,{"$f":"IN!G16","v":2015}]
[null,null,null,null,null,"PPI for Steel Pipe",null,{"$f":"'Tables (up)'!G64","v":1.9882888744307095}]
[null,null,null,null,null,"Default Cost (2012)",null,{"$f":"H51*H46*H56","v":512433.7424441693}]
[]
[null,null,null,null,null,"Inside Pipe Diameter","ft",{"$f":"H153","v":0.96389738055157503},{"$f":"I153","v":0.96389738055157503}]
[null,null,null,null,null,"OD (assumes 0.375\" wall)","inch",{"$f":"H49*12+2*0.375","v":12.316768566618901},{"$f":"I49*12+2*0.375","v":12.316768566618901}]
[null,null,null,null,null,"IPE Piping Cost Estimate","$/ft",{"$f":" 0.4249*H50^2 - 0.0472*H50 + 40.863","v":104.74016311241508},{"$f":" 0.4249*I50^2 - 0.0472*I50 + 40.863","v":104.74016311241508}]
[null,null,null,null,null,"Current Piping Cost","$/ft",{"$f":"H51*H44","v":219.11642123117235},{"$f":"I51*I44","v":219.11642123117235}]
[null,null,null,null,null,"Cost per Well","$/well",{"$f":"H52*H56","v":539162.79620090034},{"$f":"I52*I56","v":539162.79620090034}]
[]
[null,null,null,null,null,null,null,"The following is a 5 iteration process to find the inside diameter of surface piping"]
[null,null,null,null,null,"L","ft",{"$f":"H10","v":2460.6224999999999},{"$f":"K10","v":2460.6224999999999}]
[null,null,null,null,null,"flow","gpm",{"$f":"IN!H155","v":1520.9759256491075},{"$f":"IN!I155","v":1520.9759256491075}]
[null,null,null,null,null,"rho","lb/cft",{"$f":"1/Geofluid!H36","v":52.374923246871539},{"$f":"1/Geofluid!I36","v":52.374923246871539}]
[null,null,null,null,null,"viscosity","lb/ft-s",{"$f":"'GF Pumping'!G353","v":8.1995489548152738E-5},{"$f":"'GF Pumping'!M353","v":8.1995489548152738E-5}]
[null,null,null,null,null,"max dP","psi",{"$f":"H11","v":5},{"$f":"K11","v":5}]
[null,null,null,null,null,null,"ft",{"$f":"H60*144/H58","v":13.74703685208755},{"$f":"I60*144/I58","v":13.74703685208755}]
[null,null,null,null,null,"D","inch",8,8]
[null,null,null,null,null,null,"ft",{"$f":"H62/12","v":0.66666666666666663},{"$f":"I62/12","v":0.66666666666666663}]
[null,null,null,null,null,"A","sq ft",{"$f":"PI()*(H63)^2/4","v":0.3490658503988659},{"$f":"PI()*(I63)^2/4","v":0.3490658503988659}]
[null,null,null,null,null,"Velocity","fps",{"$f":"H$57/(7.4805*60)/H64","v":9.7080744692531198},{"$f":"I$57/(7.4805*60)/I64","v":9.7080744692531198}]
[null,null,null,null,null,"Re",null,{"$f":"H$58*H63*H65/H$59","v":4134045.7302711089},{"$f":"I$58*I63*I65/I$59","v":4134045.7302711089}]
[null,null,null,null,null,"surface roughness","ft",1.4999999999999999E-4,1.4999999999999999E-4]
[null,null,null,null,null,"e/D",null,{"$f":"H67/H63","v":2.2499999999999999E-4},{"$f":"I67/I63","v":2.2499999999999999E-4}]
[null,null,null,null,null,"Serghide","a",{"$f":"-2*LOG(H67/3.7+12/H66)","v":8.7241550641530026},{"$f":"-2*LOG(I67/3.7+12/I66)","v":8.7241550641530026}]
[null,null,null,null,null,null,"v",{"$f":"-2*LOG(H67/3.7+2.51*H69/H66)","v":8.6775592698590547},{"$f":"-2*LOG(I67/3.7+2.51*I69/I66)","v":8.6775592698590547}]
[null,null,null,null,null,null,"c",{"$f":"-2*LOG(H67/3.7+2.51*H70/H66)","v":8.678095527092939},{"$f":"-2*LOG(I67/3.7+2.51*I70/I66)","v":8.678095527092939}]
[null,null,null,null,null,null,"f",{"$f":"(H69-(H70-H69)^2/(H71-2*H70+H69))^-2","v":1.327858377072089E-2},{"$f":"(I69-(I70-I69)^2/(I71-2*I70+I69))^-2","v":1.327858377072089E-2}]
[null,null,null,null,null,"expansion loops",null,{"$f":"ROUNDUP(H$56/300,0)","v":9},{"$f":"ROUNDUP(I$56/300,0)","v":9}]
[null,null,null,null,null,"elbows",null,{"$f":"H73*4","v":36},{"$f":"I73*4","v":36}]
[null,null,null,null,null,"K,elbow",null,{"$f":"14*H72","v":0.18590017279009247},{"$f":"14*I72","v":0.18590017279009247}]
[null,null,null,null,null,"∑K",null,{"$f":"H74*H75","v":6.6924062204433286},{"$f":"I74*I75","v":6.6924062204433286}]
[null,null,null,null,null,"∑f(L/D)",null,{"$f":"H76+H72*H$56/H63","v":55.702779211999328},{"$f":"I76+I72*I$56/I63","v":55.702779211999328}]
[null,null,null,null,null,"∑f(L/D)*D",null,{"$f":"H77*H63","v":37.135186141332881},{"$f":"I77*I63","v":37.135186141332881}]
[null,null,null,null,null,"D*","ft",{"$f":"(H78/H$61)*(H65^2/(2*32.174))","v":3.9564679617809997},{"$f":"(I78/I$61)*(I65^2/(2*32.174))","v":3.9564679617809997}]
[null,null,null,null,null,null,null,{"$f":"(H79/H63)^0.25","v":1.5608088830137723},{"$f":"(I79/I63)^0.25","v":1.5608088830137723}]
[null,null,null,null,null,"D",null,{"$f":"H63*H80","v":1.0405392553425148},{"$f":"I63*I80","v":1.0405392553425148}]
[null,null,null,null,null,"A","sq ft",{"$f":"PI()*(H81)^2/4","v":0.85036782464525507},{"$f":"PI()*(I81)^2/4","v":0.85036782464525507}]
[null,null,null,null,null,"Velocity","fps",{"$f":"H$57/(7.4805*60)/H82","v":3.9850487896329274},{"$f":"I$57/(7.4805*60)/I82","v":3.9850487896329274}]
[null,null,null,null,null,"Re",null,{"$f":"H$58*H81*H83/H$59","v":2648655.9470937042},{"$f":"I$58*I81*I83/I$59","v":2648655.9470937042}]
[null,null,null,null,null,"surface roughness","ft",1.4999999999999999E-4,1.4999999999999999E-4]
[null,null,null,null,null,"e/D",null,{"$f":"H85/H81","v":1.4415602220660517E-4},{"$f":"I85/I81","v":1.4415602220660517E-4}]
[null,null,null,null,null,"Serghide","a",{"$f":"-2*LOG(H85/3.7+12/H84)","v":8.6922029082530408},{"$f":"-2*LOG(I85/3.7+12/I84)","v":8.6922029082530408}]
[null,null,null,null,null,null,"v",{"$f":"-2*LOG(H85/3.7+2.51*H87/H84)","v":8.6235571757467842},{"$f":"-2*LOG(I85/3.7+2.51*I87/I84)","v":8.6235571757467842}]
[null,null,null,null,null,null,"c",{"$f":"-2*LOG(H85/3.7+2.51*H88/H84)","v":8.62471633837281},{"$f":"-2*LOG(I85/3.7+2.51*I88/I84)","v":8.62471633837281}]
[null,null,null,null,null,null,"f",{"$f":"(H87-(H88-H87)^2/(H89-2*H88+H87))^-2","v":1.3443498341239549E-2},{"$f":"(I87-(I88-I87)^2/(I89-2*I88+I87))^-2","v":1.3443498341239549E-2}]
[null,null,null,null,null,"expansion loops",null,{"$f":"ROUNDUP(H$56/300,0)","v":9},{"$f":"ROUNDUP(I$56/300,0)","v":9}]
[null,null,null,null,null,"elbows",null,{"$f":"H91*4","v":36},{"$f":"I91*4","v":36}]
[null,null,null,null,null,"K,elbow",null,{"$f":"14*H90","v":0.18820897677735368},{"$f":"14*I90","v":0.18820897677735368}]
[null,null,null,null,null,"∑K",null,{"$f":"H92*H93","v":6.7755231639847322},{"$f":"I92*I93","v":6.7755231639847322}]
[null,null,null,null,null,"∑f(L/D)",null,{"$f":"H94+H90*H$56/H81","v":38.56613012794589},{"$f":"I94+I90*I$56/I81","v":38.56613012794589}]
[null,null,null,null,null,"∑f(L/D)*D",null,{"$f":"H95*H81","v":40.129572324775339},{"$f":"I95*I81","v":40.129572324775339}]
[null,null,null,null,null,"D*","ft",{"$f":"(H96/H$61)*(H83^2/(2*32.174))","v":0.72042316186856925},{"$f":"(I96/I$61)*(I83^2/(2*32.174))","v":0.72042316186856925}]
[null,null,null,null,null,null,null,{"$f":"(H97/H81)^0.25","v":0.91218368328191057},{"$f":"(I97/I81)^0.25","v":0.91218368328191057}]
[null,null,null,null,null,"D",null,{"$f":"H81*H98","v":0.94916293053775158},{"$f":"I81*I98","v":0.94916293053775158}]
[null,null,null,null,null,"A","sq ft",{"$f":"PI()*(H99)^2/4","v":0.70757327042838936},{"$f":"PI()*(I99)^2/4","v":0.70757327042838936}]
[null,null,null,null,null,"Velocity","fps",{"$f":"H$57/(7.4805*60)/H100","v":4.7892669380991286},{"$f":"I$57/(7.4805*60)/I100","v":4.7892669380991286}]
[null,null,null,null,null,"Re",null,{"$f":"H$58*H99*H101/H$59","v":2903643.197786883},{"$f":"I$58*I99*I101/I$59","v":2903643.197786883}]
[null,null,null,null,null,"surface roughness","ft",1.4999999999999999E-4,1.4999999999999999E-4]
[null,null,null,null,null,"e/D",null,{"$f":"H103/H99","v":1.580339846553183E-4},{"$f":"I103/I99","v":1.580339846553183E-4}]
[null,null,null,null,null,"Serghide","a",{"$f":"-2*LOG(H103/3.7+12/H102)","v":8.6999043246952397},{"$f":"-2*LOG(I103/3.7+12/I102)","v":8.6999043246952397}]
[null,null,null,null,null,null,"v",{"$f":"-2*LOG(H103/3.7+2.51*H105/H102)","v":8.6364142143548897},{"$f":"-2*LOG(I103/3.7+2.51*I105/I102)","v":8.6364142143548897}]
[null,null,null,null,null,null,"c",{"$f":"-2*LOG(H103/3.7+2.51*H106/H102)","v":8.6374066584590352},{"$f":"-2*LOG(I103/3.7+2.51*I106/I102)","v":8.6374066584590352}]
[null,null,null,null,null,null,"f",{"$f":"(H105-(H106-H105)^2/(H107-2*H106+H105))^-2","v":1.3404011808664955E-2},{"$f":"(I105-(I106-I105)^2/(I107-2*I106+I105))^-2","v":1.3404011808664955E-2}]
[null,null,null,null,null,"expansion loops",null,{"$f":"ROUNDUP(H$56/300,0)","v":9},{"$f":"ROUNDUP(I$56/300,0)","v":9}]
[null,null,null,null,null,"elbows",null,{"$f":"H109*4","v":36},{"$f":"I109*4","v":36}]
[null,null,null,null,null,"K,elbow",null,{"$f":"14*H108","v":0.18765616532130935},{"$f":"14*I108","v":0.18765616532130935}]
[null,null,null,null,null,"∑K",null,{"$f":"H110*H111","v":6.7556219515671367},{"$f":"I110*I111","v":6.7556219515671367}]
[null,null,null,null,null,"∑f(L/D)",null,{"$f":"H112+H108*H$56/H99","v":41.504358955002878},{"$f":"I112+I108*I$56/I99","v":41.504358955002878}]
[null,null,null,null,null,"∑f(L/D)*D",null,{"$f":"H113*H99","v":39.394398975821304},{"$f":"I113*I99","v":39.394398975821304}]
[null,null,null,null,null,"D*","ft",{"$f":"(H114/H$61)*(H101^2/(2*32.174))","v":1.0214765869722364},{"$f":"(I114/I$61)*(I101^2/(2*32.174))","v":1.0214765869722364}]
[null,null,null,null,null,null,null,{"$f":"(H115/H99)^0.25","v":1.0185255128758031},{"$f":"(I115/I99)^0.25","v":1.0185255128758031}]
[null,null,null,null,null,"D",null,{"$f":"H99*H116","v":0.96674666062866366},{"$f":"I99*I116","v":0.96674666062866366}]
[null,null,null,null,null,"A","sq ft",{"$f":"PI()*(H117)^2/4","v":0.73403242123702006},{"$f":"PI()*(I117)^2/4","v":0.73403242123702006}]
[null,null,null,null,null,"Velocity","fps",{"$f":"H$57/(7.4805*60)/H118","v":4.6166315986894597},{"$f":"I$57/(7.4805*60)/I118","v":4.6166315986894597}]
[null,null,null,null,null,"Re",null,{"$f":"H$58*H117*H119/H$59","v":2850830.1079159589},{"$f":"I$58*I117*I119/I$59","v":2850830.1079159589}]
[null,null,null,null,null,"surface roughness","ft",1.4999999999999999E-4,1.4999999999999999E-4]
[null,null,null,null,null,"e/D",null,{"$f":"H121/H117","v":1.5515957396993417E-4},{"$f":"I121/I117","v":1.5515957396993417E-4}]
[null,null,null,null,null,"Serghide","a",{"$f":"-2*LOG(H121/3.7+12/H120)","v":8.6984170101504201},{"$f":"-2*LOG(I121/3.7+12/I120)","v":8.6984170101504201}]
[null,null,null,null,null,null,"v",{"$f":"-2*LOG(H121/3.7+2.51*H123/H120)","v":8.6339235656572573},{"$f":"-2*LOG(I121/3.7+2.51*I123/I120)","v":8.6339235656572573}]
[null,null,null,null,null,null,"c",{"$f":"-2*LOG(H121/3.7+2.51*H124/H120)","v":8.6349474478560886},{"$f":"-2*LOG(I121/3.7+2.51*I124/I120)","v":8.6349474478560886}]
[null,null,null,null,null,null,"f",{"$f":"(H123-(H124-H123)^2/(H125-2*H124+H123))^-2","v":1.3411650020942648E-2},{"$f":"(I123-(I124-I123)^2/(I125-2*I124+I123))^-2","v":1.3411650020942648E-2}]
[null,null,null,null,null,"expansion loops",null,{"$f":"ROUNDUP(H$56/300,0)","v":9},{"$f":"ROUNDUP(I$56/300,0)","v":9}]
[null,null,null,null,null,"elbows",null,{"$f":"H127*4","v":36},{"$f":"I127*4","v":36}]
[null,null,null,null,null,"K,elbow",null,{"$f":"14*H126","v":0.18776310029319707},{"$f":"14*I126","v":0.18776310029319707}]
[null,null,null,null,null,"∑K",null,{"$f":"H128*H129","v":6.759471610555094},{"$f":"I128*I129","v":6.759471610555094}]
[null,null,null,null,null,"∑f(L/D)",null,{"$f":"H130+H126*H$56/H117","v":40.895620353180995},{"$f":"I130+I126*I$56/I117","v":40.895620353180995}]
[null,null,null,null,null,"∑f(L/D)*D",null,{"$f":"H131*H117","v":39.535704410775338},{"$f":"I131*I117","v":39.535704410775338}]
[null,null,null,null,null,"D*","ft",{"$f":"(H132/H$61)*(H119^2/(2*32.174))","v":0.95256752317601456},{"$f":"(I132/I$61)*(I119^2/(2*32.174))","v":0.95256752317601456}]
[null,null,null,null,null,null,null,{"$f":"(H133/H117)^0.25","v":0.99631294362260903},{"$f":"(I133/I117)^0.25","v":0.99631294362260903}]
[null,null,null,null,null,"D",null,{"$f":"H117*H134","v":0.9631822111882713},{"$f":"I117*I134","v":0.9631822111882713}]
[null,null,null,null,null,"A","sq ft",{"$f":"PI()*(H135)^2/4","v":0.72862956211629126},{"$f":"PI()*(I135)^2/4","v":0.72862956211629126}]
[null,null,null,null,null,"Velocity","fps",{"$f":"H$57/(7.4805*60)/H136","v":4.6508643713312638},{"$f":"I$57/(7.4805*60)/I136","v":4.6508643713312638}]
[null,null,null,null,null,"Re",null,{"$f":"H$58*H135*H137/H$59","v":2861380.1779492069},{"$f":"I$58*I135*I137/I$59","v":2861380.1779492069}]
[null,null,null,null,null,"surface roughness","ft",1.4999999999999999E-4,1.4999999999999999E-4]
[null,null,null,null,null,"e/D",null,{"$f":"H139/H135","v":1.5573377317148123E-4},{"$f":"I139/I135","v":1.5573377317148123E-4}]
[null,null,null,null,null,"Serghide","a",{"$f":"-2*LOG(H139/3.7+12/H138)","v":8.6987183023031545},{"$f":"-2*LOG(I139/3.7+12/I138)","v":8.6987183023031545}]
[null,null,null,null,null,null,"v",{"$f":"-2*LOG(H139/3.7+2.51*H141/H138)","v":8.6344278093883755},{"$f":"-2*LOG(I139/3.7+2.51*I141/I138)","v":8.6344278093883755}]
[null,null,null,null,null,null,"c",{"$f":"-2*LOG(H139/3.7+2.51*H142/H138)","v":8.6354452931115127},{"$f":"-2*LOG(I139/3.7+2.51*I142/I138)","v":8.6354452931115127}]
[null,null,null,null,null,null,"f",{"$f":"(H141-(H142-H141)^2/(H143-2*H142+H141))^-2","v":1.341010320078301E-2},{"$f":"(I141-(I142-I141)^2/(I143-2*I142+I141))^-2","v":1.341010320078301E-2}]
[null,null,null,null,null,"expansion loops",null,{"$f":"ROUNDUP(H$56/300,0)","v":9},{"$f":"ROUNDUP(I$56/300,0)","v":9}]
[null,null,null,null,null,"elbows",null,{"$f":"H145*4","v":36},{"$f":"I145*4","v":36}]
[null,null,null,null,null,"K,elbow",null,{"$f":"14*H144","v":0.18774144481096214},{"$f":"14*I144","v":0.18774144481096214}]
[null,null,null,null,null,"∑K",null,{"$f":"H146*H147","v":6.7586920131946373},{"$f":"I146*I147","v":6.7586920131946373}]
[null,null,null,null,null,"∑f(L/D)",null,{"$f":"H148+H144*H$56/H135","v":41.017216807231549},{"$f":"I148+I144*I$56/I135","v":41.017216807231549}]
[null,null,null,null,null,"∑f(L/D)*D",null,{"$f":"H149*H135","v":39.507053581178006},{"$f":"I149*I135","v":39.507053581178006}]
[null,null,null,null,null,"D*","ft",{"$f":"(H150/H$61)*(H137^2/(2*32.174))","v":0.96604607632770712},{"$f":"(I150/I$61)*(I137^2/(2*32.174))","v":0.96604607632770712}]
[null,null,null,null,null,null,null,{"$f":"(H151/H135)^0.25","v":1.0007425068226929},{"$f":"(I151/I135)^0.25","v":1.0007425068226929}]
[null,null,null,null,null,"D",null,{"$f":"H135*H152","v":0.96389738055157503},{"$f":"I135*I152","v":0.96389738055157503}]
[]
[null,null,null,null,null,"check"]
[null,null,null,null,null,"f(L/D)",null,{"$f":"H144*(H56/H153)","v":34.233106478914351},{"$f":"I144*(I56/I153)","v":34.233106478914351}]
[null,null,null,null,null,"K",null,{"$f":"H148","v":6.7586920131946373},{"$f":"I148","v":6.7586920131946373}]
[null,null,null,null,null,"V","ft/s",{"$f":"H137","v":4.6508643713312638},{"$f":"I137","v":4.6508643713312638}]
[]
[null,null,null,null,null,"head loss","ft",{"$f":"((H156+H157)*H158^2)/(2*32.174)","v":13.779367072507},{"$f":"((I156+I157)*I158^2)/(2*32.174)","v":13.779367072507}]
[null,null,null,null,null,"rho","lb/cft",{"$f":"H58","v":52.374923246871539},{"$f":"I58","v":52.374923246871539}]
[null,null,null,null,null,"ΔP","psid",{"$f":"H160*H161/144","v":5.0117589778682152},{"$f":"I160*I161/144","v":5.0117589778682152}]

{"sheet":"GF Pumping","index":23,"n_rows":447,"n_cols":37,"rows_kept":447,"cut":false,"hidden":false,"merged":[[341,16,341,19],[2,3,2,6],[2,9,2,12],[326,16,326,19],[48,8,50,8]]}
[{"$f":"IN!A4","v":0},"This worksheet calculates the costs associated with Geothermal Pumping. Values are imported from & exported to the IN /OUT worksheets."]
[{"$f":"IN!A9","v":0}]
[null,null,null,"Default",null,null,null,null,null,"Revised"]
[null,null,"Units","SI",null,"Units","Imperial/English",null,"Units","SI",null,"Units","Imperial/English",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Start Here'!E7","v":"Hydrothermal"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"To","C",11.6,null,"F",{"$f":"D6*1.8+32","v":52.879999999999995},null,"C",{"$f":"D6","v":11.6},null,"F",{"$f":"J6*1.8+32","v":52.879999999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",null,{"$f":"Geofluid!F10","v":-2.5517506350999999E-12},{"$f":"Geofluid!G10","v":2.4121846657999999E-8},{"$f":"Geofluid!H10","v":-9.1909636468000008E-6},{"$f":"Geofluid!I10","v":1.9695373372000001E-3},{"$f":"Geofluid!J10","v":-0.19788525656},{"$f":"Geofluid!K10","v":8.0894106753999999}]
[null,"Po","bar",{"$f":"G7/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(D6<=100,14.7, 0.0000000136666056*G6^4 - 0.0000027120923771*G6^3 + 0.0003545452343917*G6^2 - 0.0156410175570826*G6 + 0.320593729630411)","v":14.7},null,"bar",{"$f":"M7/14.50377","v":1.0135295857559794},null,"psia",{"$f":"IF(J6<=100,14.7, 0.0000000136666056*M6^4 - 0.0000027120923771*M6^3 + 0.0003545452343917*M6^2 - 0.0156410175570826*M6 + 0.320593729630411)","v":14.7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",{"$f":"Geofluid!E11","v":1.0122595469000001E-14},{"$f":"Geofluid!F11","v":-1.8805783302E-11},{"$f":"Geofluid!G11","v":1.4924845945999999E-8},{"$f":"Geofluid!H11","v":-5.9760546932999997E-6},{"$f":"Geofluid!I11","v":1.3462856545E-3},{"$f":"Geofluid!J11","v":0.83827719984000004},{"$f":"Geofluid!K11","v":-24.113934501999999}]
[null,"rho,o","kg/m^3",{"$f":"G8*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*G6^4 + 0.00000020215*G6^3 - 0.00012456*G6^2 + 0.0072343*G6 + 62.329","v":62.39173953204314},null,"kg/m^3",{"$f":"M8*16.01846","v":999.41958402445186},null,"lb/cft",{"$f":" -0.00000000017845*M6^4 + 0.00000020215*M6^3 - 0.00012456*M6^2 + 0.0072343*M6 + 62.329","v":62.39173953204314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",{"$f":"Geofluid!E12","v":7.3991541797999994E-18},{"$f":"Geofluid!F12","v":-1.2945213490999999E-14},{"$f":"Geofluid!G12","v":8.8430105660999993E-12},{"$f":"Geofluid!H12","v":-1.8419111147E-9},{"$f":"Geofluid!I12","v":-1.2026247967E-6},{"$f":"Geofluid!J12","v":2.0324314655999999E-3},{"$f":"Geofluid!K12","v":-6.0089552413E-2}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specific vol",null,"ft^3/lb",{"$f":"Geofluid!E13","v":1.4068205291E-18},{"$f":"Geofluid!F13","v":-2.6995711458E-15},{"$f":"Geofluid!G13","v":2.1775771856000002E-12},{"$f":"Geofluid!H13","v":-9.1528222658000002E-10},{"$f":"Geofluid!I13","v":2.2418007508000001E-7},{"$f":"Geofluid!J13","v":-2.3968043944000001E-5},{"$f":"Geofluid!K13","v":1.7070951785999999E-2}]
[null,"dT","C/m",{"$f":"(IN!G5-D6)/IN!G7","v":4.2680000000000003E-2},null,"F/ft",{"$f":"D10*1.8/3.28083","v":2.3416025822733885E-2},null,"C/m",{"$f":"D10","v":4.2680000000000003E-2},null,"F/ft",{"$f":"J10*1.8/3.28083","v":2.3416025822733885E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b"]
[null,"CT","1/C",{"$f":"AD13","v":5.8096898534750038E-4},null,null,null,null,"1/C",{"$f":"D11","v":5.8096898534750038E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"viscosity= a * T^b  (lb/ft-hr)",null,407.22,-1.194]
[null,"CP","1/bar",{"$f":"AD14","v":4.64E-10},null,null,null,null,"1/bar",{"$f":"D12","v":4.64E-10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Input for Hydrostatic Pressure Calculation"]
[null,"depth, production","m",{"$f":"IN!G7","v":5000},null,"ft",{"$f":"D13*3.28083","v":16404.149999999998},null,"m",{"$f":"IN!G7","v":5000},null,"ft",{"$f":"J13*3.28083","v":16404.149999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CT","1/C",{"$f":"0.0009/AD15","v":5.8096898534750038E-4}]
[null,"P,hydrostatic -prod","bar",{"$f":"D$7+(1/D$12)*(EXP((D$8*D$9*D$12*(D13-0.5*D$11*D$10*D13^2))/100000)-1)","v":460.70011627418876},null,"psia",{"$f":"D14*14.50377","v":6681.8885254140905},null,"bar",{"$f":"J$7+(1/J$12)*(EXP((J$8*J$9*J$12*(J13-0.5*J$11*J$10*J13^2))/100000)-1)","v":460.70011627418876},null,"psia",{"$f":"J14*14.50377","v":6681.8885254140905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CP","1/bar",4.64E-10]
[null,"depth, injection","m",{"$f":"OUT!G694","v":5000},null,"ft",{"$f":"D15*3.28083","v":16404.149999999998},null,"m",{"$f":"OUT!H694","v":5000},null,"ft",{"$f":"J15*3.28083","v":16404.149999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T correction",null,{"$f":" 30.796*IN!G5^-0.552","v":1.5491360514910699},null,{"$f":"AD15","v":1.5491360514910699}]
[null,"P,hydrostatic -inject","bar",{"$f":"D$7+(1/D$12)*(EXP((D$8*D$9*D$12*(D15-0.5*D$11*D$10*D15^2))/100000)-1)","v":460.70011627418876},null,"psia",{"$f":"D16*14.50377","v":6681.8885254140905},null,"bar",{"$f":"J$7+(1/J$12)*(EXP((J$8*J$9*J$12*(J15-0.5*J$11*J$10*J15^2))/100000)-1)","v":460.70011627418876},null,"psia",{"$f":"J16*14.50377","v":6681.8885254140905}]
[null,"g","m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999,null,"m/s^2",9.8070000000000004,null,"ft/s^2",32.173999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Effect of Pressure:"]
[null,"Flow per Production Well","kg/s",{"$f":"IN!H153","v":80},null,"lb/hr",{"$f":"IN!H154","v":634930.55999999994},null,"kg/s",{"$f":"IN!I153","v":80},null,"lb/hr",{"$f":"IN!I154","v":634930.55999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1"]
[null,"Productivity Index - Prod Well","kg/s-bar",{"$f":"IN!H159","v":4.5686161333926032},null,"lb/hr-psi",{"$f":"IN!H158","v":2500},null,"kg/s-bar",{"$f":"IN!I159","v":4.5686161333926032},null,"lb/hr-psi",{"$f":"IN!I158","v":2500}]
[null,"Drawdown","bar",{"$f":"D19/D20","v":17.510772992125496},null,"psi",{"$f":"G19/G20","v":253.97222399999998},null,"bar",{"$f":"J19/J20","v":17.510772992125496},null,"psi",{"$f":"M19/M20","v":253.97222399999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"density",{"$f":"Geofluid!N9","v":7.1503740000000001E-19},{"$f":"Geofluid!O9","v":5.91303}]
[null,"Flow ration production to injection well",null,{"$f":"IN!H79","v":0.75},null,null,{"$f":"D23","v":0.75},null,null,{"$f":"OUT!H125","v":0.75},null,null,{"$f":"J23","v":0.75},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cp",{"$f":"Geofluid!N10","v":-1.9065180000000001E-20},{"$f":"Geofluid!O10","v":6.572584}]
[null,"Makeup Water (% of production flow)",null,{"$f":"IN!H173","v":0},null,null,{"$f":"D24","v":0},null,null,{"$f":"IN!I173","v":0},null,null,{"$f":"J24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"viscosity",{"$f":"Geofluid!N11","v":4.0240059999999997E-18},{"$f":"Geofluid!O11","v":5.7368819999999996}]
[null,"Flow per Injection Well","kg/s",{"$f":"D19/D23","v":106.66666666666667},null,"lb/hr",{"$f":"OUT!G611","v":846574.07999999996},null,"kg/s",{"$f":"OUT!H610","v":106.66666666666667},null,"lb/hr",{"$f":"OUT!H611","v":846574.07999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"k",{"$f":"Geofluid!N12","v":3.2334579999999999E-18},{"$f":"Geofluid!O12","v":5.7265800000000002}]
[null,"Injectivity Index - Inject Well","kg/s-bar",{"$f":"IN!H162","v":4.5686161333926032},null,"lb/hr-psi",{"$f":"IN!H161","v":2500},null,"kg/s-bar",{"$f":"IN!I162","v":4.5686161333926032},null,"lb/hr-psi",{"$f":"IN!I161","v":2500}]
[null,"Buildup","bar",{"$f":"D25/D26","v":23.347697322833994},null,"psi",{"$f":"G25/G26","v":338.62963199999996},null,"bar",{"$f":"J25/J26","v":23.347697322833994},null,"psi",{"$f":"M25/M26","v":338.62963199999996}]
[]
[null,"Production well head pressure/pump suction"]
[null,"Temp","C",{"$f":"IN!G5-D45*D13","v":220.93290104160386},null,"F",{"$f":"D30*1.8+32","v":429.67922187488693},null,"C",{"$f":"IN!G5-J13*J45","v":220.93290104160386},null,"F",{"$f":"J30*1.8+32","v":429.67922187488693}]
[null,null,"K",{"$f":"D30+273","v":493.93290104160383},null,null,null,null,"K",{"$f":"J30+273","v":493.93290104160383}]
[null,"P.sat","bar",{"$f":"G32/14.50377","v":23.609135425101922},null,"psia",{"$f":"($AE$6*G30^6+$AF$6*G30^5+$AG$6*G30^4+$AH$6*G30^3+$AI$6*G30^2+$AJ$6*G30+$AK$6)","v":342.4214701045305},null,"bar",{"$f":"M32/14.50377","v":23.609135425101922},null,"psia",{"$f":"($AE$6*M30^6+$AF$6*M30^5+$AG$6*M30^4+$AH$6*M30^3+$AI$6*M30^2+$AJ$6*M30+$AK$6)","v":342.4214701045305}]
[null,"excess pressure","bar",{"$f":"IN!H122","v":3.4473795433876848},null,"psia",{"$f":"IN!H121","v":50},null,"bar",{"$f":"IN!I122","v":3.4473795433876848},null,"psia",{"$f":"IN!I121","v":50}]
[null,"P,wellhead","bar",{"$f":"G34/14.50377","v":20.53072542021847},null,"psia",{"$f":"IF(AND(IN!$A$9=1,IN!$A$4=1),IF(G32>14.7,G32+G33,14.7+G33),G365)","v":297.77291942800201},null,"bar",{"$f":"M34/14.50377","v":20.53072542021847},null,"psia",{"$f":"IF(AND(IN!$A$9=1,IN!$A$4=1),IF(M32>14.7,M32+M33,14.7+M33),M365)","v":297.77291942800201}]
[]
[null,"Injection well head pressure/pump suction"]
[null,"dP,Binary Plant","bar",{"$f":"IN!H142","v":2.7579036347101478},null,"psid",{"$f":"IN!H141","v":40},null,"bar",{"$f":"IN!I142","v":2.7579036347101478},null,"psid",{"$f":"IN!I141","v":40}]
[null,"P,flash","bar",{"$f":"G38/14.50377","v":1.9003054170720708},null,"psia",{"$f":"OUT!G478","v":27.561592698967388},null,"bar",{"$f":"M38/14.50377","v":1.9003054170720708},null,"psia",{"$f":"OUT!H478","v":27.561592698967388}]
[null,"P,inject-wellhead","bar",{"$f":"IF(A2=1,D34-D37,D38)","v":1.9003054170720708},null,"psia",{"$f":"IF(A2=1,G34-G37,G38)","v":27.561592698967388},null,"bar",{"$f":"IF(A2=1,J34-J37,J38)","v":1.9003054170720708},null,"psia",{"$f":"IF(A2=1,M34-M37,M38)","v":27.561592698967388}]
[null,"T,inject","C",{"$f":"OUT!G701","v":118.65647855920035},null,"F",{"$f":"D40*1.8+32","v":245.58166140656064},null,"C",{"$f":"OUT!H701","v":118.65647855920035},null,"F",{"$f":"J40*1.8+32","v":245.58166140656064}]
[]
[null,"rho,o","kg/m^3",{"$f":"G42*16.01846","v":944.11519763700517},null,"lb/cft",{"$f":"1/($AE$9*G40^6+$AF$9*G40^5+$AG$9*G40^4+$AH$9*G40^3+$AI$9*G40^2+$AJ$9*G40+$AK$9)","v":58.939198751752983},null,"kg/m^3",{"$f":"M42*16.01846","v":944.11519763700517},null,"lb/cft",{"$f":"1/($AE$9*M40^6+$AF$9*M40^5+$AG$9*M40^4+$AH$9*M40^3+$AI$9*M40^2+$AJ$9*M40+$AK$9)","v":58.939198751752983}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" $AD$11*G40^$AE$11/3600","v":1.5835531870077792E-4},null,null,null,null,"lb/ft-s",{"$f":" $AD$11*M40^$AE$11/3600","v":1.5835531870077792E-4}]
[null,"P.sat","bar",{"$f":"G44/14.50377","v":1.9034648106785614},null,"psia",{"$f":"($AE$6*G40^6+$AF$6*G40^5+$AG$6*G40^4+$AH$6*G40^3+$AI$6*G40^2+$AJ$6*G40+$AK$6)","v":27.607415817175397},null,"bar",{"$f":"M44/14.50377","v":1.9034648106785614},null,"psia",{"$f":"($AE$6*M40^6+$AF$6*M40^5+$AG$6*M40^4+$AH$6*M40^3+$AI$6*M40^2+$AJ$6*M40+$AK$6)","v":27.607415817175397}]
[null,"dT/dL","C/m",{"$f":"OUT!G645/OUT!G634","v":8.1341979167922935E-4},null,"F/ft",{"$f":"OUT!G644/OUT!G633","v":4.4627598047524965E-4},null,"C/m",{"$f":"OUT!H645/OUT!H634","v":8.1341979167922935E-4},null,"F/ft",{"$f":"OUT!H644/OUT!H633","v":4.4627598047524965E-4}]
[null,"Ratio of Projection to Injection Well Flow",null,{"$f":"D19/D25","v":0.75},null,null,{"$f":"G19/G25","v":0.75},null,null,{"$f":"J19/J25","v":0.75},null,null,{"$f":"M19/M25","v":0.75}]
[null,"# injection wells",null,{"$f":"G47","v":3.9098565615151593},null,null,{"$f":"OUT!G142","v":3.9098565615151593},null,null,{"$f":"M47","v":3.9098565615151593},null,null,{"$f":"OUT!H142","v":3.9098565615151593}]
[]
[null,"Surface roughness, casing",null,null,null,"ft",1.4999999999999999E-4,null,"inputted values",null,null,"ft",{"$f":"G49","v":1.4999999999999999E-4}]
[null,"Surface roughness, liner (slotted/perforated)",null,null,null,"ft",1E-3,null,null,null,null,"ft",{"$f":"G50","v":1E-3}]
[null,"Surface roughness, open hole",null,null,null,"ft",0.02,null,null,null,null,"ft",{"$f":"G51","v":0.02}]
[]
[{"$f":"IN!A77","v":1},"Are failed wells used for Injection",null,null,null,null,{"$f":"IF(A53=1,\"Yes\",\"No\")","v":"Yes"},null,null,null,null,null,{"$f":"G53","v":"Yes"}]
[null,"# Failed production wells",null,null,null,null,{"$f":"OUT!G138","v":0},null,null,null,null,null,{"$f":"OUT!H138","v":0}]
[null,"# Failed injection wells",null,null,null,null,{"$f":"OUT!G144","v":0},null,null,null,null,null,{"$f":"OUT!H144","v":0}]
[null,"# successful injection wells",null,null,null,null,{"$f":"OUT!G143","v":3.9098565615151593},null,null,null,null,null,{"$f":"OUT!H143","v":3.9098565615151593}]
[null,"Injectivity failed wells",null,null,null,"lb/hr-psi",{"$f":"G20*IN!I78","v":750},null,null,null,null,null,{"$f":"OUT!H130*'GF Pumping'!M20","v":750}]
[null,"Flow rate failed production wells",null,null,null,"lb/hr",{"$f":"OUT!G139","v":0},null,null,null,null,null,{"$f":"OUT!H139","v":0}]
[null,"Flow rate failed injection wells",null,null,null,"lb/hr",{"$f":"OUT!G145","v":0},null,null,null,null,null,{"$f":"OUT!H145","v":0}]
[]
[]
[null,"Injection Pumping - Successful Injection Wells"]
[]
[null,"Friction injection casing"]
[null,"flow","kg/s",{"$f":"OUT!G610","v":106.66666666666667},null,"lb/h",{"$f":"2.20462*D65*3600","v":846574.07999999996},null,"kg/s",{"$f":"OUT!H610","v":106.66666666666667},null,"lb/h",{"$f":"2.20462*J65*3600","v":846574.07999999996}]
[{"$f":"OUT!G704","v":5},"Upper Interval"]
[{"$f":"OUT!H704","v":5},"Diameter, well","m",{"$f":"G68/3.28083","v":0.45085135976770108},null,"inch",{"$f":"OUT!G727","v":17.75},null,"m",{"$f":"M68/3.28083","v":0.45085135976770108},null,"inch",{"$f":"OUT!H727","v":17.75}]
[null,null,null,null,null,"ft",{"$f":"G67/12","v":1.4791666666666667},null,null,null,null,"ft",{"$f":"M67/12","v":1.4791666666666667}]
[null,"A","sq m",{"$f":"PI()*D67^2/4","v":0.15964548811328749},null,"sq ft",{"$f":"PI()*G68^2/4","v":1.7183993670514486},null,"sq m",{"$f":"PI()*J67^2/4","v":0.15964548811328749},null,"sq ft",{"$f":"PI()*M68^2/4","v":1.7183993670514486}]
[null,"Length interval","m",{"$f":"G70/3.28083","v":1499.9862839586324},null,"ft",{"$f":"OUT!G$724","v":4921.2},null,"m",{"$f":"M70/3.28083","v":1499.9862839586324},null,"ft",{"$f":"OUT!H724","v":4921.2}]
[null,"surface roughness",null,null,null,"ft",{"$f":"G49","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"M49","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D40+0.5*D45*D46*D70","v":119.1140230081826},null,"F",{"$f":"G$40+0.5*G$45*G$46*G70","v":246.40524141472869},null,"C",{"$f":"J40+0.5*J45*J46*J70","v":119.1140230081826},null,"F",{"$f":"M40+0.5*M45*M46*M70","v":246.40524141472869}]
[null,"P.sat","bar",{"$f":"G73/14.50377","v":1.9314114503505992},null,"psia",{"$f":"($AE$6*G72^6+$AF$6*G72^5+$AG$6*G72^4+$AH$6*G72^3+$AI$6*G72^2+$AJ$6*G72+$AK$6)","v":28.01274745125151},null,"bar",{"$f":"M73/14.50377","v":1.9314114503505992},null,"psia",{"$f":"($AE$6*M72^6+$AF$6*M72^5+$AG$6*M72^4+$AH$6*M72^3+$AI$6*M72^2+$AJ$6*M72+$AK$6)","v":28.01274745125151}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" $AD$11*G72^$AE$11/3600","v":1.5772355905262165E-4},null,null,null,null,"lb/ft-s",{"$f":" $AD$11*M72^$AE$11/3600","v":1.5772355905262165E-4}]
[null,"rho,o","kg/m^3",{"$f":"G75*16.01846","v":943.74856318443938},null,"lb/cft",{"$f":"1/($AE$9*G72^6+$AF$9*G72^5+$AG$9*G72^4+$AH$9*G72^3+$AI$9*G72^2+$AJ$9*G72+$AK$9)","v":58.916310505781411},null,"kg/m^3",{"$f":"M75*16.01846","v":943.74856318443938},null,"lb/cft",{"$f":"1/($AE$9*M72^6+$AF$9*M72^5+$AG$9*M72^4+$AH$9*M72^3+$AI$9*M72^2+$AJ$9*M72+$AK$9)","v":58.916310505781411}]
[null,"rho*head","bar",{"$f":"G76/14.50377","v":138.82355494709856},null,"psi",{"$f":"G70*G75/144","v":2013.4649115350794},null,"bar",{"$f":"M76/14.50377","v":138.82355494709856},null,"psi",{"$f":"M70*M75/144","v":2013.4649115350794}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G76+G$39)/G73","v":36.430316372678057},null,null,null,null,null,{"$f":"0.5*(M76+M39)/M73","v":36.430316372678057}]
[null,"rho,correction",null,{"$f":"G78","v":1.0035123811944944},null,null,{"$f":"1+($AC$22*G72^$AD$22)*(G77-1)","v":1.0035123811944944},null,null,{"$f":"M78","v":1.0035123811944944},null,null,{"$f":"1+($AC$22*M72^$AD$22)*(M77-1)","v":1.0035123811944944}]
[null,"mu correction",null,null,null,null,{"$f":"1+($AC$24*G72^$AD$24)*(G77-1)","v":1.0074928519369177},null,null,null,null,null,{"$f":"1+($AC$24*M72^$AD$24)*(M77-1)","v":1.0074928519369177}]
[null,"flow","m^3/s",{"$f":"D$25/(D75*D78)","v":0.11262885914836128},null,"cft/s",{"$f":"G$25/(3600*G75*G78)","v":3.9774450560930754},null,"m^3/s",{"$f":"J$25/(J75*J78)","v":0.11262885914836128},null,"cft/s",{"$f":"M$25/(3600*M75*M78)","v":3.9774450560930754}]
[null,"Velocity, well","m/s",{"$f":"D80/D69","v":0.70549353119480385},null,"fps",{"$f":"G80/G69","v":2.314622044419079},null,"m/s",{"$f":"J80/J69","v":0.70549353119480385},null,"fps",{"$f":"M80/M69","v":2.314622044419079}]
[null,"Re,w",null,{"$f":"G82","v":1273846.0122679181},null,null,{"$f":"G68*G81*G75*G78/(G74*G79)","v":1273846.0122679181},null,null,{"$f":"M82","v":1273846.0122679181},null,null,{"$f":"M68*M81*M75*M78/(M74*M79)","v":1273846.0122679181}]
[null,"friction factor (smooth)",null,{"$f":"IF($A66>0,(0.79*LN(D82)-1.64)^-2,0)","v":1.116133255373747E-2},null,null,{"$f":"IF($A66>0,(0.79*LN(G82)-1.64)^-2,0)","v":1.116133255373747E-2},null,null,{"$f":"IF($A67>0,(0.79*LN(J82)-1.64)^-2,0)","v":1.116133255373747E-2},null,null,{"$f":"IF($A67>0,(0.79*LN(M82)-1.64)^-2,0)","v":1.116133255373747E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG((G71/G68)/3.7+12/G82)","v":8.867644196100338},null,null,null,null,null,{"$f":"-2*LOG((M71/M68)/3.7+12/M82)","v":8.867644196100338}]
[null,null,"v",null,null,null,{"$f":"-2*LOG((G71/G68)/3.7+2.51*G84/G82)","v":8.6958828522365064},null,null,null,null,null,{"$f":"-2*LOG((M71/M68)/3.7+2.51*M84/M82)","v":8.6958828522365064}]
[null,null,"c",null,null,null,{"$f":"-2*LOG((G71/G68)/3.7+2.51*G85/G82)","v":8.7024576228882662},null,null,null,null,null,{"$f":"-2*LOG((M71/M68)/3.7+2.51*M85/M82)","v":8.7024576228882662}]
[null,null,"f",{"$f":"G87","v":1.3205059405737527E-2},null,null,{"$f":"(G84-(G85-G84)^2/(G86-2*G85+G84))^-2","v":1.3205059405737527E-2},null,null,{"$f":"M87","v":1.3205059405737527E-2},null,null,{"$f":"(M84-(M85-M84)^2/(M86-2*M85+M84))^-2","v":1.3205059405737527E-2}]
[null,"friction factor used",null,{"$f":"IF($A66>0,D87,0)","v":1.3205059405737527E-2},null,null,{"$f":"IF($A66>0,G87,0)","v":1.3205059405737527E-2},null,null,{"$f":"IF($A67>0,J87,0)","v":1.3205059405737527E-2},null,null,{"$f":"IF($A67>0,M87,0)","v":1.3205059405737527E-2}]
[null,"friction head loss","m/m",{"$f":"(D88*1/D67)*(D81^2)/(2*D$17)","v":7.4323623807907987E-4},null,"ft/ft",{"$f":"(G88*1/G68)*(G81^2)/(2*G$17)","v":7.4327301348022857E-4},null,"m/m",{"$f":"(J88*1/J67)*(J81^2)/(2*J$17)","v":7.4323623807907987E-4},null,"ft/ft",{"$f":"(M88*1/M68)*(M81^2)/(2*M$17)","v":7.4327301348022857E-4}]
[null,null,"m",{"$f":"D89*D70","v":1.1148441628596324},null,"ft",{"$f":"G89*G70","v":3.6577951539389009},null,"m",{"$f":"J89*J70","v":1.1148441628596324},null,"ft",{"$f":"M89*M70","v":3.6577951539389009}]
[null,null,"bar",{"$f":"G91/14.50377","v":0.10354622287338611},null,"psid",{"$f":"G90*G75*G78/144","v":1.5018106009243311},null,"bar",{"$f":"M91/14.50377","v":0.10354622287338611},null,"psid",{"$f":"M90*M75*M78/144","v":1.5018106009243311}]
[null,"P - bottom upper interval","bar",{"$f":"G92/14.50377","v":141.10791538504631},null,"psi",{"$f":"G$39+G75*G78*G70/144-G91","v":2046.5967499241729},null,"bar",{"$f":"M92/14.50377","v":141.10791538504631},null,"psi",{"$f":"M39+M75*M78*M70/144-M91","v":2046.5967499241729}]
[null,"Intermediate Interval #2"]
[null,"Diameter, well","m",{"$f":"G95/3.28083","v":0.3175009575828881},null,"inch",{"$f":"OUT!G$721","v":12.5},null,"m",{"$f":"M95/3.28083","v":0.3175009575828881},null,"inch",{"$f":"OUT!H721","v":12.5}]
[null,null,null,null,null,"ft",{"$f":"G94/12","v":1.0416666666666667},null,null,null,null,"ft",{"$f":"M94/12","v":1.0416666666666667}]
[null,"A","sq m",{"$f":"PI()*D94^2/4","v":7.9173521182943629E-2},null,"sq ft",{"$f":"PI()*G95^2/4","v":0.85221154882535632},null,"sq m",{"$f":"PI()*J94^2/4","v":7.9173521182943629E-2},null,"sq ft",{"$f":"PI()*M95^2/4","v":0.85221154882535632}]
[null,"Length interval","m",{"$f":"G97/3.28083","v":1499.9862839586324},null,"ft",{"$f":"OUT!G$718","v":4921.2},null,"m",{"$f":"M97/3.28083","v":1499.9862839586324},null,"ft",{"$f":"OUT!H718","v":4921.2}]
[null,"surface roughness",null,null,null,"ft",{"$f":"G$49","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"M49","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$40+D$45*D$46*(D70+0.5*D97)","v":120.02911190614709},null,"F",{"$f":"G$40+G$45*G$46*(G70+0.5*G97)","v":248.05240143106479},null,"C",{"$f":"J$40+J$45*J$46*(J70+0.5*J97)","v":120.02911190614709},null,"F",{"$f":"M$40+M$45*M$46*(M70+0.5*M97)","v":248.05240143106479}]
[null,"P.sat","bar",{"$f":"G100/14.50377","v":1.9883125975055034},null,"psia",{"$f":"($AE$6*G99^6+$AF$6*G99^5+$AG$6*G99^4+$AH$6*G99^3+$AI$6*G99^2+$AJ$6*G99+$AK$6)","v":28.838028602322392},null,"bar",{"$f":"M100/14.50377","v":1.9883125975055034},null,"psia",{"$f":"($AE$6*M99^6+$AF$6*M99^5+$AG$6*M99^4+$AH$6*M99^3+$AI$6*M99^2+$AJ$6*M99+$AK$6)","v":28.838028602322392}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" $AD$11*G99^$AE$11/3600","v":1.5647383846643383E-4},null,null,null,null,"lb/ft-s",{"$f":" $AD$11*M99^$AE$11/3600","v":1.5647383846643383E-4}]
[null,"rho,o","kg/m^3",{"$f":"G102*16.01846","v":943.0128052369954},null,"lb/cft",{"$f":"1/($AE$9*G99^6+$AF$9*G99^5+$AG$9*G99^4+$AH$9*G99^3+$AI$9*G99^2+$AJ$9*G99+$AK$9)","v":58.87037862797019},null,"kg/m^3",{"$f":"M102*16.01846","v":943.0128052369954},null,"lb/cft",{"$f":"1/($AE$9*M99^6+$AF$9*M99^5+$AG$9*M99^4+$AH$9*M99^3+$AI$9*M99^2+$AJ$9*M99+$AK$9)","v":58.87037862797019}]
[null,"rho*head","bar",{"$f":"G103/14.50377","v":138.71532640209278},null,"psi",{"$f":"G97*G102/144","v":2011.8951896108811},null,"bar",{"$f":"M103/14.50377","v":138.71532640209278},null,"psi",{"$f":"M97*M102/144","v":2011.8951896108811}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G92+0.5*G103)/G100","v":105.85135297645779},null,null,null,null,null,{"$f":"(M92+0.5*M103)/M100","v":105.85135297645779}]
[null,"rho,correction",null,{"$f":"G105","v":1.0108120979030477},null,null,{"$f":"1+($AC$22*G99^$AD$22)*(G104-1)","v":1.0108120979030477},null,null,{"$f":"M105","v":1.0108120979030477},null,null,{"$f":"1+($AC$22*M99^$AD$22)*(M104-1)","v":1.0108120979030477}]
[null,"mu correction",null,null,null,null,{"$f":"1+($AC$24*G99^$AD$24)*(G104-1)","v":1.0230380541044959},null,null,null,null,null,{"$f":"1+($AC$24*M99^$AD$24)*(M104-1)","v":1.0230380541044959}]
[null,"flow","m^3/s",{"$f":"D$25/(D102*D105)","v":0.11190273530496356},null,"cft/s",{"$f":"G$25/(3600*G102*G105)","v":3.9518022704618265},null,"m^3/s",{"$f":"J$25/(J102*J105)","v":0.11190273530496356},null,"cft/s",{"$f":"M$25/(3600*M102*M105)","v":3.9518022704618265}]
[null,"Velocity, well","m/s",{"$f":"IF($A$66>4,D107/D96,0)","v":1.413385859729462},null,"fps",{"$f":"IF($A$66>4,G107/G96,0)","v":4.6371141953060642},null,"m/s",{"$f":"IF($A$67>4,J107/J96,0)","v":1.413385859729462},null,"fps",{"$f":"IF($A$67>4,M107/M96,0)","v":4.6371141953060642}]
[null,"Re,well",null,{"$f":"G109","v":1795602.8800068495},null,null,{"$f":"G95*G108*G102*G105/(G101*G106)","v":1795602.8800068495},null,null,{"$f":"M109","v":1795602.8800068495},null,null,{"$f":"M95*M108*M102*M105/(M101*M106)","v":1795602.8800068495}]
[null,"friction factor (smooth)",null,{"$f":"IF($A$66>4,(0.79*LN(D109)-1.64)^-2,0)","v":1.0548212403926631E-2},null,null,{"$f":"IF($A$66>4,(0.79*LN(G109)-1.64)^-2,0)","v":1.0548212403926631E-2},null,null,{"$f":"IF($A$67>4,(0.79*LN(J109)-1.64)^-2,0)","v":1.0548212403926631E-2},null,null,{"$f":"IF($A$67>4,(0.79*LN(M109)-1.64)^-2,0)","v":1.0548212403926631E-2}]
[null,"Serghide","a",null,null,null,{"$f":"IF($A$66>4,-2*LOG((G98/G95)/3.7+12/G109),0)","v":8.6820339128728907},null,null,null,null,null,{"$f":"IF($A$67>4,-2*LOG((M98/M95)/3.7+12/M109),0)","v":8.6820339128728907}]
[null,null,"v",null,null,null,{"$f":"IF($A$66>4,-2*LOG((G98/G95)/3.7+2.51*G111/G109),0)","v":8.5839203788072531},null,null,null,null,null,{"$f":"IF($A$67>4,-2*LOG((M98/M95)/3.7+2.51*M111/M109),0)","v":8.5839203788072531}]
[null,null,"c",null,null,null,{"$f":"IF($A$66>4,-2*LOG((G98/G95)/3.7+2.51*G112/G109),0)","v":8.5862567982835039},null,null,null,null,null,{"$f":"IF($A$67>4,-2*LOG((M98/M95)/3.7+2.51*M112/M109),0)","v":8.5862567982835039}]
[null,null,"f",{"$f":"G114","v":1.3564311385761496E-2},null,null,{"$f":"IF($A$66>4,(G111-(G112-G111)^2/(G113-2*G112+G111))^-2,0)","v":1.3564311385761496E-2},null,null,{"$f":"M114","v":1.3564311385761496E-2},null,null,{"$f":"IF($A$67>4,(M111-(M112-M111)^2/(M113-2*M112+M111))^-2,0)","v":1.3564311385761496E-2}]
[null,"friction factor used",null,{"$f":"IF($A$66>4,D114,0)","v":1.3564311385761496E-2},null,null,{"$f":"IF($A$66>4,G114,0)","v":1.3564311385761496E-2},null,null,{"$f":"IF($A$67>4,J114,0)","v":1.3564311385761496E-2},null,null,{"$f":"IF($A$67>4,M114,0)","v":1.3564311385761496E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A$66>4,(D115*1/D94)*(D108^2)/(2*D$17),0)","v":4.3511897699229831E-3},null,"ft/ft",{"$f":"IF($A$66>4,(G115*1/G95)*(G108^2)/(2*G$17),0)","v":4.3514050672148379E-3},null,"m/m",{"$f":"IF($A$67>4,(J115*1/J94)*(J108^2)/(2*J$17),0)","v":4.3511897699229831E-3},null,"ft/ft",{"$f":"IF($A$67>4,(M115*1/M95)*(M108^2)/(2*M$17),0)","v":4.3514050672148379E-3}]
[null,null,"m",{"$f":"D116*D97","v":6.5267249737855924},null,"ft",{"$f":"G116*G97","v":21.414134616777659},null,"m",{"$f":"J116*J97","v":6.5267249737855924},null,"ft",{"$f":"M116*M97","v":21.414134616777659}]
[null,null,"bar",{"$f":"G118/14.50377","v":0.61013282758166998},null,"psi",{"$f":"G117*G102*G105/144","v":8.8492262006941971},null,"bar",{"$f":"M118/14.50377","v":0.61013282758166998},null,"psi",{"$f":"M117*M102*M105/144","v":8.8492262006941971}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G119/14.50377","v":280.71291264927004},null,"psi",{"$f":"G92+G97*G102*G105/144 -G118","v":4071.395521095103},null,"bar",{"$f":"M119/14.50377","v":280.71291264927004},null,"psi",{"$f":"M92+M97*M102*M105/144 -M118","v":4071.395521095103}]
[null,"Intermediate Interval #1"]
[null,"Diameter, well","m",{"$f":"G122/3.28083","v":0.22225067030802165},null,"inch",{"$f":"OUT!G$715","v":8.75},null,"m",{"$f":"M122/3.28083","v":0.22225067030802165},null,"inch",{"$f":"OUT!H715","v":8.75}]
[null,null,null,null,null,"ft",{"$f":"G121/12","v":0.72916666666666663},null,null,null,null,"ft",{"$f":"M121/12","v":0.72916666666666663}]
[null,"A","sq m",{"$f":"PI()*D121^2/4","v":3.879502537964237E-2},null,"sq ft",{"$f":"PI()*G122^2/4","v":0.41758365892442445},null,"sq m",{"$f":"PI()*J121^2/4","v":3.879502537964237E-2},null,"sq ft",{"$f":"PI()*M122^2/4","v":0.41758365892442445}]
[null,"Length interval","m",{"$f":"G124/3.28083","v":1499.9862839586324},null,"ft",{"$f":"OUT!G712","v":4921.2},null,"m",{"$f":"M124/3.28083","v":1499.9862839586324},null,"ft",{"$f":"OUT!H712","v":4921.2}]
[null,"surface roughness",null,null,null,"ft",{"$f":"G$49","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"M49","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D$40+D$45*D$46*(D70+D97+0.5*D124)","v":120.9442008041116},null,"F",{"$f":"G$40+G$45*G$46*(G70+G97+0.5*G124)","v":249.6995614474009},null,"C",{"$f":"J$40+J$45*J$46*(J70+J97+0.5*J124)","v":120.9442008041116},null,"F",{"$f":"M$40+M$45*M$46*(M70+M97+0.5*M124)","v":249.6995614474009}]
[null,"P.sat","bar",{"$f":"G127/14.50377","v":2.0465777830357044},null,"psia",{"$f":"($AE$6*G126^6+$AF$6*G126^5+$AG$6*G126^4+$AH$6*G126^3+$AI$6*G126^2+$AJ$6*G126+$AK$6)","v":29.683093452259758},null,"bar",{"$f":"M127/14.50377","v":2.0465777830357044},null,"psia",{"$f":"($AE$6*M126^6+$AF$6*M126^5+$AG$6*M126^4+$AH$6*M126^3+$AI$6*M126^2+$AJ$6*M126+$AK$6)","v":29.683093452259758}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" $AD$11*G126^$AE$11/3600","v":1.5524219331598468E-4},null,null,null,null,"lb/ft-s",{"$f":" $AD$11*M126^$AE$11/3600","v":1.5524219331598468E-4}]
[null,"rho,o","kg/m^3",{"$f":"G129*16.01846","v":942.27372712931231},null,"lb/cft",{"$f":"1/($AE$9*G126^6+$AF$9*G126^5+$AG$9*G126^4+$AH$9*G126^3+$AI$9*G126^2+$AJ$9*G126+$AK$9)","v":58.824239479282795},null,"kg/m^3",{"$f":"M129*16.01846","v":942.27372712931231},null,"lb/cft",{"$f":"1/($AE$9*M126^6+$AF$9*M126^5+$AG$9*M126^4+$AH$9*M126^3+$AI$9*M126^2+$AJ$9*M126+$AK$9)","v":58.824239479282795}]
[null,"rho*head","bar",{"$f":"G130/14.50377","v":138.60660946805484},null,"psi",{"$f":"G124*G129/144","v":2010.3183842044896},null,"bar",{"$f":"M130/14.50377","v":138.60660946805484},null,"psi",{"$f":"M124*M129/144","v":2010.3183842044896}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G119+0.5*G130)/G127","v":171.02512315174053},null,null,null,null,null,{"$f":"(M119+0.5*M130)/M127","v":171.02512315174053}]
[null,"rho,correction",null,{"$f":"G132","v":1.0182324532849778},null,null,{"$f":"1+($AC$22*G126^$AD$22)*(G131-1)","v":1.0182324532849778},null,null,{"$f":"M132","v":1.0182324532849778},null,null,{"$f":"1+($AC$22*M126^$AD$22)*(M131-1)","v":1.0182324532849778}]
[null,"mu correction",null,null,null,null,{"$f":"1+($AC$24*G126^$AD$24)*(G131-1)","v":1.0388038327374376},null,null,null,null,null,{"$f":"1+($AC$24*M126^$AD$24)*(M131-1)","v":1.0388038327374376}]
[null,"flow","m^3/s",{"$f":"D$25/(D129*D132)","v":0.11117437757265117},null,"cft/s",{"$f":"G$25/(3600*G129*G132)","v":3.9260805958984979},null,"m^3/s",{"$f":"J$25/(J129*J132)","v":0.11117437757265117},null,"cft/s",{"$f":"M$25/(3600*M129*M132)","v":3.9260805958984979}]
[null,"Velocity, well","m/s",{"$f":"IF($A66>3,D134/D123,0)","v":2.8656864246050926},null,"fps",{"$f":"IF($A$66>3,G134/G123,0)","v":9.4019018991570551},null,"m/s",{"$f":"IF($A67>3,J134/J123,0)","v":2.8656864246050926},null,"fps",{"$f":"IF($A$67>3,M134/M123,0)","v":9.4019018991570551}]
[null,"Re,well",null,{"$f":"G136","v":2546258.3424725784},null,null,{"$f":"G122*G135*G129*G132/(G128*G133)","v":2546258.3424725784},null,null,{"$f":"M136","v":2546258.3424725784},null,null,{"$f":"M122*M135*M129*M132/(M128*M133)","v":2546258.3424725784}]
[null,"friction factor (smooth)",null,{"$f":"IF($A66>3,(0.79*LN(D136)-1.64)^-2,0)","v":9.9748334752160408E-3},null,null,{"$f":"IF($A$66>3,(0.79*LN(G136)-1.64)^-2,0)","v":9.9748334752160408E-3},null,null,{"$f":"IF($A67>3,(0.79*LN(J136)-1.64)^-2,0)","v":9.9748334752160408E-3},null,null,{"$f":"IF($A67>3,(0.79*LN(M136)-1.64)^-2,0)","v":9.9748334752160408E-3}]
[null,"Serghide","a",null,null,null,{"$f":"IF($A$66>3,-2*LOG((G125/G122)/3.7+12/G136),0)","v":8.4392032957528595},null,null,null,null,null,{"$f":"IF($A67>3,-2*LOG((M125/M122)/3.7+12/M136),0)","v":8.4392032957528595}]
[null,null,"v",null,null,null,{"$f":"IF($A$66>3,-2*LOG((G125/G122)/3.7+2.51*G138/G136),0)","v":8.3887606315643506},null,null,null,null,null,{"$f":"IF($A67>3,-2*LOG((M125/M122)/3.7+2.51*M138/M136),0)","v":8.3887606315643506}]
[null,null,"c",null,null,null,{"$f":"IF($A$66>3,-2*LOG((G125/G122)/3.7+2.51*G139/G136),0)","v":8.3894366100583593},null,null,null,null,null,{"$f":"IF($A67>3,-2*LOG((M125/M122)/3.7+2.51*M139/M136),0)","v":8.3894366100583593}]
[null,null,"f",{"$f":"G141","v":1.4208077968449369E-2},null,null,{"$f":"IF($A$66>3,(G138-(G139-G138)^2/(G140-2*G139+G138))^-2,0)","v":1.4208077968449369E-2},null,null,{"$f":"M141","v":1.4208077968449369E-2},null,null,{"$f":"IF($A67>3,(M138-(M139-M138)^2/(M140-2*M139+M138))^-2,0)","v":1.4208077968449369E-2}]
[null,"friction factor used",null,{"$f":"IF($A66>3,D141,0)","v":1.4208077968449369E-2},null,null,{"$f":"IF($A$66>3,G141,0)","v":1.4208077968449369E-2},null,null,{"$f":"IF($A67>3,J141,0)","v":1.4208077968449369E-2},null,null,{"$f":"IF($A67>3,M141,0)","v":1.4208077968449369E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A66>3,(D142*1/D121)*(D135^2)/(2*D$17),0)","v":2.676599632068127E-2},null,"ft/ft",{"$f":"IF($A$66>3,(G142*1/G122)*(G135^2)/(2*G$17),0)","v":2.6767320704775353E-2},null,"m/m",{"$f":"IF($A67>3,(J142*1/J121)*(J135^2)/(2*J$17),0)","v":2.676599632068127E-2},null,"ft/ft",{"$f":"IF($A67>3,(M142*1/M122)*(M135^2)/(2*M$17),0)","v":2.6767320704775353E-2}]
[null,null,"m",{"$f":"D143*D124","v":40.148627357509127},null,"ft",{"$f":"G143*G124","v":131.72733865234048},null,"m",{"$f":"J143*J124","v":40.148627357509127},null,"ft",{"$f":"M143*M124","v":131.72733865234048}]
[null,null,"bar",{"$f":"G145/14.50377","v":3.7777722949875061},null,"psi",{"$f":"G144*G129*G132/144","v":54.791940478870941},null,"bar",{"$f":"M145/14.50377","v":3.7777722949875061},null,"psi",{"$f":"M144*M129*M132/144","v":54.791940478870941}]
[null,"P - bottom of intermediate interval","bar",{"$f":"G146/14.50377","v":418.06888835445284},null,"psi",{"$f":"G119+G124*G129*G132/144 -G145","v":6063.5750008486621},null,"bar",{"$f":"M146/14.50377","v":418.06888835445284},null,"psi",{"$f":"M119+M124*M129*M132/144 -M145","v":6063.5750008486621}]
[null,"Injection Interval"]
[null,"Diameter, well","m",{"$f":"G149/3.28083","v":0.21590065115636389},null,"inch",{"$f":"IF(A151=0,OUT!G709,OUT!G710)","v":8.5},null,"m",{"$f":"M149/3.28083","v":0.21590065115636389},null,"inch",{"$f":"IF(A152=0,OUT!H709,OUT!H710)","v":8.5}]
[null,null,null,null,null,"ft",{"$f":"G148/12","v":0.70833333333333337},null,null,null,null,"ft",{"$f":"M148/12","v":0.70833333333333337}]
[null,"A","sq m",{"$f":"PI()*D148^2/4","v":3.6609836194993126E-2},null,"sq ft",{"$f":"PI()*G149^2/4","v":0.39406262017684474},null,"sq m",{"$f":"PI()*J148^2/4","v":3.6609836194993126E-2},null,"sq ft",{"$f":"PI()*M149^2/4","v":0.39406262017684474}]
[{"$f":"IN!A87","v":1},"Length interval","m",{"$f":"G151/3.28083","v":499.99542798621127},null,"ft",{"$f":"OUT!G706","v":1640.4000000000015},null,"m",{"$f":"M151/3.28083","v":499.99542798621127},null,"ft",{"$f":"OUT!H706","v":1640.4000000000015}]
[{"$f":"IN!B87","v":1},"surface roughness",null,null,null,"ft",{"$f":"IF($A151=0,G50,G51)","v":0.02},null,null,null,null,"ft",{"$f":"IF($A152=0,M50,M51)","v":0.02}]
[null,"T*","C",{"$f":"D$40+D$45*D46*(D70+D97+D124+0.5*D151)","v":121.55426006942126},null,"F",{"$f":"G$40+G$45*G$46*(G70+G97+G124+0.5*G151)","v":250.79766812495828},null,"C",{"$f":"J$40+J$45*J46*(J70+J97+J124+0.5*J151)","v":121.55426006942126},null,"F",{"$f":"M$40+M$45*M46*(M70+M97+M124+0.5*M151)","v":250.79766812495828}]
[null,"P.sat","bar",{"$f":"G154/14.50377","v":2.0861911179860266},null,"psia",{"$f":"($AE$6*G153^6+$AF$6*G153^5+$AG$6*G153^4+$AH$6*G153^3+$AI$6*G153^2+$AJ$6*G153+$AK$6)","v":30.257636151312195},null,"bar",{"$f":"M154/14.50377","v":2.0861911179860266},null,"psia",{"$f":"($AE$6*M153^6+$AF$6*M153^5+$AG$6*M153^4+$AH$6*M153^3+$AI$6*M153^2+$AJ$6*M153+$AK$6)","v":30.257636151312195}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":" $AD$11*G153^$AE$11/3600","v":1.5443095131225306E-4},null,null,null,null,"lb/ft-s",{"$f":" $AD$11*M153^$AE$11/3600","v":1.5443095131225306E-4}]
[null,"rho,o","kg/m^3",{"$f":"G156*16.01846","v":941.77916258085702},null,"lb/cft",{"$f":"1/($AE$9*G153^6+$AF$9*G153^5+$AG$9*G153^4+$AH$9*G153^3+$AI$9*G153^2+$AJ$9*G153+$AK$9)","v":58.793364816646353},null,"kg/m^3",{"$f":"M156*16.01846","v":941.77916258085702},null,"lb/cft",{"$f":"1/($AE$9*M153^6+$AF$9*M153^5+$AG$9*M153^4+$AH$9*M153^3+$AI$9*M153^2+$AJ$9*M153+$AK$9)","v":58.793364816646353}]
[null,"rho*head","bar",{"$f":"G157/14.50377","v":46.177953332337985},null,"psi",{"$f":"G151*G156/144","v":669.75441420296363},null,"bar",{"$f":"M157/14.50377","v":46.177953332337985},null,"psi",{"$f":"M151*M156/144","v":669.75441420296363}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G146+0.5*G157)/G154","v":211.46569996257489},null,null,null,null,null,{"$f":"(M146+0.5*M157)/M154","v":211.46569996257489}]
[null,"rho,correction",null,{"$f":"G159","v":1.0231623109151742},null,null,{"$f":"1+($AC$22*G153^$AD$22)*(G158-1)","v":1.0231623109151742},null,null,{"$f":"M159","v":1.0231623109151742},null,null,{"$f":"1+($AC$22*M153^$AD$22)*(M158-1)","v":1.0231623109151742}]
[null,"mu correction",null,null,null,null,{"$f":"1+($AC$24*G153^$AD$24)*(G158-1)","v":1.0492578796825496},null,null,null,null,null,{"$f":"1+($AC$24*M153^$AD$24)*(M158-1)","v":1.0492578796825496}]
[null,"flow","m^3/s",{"$f":"D$25/(D156*D159)","v":0.11069681164771857},null,"cft/s",{"$f":"G$25/(3600*G156*G159)","v":3.9092155380310505},null,"m^3/s",{"$f":"J$25/(J156*J159)","v":0.11069681164771857},null,"cft/s",{"$f":"M$25/(3600*M156*M159)","v":3.9092155380310505}]
[null,"Velocity, well","m/s",{"$f":"IF($A66>1,D161/D150,0)","v":3.0236904382232064},null,"fps",{"$f":"IF($A66>1,G161/G150,0)","v":9.920290171842991},null,"m/s",{"$f":"J161/J150","v":3.0236904382232064},null,"fps",{"$f":"IF($A67>1,M161/M150,0)","v":9.920290171842991}]
[null,"Re,w",null,{"$f":"G163","v":2608665.048300684},null,null,{"$f":"G149*G162*G156*G159/(G155*G160)","v":2608665.048300684},null,null,{"$f":"M163","v":2608665.048300684},null,null,{"$f":"M149*M162*M156*M159/(M155*M160)","v":2608665.048300684}]
[null,"friction factor (smooth)",null,{"$f":"IF($A66>1,(0.79*LN(D163)-1.64)^-2,0)","v":9.936829182837531E-3},null,null,{"$f":"IF($A66>1,(0.79*LN(G163)-1.64)^-2,0)","v":9.936829182837531E-3},null,null,{"$f":"IF($A67>1,(0.79*LN(J163)-1.64)^-2,0)","v":9.936829182837531E-3},null,null,{"$f":"IF($A67>1,(0.79*LN(M163)-1.64)^-2,0)","v":9.936829182837531E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG((G152/G149)/3.7+12/G163)","v":4.2342953895523987},null,null,null,null,null,{"$f":"-2*LOG((M152/M149)/3.7+12/M163)","v":4.2342953895523987}]
[null,null,"v",null,null,null,{"$f":"-2*LOG((G152/G149)/3.7+2.51*G165/G163)","v":4.2343552151401509},null,null,null,null,null,{"$f":"-2*LOG((M152/M149)/3.7+2.51*M165/M163)","v":4.2343552151401509}]
[null,null,"c",null,null,null,{"$f":"-2*LOG((G152/G149)/3.7+2.51*G166/G163)","v":4.2343552085917642},null,null,null,null,null,{"$f":"-2*LOG((M152/M149)/3.7+2.51*M166/M163)","v":4.2343552085917642}]
[null,null,"f",{"$f":"G168","v":5.5773182412521438E-2},null,null,{"$f":"IF($A66>1,(G165-(G166-G165)^2/(G167-2*G166+G165))^-2,0)","v":5.5773182412521438E-2},null,null,{"$f":"M168","v":5.5773182412521438E-2},null,null,{"$f":"IF($A67>1,(M165-(M166-M165)^2/(M167-2*M166+M165))^-2,0)","v":5.5773182412521438E-2}]
[null,"friction factor used",null,{"$f":"IF($A66>0,D168,0)","v":5.5773182412521438E-2},null,null,{"$f":"IF($A66>0,G168,0)","v":5.5773182412521438E-2},null,null,{"$f":"IF($A67>0,J168,0)","v":5.5773182412521438E-2},null,null,{"$f":"IF($A67>0,M168,0)","v":5.5773182412521438E-2}]
[{"$f":"OUT!A327","v":0},"friction head loss","m/m",{"$f":"IF($A66>1,(D169*1/D148)*(D162^2)/(2*D$17),0)*IF(A170=0,1,1/3)","v":0.12041482420857319},null,"ft/ft",{"$f":"IF($A66>1,(G169*1/G149)*(G162^2)/(2*G$17),0)*IF(A170=0,1,1/3)","v":0.12042078234575443},null,"m/m",{"$f":"IF($A67>1,(J169*1/J148)*(J162^2)/(2*J$17),0)*IF(A171=0,1,1/3)","v":0.12041482420857319},null,"ft/ft",{"$f":"IF($A67>1,(M169*1/M149)*(M162^2)/(2*M$17),0)*IF(A171=0,1,1/3)","v":0.12042078234575443}]
[{"$f":"OUT!A328","v":0},null,"m",{"$f":"D170*D151","v":60.206861566049945},null,"ft",{"$f":"G170*G151","v":197.53825135997573},null,"m",{"$f":"J170*J151","v":60.206861566049945},null,"ft",{"$f":"M170*M151","v":197.53825135997573}]
[null,null,"bar",{"$f":"G172/14.50377","v":5.6895859047020529},null,"psi",{"$f":"G171*G156*G159/144","v":82.520445357040487},null,"bar",{"$f":"M172/14.50377","v":5.6895859047020529},null,"psi",{"$f":"M171*M156*M159/144","v":82.520445357040487}]
[]
[null,"Bottom hole pressure injection well - no pumping","bar",{"$f":"G174/14.50377","v":459.62684389459884},null,"psi",{"$f":"G146+G156*G159*G151/144-G172","v":6666.3220296731652},null,"bar",{"$f":"M174/14.50377","v":459.62684389459884},null,"psi",{"$f":"M146+M156*M159*M151/144-M172","v":6666.3220296731652}]
[]
[null,"∆P reservoir @ injection well","kPa",{"$f":"D177*100","v":2334.7697322833992},null,"psi",{"$f":"G27","v":338.62963199999996},null,"kPa",{"$f":"J177*100","v":2334.7697322833992},null,"psi",{"$f":"M27","v":338.62963199999996}]
[null,null,"bar",{"$f":"D27","v":23.347697322833994},null,"psi",{"$f":"G176","v":338.62963199999996},null,"bar",{"$f":"J27","v":23.347697322833994},null,"psi",{"$f":"M176","v":338.62963199999996}]
[]
[null,"Injection pumping"]
[null,"Excess pressure","bar",{"$f":"D174-D16","v":-1.0732723795899233},null,"psi",{"$f":"G174-G16","v":-15.566495740925347},null,null,{"$f":"J174-J16","v":-1.0732723795899233},null,null,{"$f":"M174-M16","v":-15.566495740925347}]
[null,"Reservoir Buildup","bar",{"$f":"D177","v":23.347697322833994},null,"psi",{"$f":"G177","v":338.62963199999996},null,"bar",{"$f":"J177","v":23.347697322833994},null,"psi",{"$f":"M177","v":338.62963199999996}]
[null,"Additional excess pressure needed","bar",{"$f":"IN!H145","v":6.8947590867753691E-2},null,"psi",{"$f":"IN!H144","v":1},null,"bar",{"$f":"IN!I145","v":6.8947590867753691E-2},null,"psi",{"$f":"IN!I144","v":1}]
[null,"Injection pump head used","bar",{"$f":"IF(D180-D181>1,D182,-D180+D181+D182)","v":24.489917293291672},null,"psi",{"$f":"IF(G180-G181>1,G182,-G180+G181+G182)","v":355.19612774092531},null,"bar",{"$f":"IF(J180-J181>1,J182,-J180+J181+J182)","v":24.489917293291672},null,"psi",{"$f":"IF(M180-M181>1,M182,-M180+M181+M182)","v":355.19612774092531}]
[null,"density, rho","kg/m^3",{"$f":"D42","v":944.11519763700517},null,"lb/cft",{"$f":"G42","v":58.939198751752983},null,"kg/m^3",{"$f":"J42","v":944.11519763700517},null,"lb/cft",{"$f":"M42","v":58.939198751752983}]
[null,null,"m",{"$f":"G185/3.28083","v":264.51040447802535},null,"ft",{"$f":"G183*144/G184","v":867.81367032363983},null,"m",{"$f":"M185/3.28083","v":264.51040447802535},null,"ft",{"$f":"M183*144/M184","v":867.81367032363983}]
[null,"P,inject -bottomhole used","bar",{"$f":"(D174+D183)","v":484.11676118789052},null,"psia",{"$f":"(G174+G183)","v":7021.5181574140906},null,"bar",{"$f":"(J174+J183)","v":484.11676118789052},null,"psia",{"$f":"(M174+M183)","v":7021.5181574140906}]
[]
[null," Injection Flow ","kg/s",{"$f":"D25*D47","v":417.05136656161699},null,"lb/h",{"$f":"OUT!G123","v":3309983.2214966593},null,"kg/s",{"$f":"J25*J47","v":417.05136656161699},null,"lb/h",{"$f":"OUT!H123","v":3309983.2214966593}]
[null,"Pump Efficiency",null,null,null,null,{"$f":"IN!H117","v":0.67500000000000004},null,null,null,null,null,{"$f":"IN!I117","v":0.67500000000000004}]
[null,"Total Injection Pump Power",null,null,null,"hp",{"$f":"(G185*G188/(60*33000))/G189","v":2149.2320899039887},null,null,null,null,null,{"$f":"(M185*M188/(60*33000))/M189","v":2149.2320899039887}]
[null,null,"kW",{"$f":"G191","v":1602.6823694414045},null,"kW",{"$f":"G190*0.7457","v":1602.6823694414045},null,"kW",{"$f":"M191","v":1602.6823694414045},null,"kW",{"$f":"M190*0.7457","v":1602.6823694414045}]
[]
[null,"Production Pumping"]
[null,"Prod well bottomhole"]
[null,"P,reservoir*","bar",{"$f":"IF(IN!$A$4=1,D186-D181-D182,D14)","v":460.70011627418876},null,"psia",{"$f":"IF(IN!$A$4=1,G186-G181-G182,G14)","v":6681.8885254140905},null,"bar",{"$f":"IF(IN!$A$4=1,J186-J181-J182,J14)","v":460.70011627418876},null,"psia",{"$f":"IF(IN!$A$4=1,M186-M181-M182,M14)","v":6681.8885254140905}]
[null,"Prod well - P,bottomhole","bar",{"$f":"D195-D21","v":443.18934328206325},null,"psia",{"$f":"G195-G21","v":6427.9163014140904},null,"bar",{"$f":"J195-J21","v":443.18934328206325},null,"psia",{"$f":"M195-M21","v":6427.9163014140904}]
[null,"well head pressure/pump suction"]
[null,"Temp","C",{"$f":"D30","v":220.93290104160386},null,"F",{"$f":"G30","v":429.67922187488693},null,"C",{"$f":"J30","v":220.93290104160386},null,"F",{"$f":"M30","v":429.67922187488693}]
[null,null,"K",{"$f":"D198+273","v":493.93290104160383},null,null,null,null,"K",{"$f":"J198+273","v":493.93290104160383}]
[null,"P.sat","bar",{"$f":"G200/14.50377","v":23.609135425101922},null,"psia",{"$f":"($AE$6*G198^6+$AF$6*G198^5+$AG$6*G198^4+$AH$6*G198^3+$AI$6*G198^2+$AJ$6*G198+$AK$6)","v":342.4214701045305},null,"bar",{"$f":"M200/14.50377","v":23.609135425101922},null,"psia",{"$f":"($AE$6*M198^6+$AF$6*M198^5+$AG$6*M198^4+$AH$6*M198^3+$AI$6*M198^2+$AJ$6*M198+$AK$6)","v":342.4214701045305}]
[null,"Pressure decrease to pump suction"]
[null,"dP","bar",{"$f":"D196-(D32+D33)","v":416.13282831357367},null,"psia",{"$f":"G196-(G32+G33)","v":6035.4948313095601},null,"bar",{"$f":"J196-(J32+J33)","v":416.13282831357367},null,"psia",{"$f":"M196-(M32+M33)","v":6035.4948313095601}]
[null,"Friction below pump"]
[null,"Production Zone"]
[null,"Diameter, well","m",{"$f":"G206/3.28083","v":0.21590065115636389},null,"inch",{"$f":"IF(A209=0,OUT!G655,OUT!G656)","v":8.5},null,"m",{"$f":"M206/3.28083","v":0.21590065115636389},null,"inch",{"$f":"IF(A210=0,OUT!H655,OUT!H656)","v":8.5}]
[null,null,null,null,null,"ft",{"$f":"G205/12","v":0.70833333333333337},null,null,null,null,"ft",{"$f":"M205/12","v":0.70833333333333337}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D205^2/4","v":3.6609836194993126E-2},null,"sq ft",{"$f":"PI()*G206^2/4","v":0.39406262017684474},null,"sq m",{"$f":"PI()*J205^2/4","v":3.6609836194993126E-2},null,"sq ft",{"$f":"PI()*M206^2/4","v":0.39406262017684474}]
[null,"Length","m",{"$f":"G208/3.28083","v":499.99542798621127},null,"ft",{"$f":"OUT!G652","v":1640.4000000000015},null,"m",{"$f":"M208/3.28083","v":499.99542798621127},null,"ft",{"$f":"OUT!H652","v":1640.4000000000015}]
[{"$f":"IN!A86","v":1},"surface roughness",null,null,null,"ft",{"$f":"IF($A209=0,G50,G51)","v":0.02},null,null,null,null,"ft",{"$f":"IF($A210=0,M50,M51)","v":0.02}]
[{"$f":"IN!B86","v":1},"T,r","C",{"$f":"IN!G5","v":225},null,"F",{"$f":"IN!G6","v":437},null,"C",{"$f":"D210","v":225},null,"F",{"$f":"G210","v":437}]
[null,"T,avg","C",{"$f":"D210-0.5*D45*D208","v":224.79664691156344},null,"F",{"$f":"G210-0.5*G45*G208","v":436.63396444081422},null,"C",{"$f":"J210-0.5*J45*J208","v":224.79664691156344},null,"F",{"$f":"M210-0.5*M45*M208","v":436.63396444081422}]
[null,"P.sat","bar",{"$f":"G212/14.50377","v":25.396662517650995},null,"psia",{"$f":"($AE$6*G211^6+$AF$6*G211^5+$AG$6*G211^4+$AH$6*G211^3+$AI$6*G211^2+$AJ$6*G211+$AK$6)","v":368.34735192363098},null,"bar",{"$f":"M212/14.50377","v":25.396662517650995},null,"psia",{"$f":"($AE$6*M211^6+$AF$6*M211^5+$AG$6*M211^4+$AH$6*M211^3+$AI$6*M211^2+$AJ$6*M211+$AK$6)","v":368.34735192363098}]
[null,"rho","kg/m^3",{"$f":"(G213/2.20462)*35.3146","v":833.95467963706324},null,"lb/cft",{"$f":"1/($AE$9*G211^6+$AF$9*G211^5+$AG$9*G211^4+$AH$9*G211^3+$AI$9*G211^2+$AJ$9*G211+$AK$9)","v":52.062126310972296},null,"kg/m^3",{"$f":"(M213/2.20462)*35.3146","v":833.95467963706324},null,"lb/cft",{"$f":"1/($AE$9*M211^6+$AF$9*M211^5+$AG$9*M211^4+$AH$9*M211^3+$AI$9*M211^2+$AJ$9*M211+$AK$9)","v":52.062126310972296}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G196-0.5*G213*G208/144)/G212","v":16.645644593201951},null,null,null,null,null,{"$f":"(M196-0.5*M213*M208/144)/M212","v":16.645644593201951}]
[null,"rho,correction",null,{"$f":"G215","v":1.0456894877865415},null,null,{"$f":"1+($AC$22*G211^$AD$22)*(G214-1)","v":1.0456894877865415},null,null,{"$f":"M215","v":1.0456894877865415},null,null,{"$f":"1+($AC$22*M211^$AD$22)*(M214-1)","v":1.0456894877865415}]
[null,"mu correction",null,null,null,null,{"$f":"1+($AC$24*G211^$AD$24)*(G214-1)","v":1.088124107321828},null,null,null,null,null,{"$f":"1+($AC$24*M211^$AD$24)*(M214-1)","v":1.088124107321828}]
[null,"rho","kg/m^3",{"$f":"D213*D215","v":872.05764178686991},null,"lb/cft",{"$f":"G213*G215","v":54.440818195198844},null,"kg/m^3",{"$f":"J213*J215","v":872.05764178686991},null,"lb/cft",{"$f":"M213*M215","v":54.440818195198844}]
[null,"volumetric flow","m^3/s",{"$f":"D$19/D217","v":9.1737055174561419E-2},null,"cfs",{"$f":"(G$19/G217)/3600","v":3.2396574086675662},null,"m^3/s",{"$f":"J$19/J217","v":9.1737055174561419E-2},null,"cfs",{"$f":"(M$19/M217)/3600","v":3.2396574086675662}]
[null,"Velocity","m/s",{"$f":"D218/D207","v":2.5058034864167915},null,"fps",{"$f":"G218/G207","v":8.2211741048001326},null,"m/s",{"$f":"J218/J207","v":2.5058034864167915},null,"fps",{"$f":"M218/M207","v":8.2211741048001326}]
[null,"viscosity","kg/m-s",{"$f":"G220*3.28083/2.20462","v":1.2898960191338782E-4},null,"lb/ft-s",{"$f":"G216* $AD$11*G211^$AE$11/3600","v":8.6677168939046831E-5},null,"kg/m-s",{"$f":"M220*3.28083/2.20462","v":1.2898960191338782E-4},null,"lb/ft-s",{"$f":"M216* $AD$11*M211^$AE$11/3600","v":8.6677168939046831E-5}]
[null,"Re,w",null,{"$f":"G221","v":3497749.5460208594},null,null,{"$f":"G206*G219*G213/G220","v":3497749.5460208594},null,null,{"$f":"M221","v":3497749.5460208594},null,null,{"$f":"M206*M219*M213/M220","v":3497749.5460208594}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D221)-1.64)^-2","v":9.4932544852018592E-3},null,null,{"$f":"(0.79*LN(G221)-1.64)^-2","v":9.4932544852018592E-3},null,null,{"$f":"(0.79*LN(J221)-1.64)^-2","v":9.4932544852018592E-3},null,null,{"$f":"(0.79*LN(M221)-1.64)^-2","v":9.4932544852018592E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG((G209/G206)/3.7+12/G221)","v":4.2344284081949501},null,null,null,null,null,{"$f":"-2*LOG((M209/M206)/3.7+12/M221)","v":4.2344284081949501}]
[null,null,"v",null,null,null,{"$f":"-2*LOG((G209/G206)/3.7+2.51*G223/G221)","v":4.2344730224438818},null,null,null,null,null,{"$f":"-2*LOG((M209/M206)/3.7+2.51*M223/M221)","v":4.2344730224438818}]
[null,null,"c",null,null,null,{"$f":"-2*LOG((G209/G206)/3.7+2.51*G224/G221)","v":4.2344730188012996},null,null,null,null,null,{"$f":"-2*LOG((M209/M206)/3.7+2.51*M224/M221)","v":4.2344730188012996}]
[null,null,"f",{"$f":"G226","v":5.577007904695476E-2},null,null,{"$f":"(G223-(G224-G223)^2/(G225-2*G224+G223))^-2","v":5.577007904695476E-2},null,null,{"$f":"M226","v":5.577007904695476E-2},null,null,{"$f":"(M223-(M224-M223)^2/(M225-2*M224+M223))^-2","v":5.577007904695476E-2}]
[null,"friction factor used",null,{"$f":"D226","v":5.577007904695476E-2},null,null,{"$f":"G226","v":5.577007904695476E-2},null,null,{"$f":"J226","v":5.577007904695476E-2},null,null,{"$f":"M226","v":5.577007904695476E-2}]
[{"$f":"OUT!A327","v":0},"friction head loss","m/m",{"$f":"(D227*1/D205)*(D219^2)/(2*D$17)*IF(A228=0,1,1/3)","v":8.269422001499778E-2},null,"ft/ft",{"$f":"(G227*1/G206)*(G219^2)/(2*G$17)*IF(A228=0,1,1/3)","v":8.2698230777510248E-2},null,"m/m",{"$f":"(J227*1/J205)*(J219^2)/(2*J$17)*IF(A229=0,1,1/3)","v":8.269422001499778E-2},null,"ft/ft",{"$f":"(M227*1/M206)*(M219^2)/(2*M$17)*IF(A229=0,1,1/3)","v":8.2698230777510248E-2}]
[{"$f":"OUT!A328","v":0},null,"m",{"$f":"D228*D208","v":41.346731928384735},null,"ft",{"$f":"G228*G208","v":135.65817776742793},null,"m",{"$f":"J228*J208","v":41.346731928384735},null,"ft",{"$f":"M228*M208","v":135.65817776742793}]
[null,null,"bar",{"$f":"G230/14.50377","v":3.3816175160570161},null,"psid",{"$f":"G229*G213/144","v":49.046202680862265},null,"bar",{"$f":"M230/14.50377","v":3.3816175160570161},null,"psid",{"$f":"M229*M213/144","v":49.046202680862265}]
[null,"P - top of production zone","bar",{"$f":"G231/14.50377","v":397.04838430235179},null,"psi",{"$f":"G196-G230-G217*G208/144","v":5758.6984447929208},null,"bar",{"$f":"M231/14.50377","v":397.04838430235179},null,"psi",{"$f":"M196-M230-M217*M208/144","v":5758.6984447929208}]
[{"$f":"OUT!G650","v":5},"Intermediate Interval #1"]
[{"$f":"OUT!H650","v":5},"Diameter, well","m",{"$f":"G234/3.28083","v":0.22225067030802165},null,"inch",{"$f":"OUT!G661","v":8.75},null,"m",{"$f":"M234/3.28083","v":0.22225067030802165},null,"inch",{"$f":"OUT!H661","v":8.75}]
[null,null,null,null,null,"ft",{"$f":"G233/12","v":0.72916666666666663},null,null,null,null,"ft",{"$f":"M233/12","v":0.72916666666666663}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D233^2/4","v":3.879502537964237E-2},null,"sq ft",{"$f":"PI()*G234^2/4","v":0.41758365892442445},null,"sq m",{"$f":"PI()*J233^2/4","v":3.879502537964237E-2},null,"sq ft",{"$f":"PI()*M234^2/4","v":0.41758365892442445}]
[null,"Length","m",{"$f":"G236/3.28083","v":1499.9862839586324},null,"ft",{"$f":"OUT!G658","v":4921.2},null,"m",{"$f":"M236/3.28083","v":1499.9862839586324},null,"ft",{"$f":"OUT!H658","v":4921.2}]
[null,"surface roughness",null,null,null,"ft",{"$f":"G49","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"M49","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D210-D208*D$45","v":224.59329382312688},null,"F",{"$f":"G210-G208*G45","v":436.26792888162839},null,"C",{"$f":"J210-J208*J45","v":224.59329382312688},null,"F",{"$f":"M210-M208*M45","v":436.26792888162839}]
[null,"T,avg","C",{"$f":"D238-0.5*D$45*D236","v":223.98323455781721},null,"F",{"$f":"G238-0.5*G45*G236","v":435.16982220407101},null,"C",{"$f":"J238-0.5*J45*J236","v":223.98323455781721},null,"F",{"$f":"M238-0.5*M45*M236","v":435.16982220407101}]
[null,"P.sat","bar",{"$f":"G240/14.50377","v":25.011939822655012},null,"psia",{"$f":"($AE$6*G239^6+$AF$6*G239^5+$AG$6*G239^4+$AH$6*G239^3+$AI$6*G239^2+$AJ$6*G239+$AK$6)","v":362.76742244162909},null,"bar",{"$f":"M240/14.50377","v":25.011939822655012},null,"psia",{"$f":"($AE$6*M239^6+$AF$6*M239^5+$AG$6*M239^4+$AH$6*M239^3+$AI$6*M239^2+$AJ$6*M239+$AK$6)","v":362.76742244162909}]
[null,"rho","kg/m^3",{"$f":"(G241/2.20462)*35.3146","v":835.01687674354287},null,"lb/cft",{"$f":"1/($AE$9*G239^6+$AF$9*G239^5+$AG$9*G239^4+$AH$9*G239^3+$AI$9*G239^2+$AJ$9*G239+$AK$9)","v":52.128437156483422},null,"kg/m^3",{"$f":"(M241/2.20462)*35.3146","v":835.01687674354287},null,"lb/cft",{"$f":"1/($AE$9*M239^6+$AF$9*M239^5+$AG$9*M239^4+$AH$9*M239^3+$AI$9*M239^2+$AJ$9*M239+$AK$9)","v":52.128437156483422}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G231-0.5*G241*G236/144)/G240","v":13.418938619453311},null,null,null,null,null,{"$f":"(M231-0.5*M241*M236/144)/M240","v":13.418938619453311}]
[null,"rho,correction",null,{"$f":"G243","v":1.0355534466892649},null,null,{"$f":"1+($AC$22*G239^$AD$22)*(G242-1)","v":1.0355534466892649},null,null,{"$f":"M243","v":1.0355534466892649},null,null,{"$f":"1+($AC$22*M239^$AD$22)*(M242-1)","v":1.0355534466892649}]
[null,"mu correction",null,null,null,null,{"$f":"1+($AC$24*G239^$AD$24)*(G242-1)","v":1.0686146900125351},null,null,null,null,null,{"$f":"1+($AC$24*M239^$AD$24)*(M242-1)","v":1.0686146900125351}]
[null,"rho","kg/m^3",{"$f":"D241*D243","v":864.70460475548089},null,"lb/cft",{"$f":"G241*G243","v":53.981782767921146},null,"kg/m^3",{"$f":"J241*J243","v":864.70460475548089},null,"lb/cft",{"$f":"M241*M243","v":53.981782767921146}]
[null,"volumetric flow","m^3/s",{"$f":"D$19/D245","v":9.2517143496214191E-2},null,"cfs",{"$f":"(G$19/G245)/3600","v":3.267205915711406},null,"m^3/s",{"$f":"J$19/J245","v":9.2517143496214191E-2},null,"cfs",{"$f":"(M$19/M245)/3600","v":3.267205915711406}]
[null,"Velocity","m/s",{"$f":"IF($A$232>3,D246/D235,0)","v":2.3847682168230366},null,"fps",{"$f":"IF($A$232>3,G246/G235,0)","v":7.824075118568552},null,"m/s",{"$f":"IF($A$233>3,J246/J235,0)","v":2.3847682168230366},null,"fps",{"$f":"IF($A$233>3,M246/M235,0)","v":7.824075118568552}]
[null,"viscosity","kg/m-s",{"$f":"G248*3.28083/2.20462","v":1.2718595380839371E-4},null,"lb/ft-s",{"$f":"G244* $AD$11*G239^$AE$11/3600","v":8.5465171156402767E-5},null,"kg/m-s",{"$f":"M248*3.28083/2.20462","v":1.2718595380839371E-4},null,"lb/ft-s",{"$f":"M244* $AD$11*M239^$AE$11/3600","v":8.5465171156402767E-5}]
[null,"Re,w",null,{"$f":"G249","v":3603444.8105557323},null,null,{"$f":"G234*G247*G245/G248","v":3603444.8105557323},null,null,{"$f":"M249","v":3603444.8105557323},null,null,{"$f":"M234*M247*M245/M248","v":3603444.8105557323}]
[null,"friction factor (smooth)",null,{"$f":"IF($A$232>3,(0.79*LN(D249)-1.64)^-2,0)","v":9.4498958920639052E-3},null,null,{"$f":"IF($A$232>3,(0.79*LN(G249)-1.64)^-2,0)","v":9.4498958920639052E-3},null,null,{"$f":"IF($A$233>3,(0.79*LN(J249)-1.64)^-2,0)","v":9.4498958920639052E-3},null,null,{"$f":"IF($A$233>3,(0.79*LN(M249)-1.64)^-2,0)","v":9.4498958920639052E-3}]
[null,"Serghide","a",null,null,null,{"$f":"IF($A$232>3,-2*LOG((G237/G234)/3.7+12/G249),0)","v":8.4593477186081287},null,null,null,null,null,{"$f":"IF($A$233>3,-2*LOG((M237/M234)/3.7+12/M249),0)","v":8.4593477186081287}]
[null,null,"v",null,null,null,{"$f":"IF($A$232>3,-2*LOG((G237/G234)/3.7+2.51*G251/G249),0)","v":8.4223788317501143},null,null,null,null,null,{"$f":"IF($A$233>3,-2*LOG((M237/M234)/3.7+2.51*M251/M249),0)","v":8.4223788317501143}]
[null,null,"c",null,null,null,{"$f":"IF($A$232>3,-2*LOG((G237/G234)/3.7+2.51*G252/G249),0)","v":8.4227426520230857},null,null,null,null,null,{"$f":"IF($A$233>3,-2*LOG((M237/M234)/3.7+2.51*M252/M249),0)","v":8.4227426520230857}]
[null,null,"f",{"$f":"G254","v":1.4095915987664687E-2},null,null,{"$f":"IF($A$232>3,(G251-(G252-G251)^2/(G253-2*G252+G251))^-2,0)","v":1.4095915987664687E-2},null,null,{"$f":"M254","v":1.4095915987664687E-2},null,null,{"$f":"IF($A$233>3,(M251-(M252-M251)^2/(M253-2*M252+M251))^-2,0)","v":1.4095915987664687E-2}]
[null,"friction factor used",null,{"$f":"IF($A$232>3,D254,0)","v":1.4095915987664687E-2},null,null,{"$f":"IF($A$232>3,G254,0)","v":1.4095915987664687E-2},null,null,{"$f":"IF($A$233>3,J254,0)","v":1.4095915987664687E-2},null,null,{"$f":"IF($A$233>3,M254,0)","v":1.4095915987664687E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A$232>3,(D255*1/D233)*(D247^2)/(2*D$17),0)","v":1.8389774428763828E-2},null,"ft/ft",{"$f":"IF($A$232>3,(G255*1/G234)*(G247^2)/(2*G$17),0)","v":1.8390666353470052E-2},null,"m/m",{"$f":"IF($A$233>3,(J255*1/J233)*(J247^2)/(2*J$17),0)","v":1.8389774428763828E-2},null,"ft/ft",{"$f":"IF($A$233>3,(M255*1/M234)*(M247^2)/(2*M$17),0)","v":1.8390666353470052E-2}]
[null,null,"m",{"$f":"D256*D236","v":27.584409408238937},null,"ft",{"$f":"G256*G236","v":90.504147258696818},null,"m",{"$f":"J256*J236","v":27.584409408238937},null,"ft",{"$f":"M256*M236","v":90.504147258696818}]
[null,null,"bar",{"$f":"IF($A232<3,0,G258/14.50377)","v":2.2589144795418798},null,"psid",{"$f":"IF($A232<3,0,G257*G241/144)","v":32.762776060945129},null,"bar",{"$f":"IF($A233<3,0,M258/14.50377)","v":2.2589144795418798},null,"psid",{"$f":"IF($A233<3,0,M257*M241/144)","v":32.762776060945129}]
[null,"P - top of intermediate liner","bar",{"$f":"G259/14.50377","v":267.59306322689002},null,"psi",{"$f":"IF(G236>0,G231-G258-G245*G236/144,G231)","v":3881.1082426382709},null,"bar",{"$f":"M259/14.50377","v":267.59306322689002},null,"psi",{"$f":"IF(M236>0,M231-M258-M245*M236/144,M231)","v":3881.1082426382709}]
[null,"Intermediate Interval #2"]
[null,"Diameter, well","m",{"$f":"G262/3.28083","v":0.3175009575828881},null,"inch",{"$f":"OUT!G667","v":12.5},null,"m",{"$f":"M262/3.28083","v":0.3175009575828881},null,"inch",{"$f":"OUT!H667","v":12.5}]
[null,null,null,null,null,"ft",{"$f":"G261/12","v":1.0416666666666667},null,null,null,null,"ft",{"$f":"M261/12","v":1.0416666666666667}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D261^2/4","v":7.9173521182943629E-2},null,"sq ft",{"$f":"PI()*G262^2/4","v":0.85221154882535632},null,"sq m",{"$f":"PI()*J261^2/4","v":7.9173521182943629E-2},null,"sq ft",{"$f":"PI()*M262^2/4","v":0.85221154882535632}]
[null,"Length","m",{"$f":"G264/3.28083","v":1499.9862839586324},null,"ft",{"$f":"OUT!G664","v":4921.2},null,"m",{"$f":"M264/3.28083","v":1499.9862839586324},null,"ft",{"$f":"OUT!H664","v":4921.2}]
[null,"surface roughness",null,null,null,"ft",{"$f":"G49","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"M49","v":1.4999999999999999E-4}]
[null,"T*","C",{"$f":"D238-D236*D$45","v":223.37317529250754},null,"F",{"$f":"G238-G236*G$45","v":434.07171552651357},null,"C",{"$f":"J238-J236*J$45","v":223.37317529250754},null,"F",{"$f":"M238-M236*M$45","v":434.07171552651357}]
[null,"T,avg","C",{"$f":"D266-0.5*D$45*D264","v":222.76311602719787},null,"F",{"$f":"G266-0.5*G$45*G264","v":432.97360884895619},null,"C",{"$f":"J266-0.5*J$45*J264","v":222.76311602719787},null,"F",{"$f":"M266-0.5*M$45*M264","v":432.97360884895619}]
[null,"P.sat","bar",{"$f":"G268/14.50377","v":24.443311353758411},null,"psia",{"$f":"($AE$6*G267^6+$AF$6*G267^5+$AG$6*G267^4+$AH$6*G267^3+$AI$6*G267^2+$AJ$6*G267+$AK$6)","v":354.52016591330062},null,"bar",{"$f":"M268/14.50377","v":24.443311353758411},null,"psia",{"$f":"($AE$6*M267^6+$AF$6*M267^5+$AG$6*M267^4+$AH$6*M267^3+$AI$6*M267^2+$AJ$6*M267+$AK$6)","v":354.52016591330062}]
[null,"rho","kg/m^3",{"$f":"(G269/2.20462)*35.3146","v":836.60277589869645},null,"lb/cft",{"$f":"1/($AE$9*G267^6+$AF$9*G267^5+$AG$9*G267^4+$AH$9*G267^3+$AI$9*G267^2+$AJ$9*G267+$AK$9)","v":52.227441675731399},null,"kg/m^3",{"$f":"(M269/2.20462)*35.3146","v":836.60277589869645},null,"lb/cft",{"$f":"1/($AE$9*M267^6+$AF$9*M267^5+$AG$9*M267^4+$AH$9*M267^3+$AI$9*M267^2+$AJ$9*M267+$AK$9)","v":52.227441675731399}]
[null,"P*/Psat",null,null,null,null,{"$f":"(G259-0.5*G269*G264/144)/G268","v":8.4301885206019644},null,null,null,null,null,{"$f":"(M259-0.5*M269*M264/144)/M268","v":8.4301885206019644}]
[null,"rho,correction",null,{"$f":"G271","v":1.0206444869255782},null,null,{"$f":"1+($AC$22*G267^$AD$22)*(G270-1)","v":1.0206444869255782},null,null,{"$f":"M271","v":1.0206444869255782},null,null,{"$f":"1+($AC$22*M267^$AD$22)*(M270-1)","v":1.0206444869255782}]
[null,"mu correction",null,null,null,null,{"$f":"1+($AC$24*G267^$AD$24)*(G270-1)","v":1.0398773736960665},null,null,null,null,null,{"$f":"1+($AC$24*M267^$AD$24)*(M270-1)","v":1.0398773736960665}]
[null,"rho","kg/m^3",{"$f":"D269*D271","v":853.87401096763949},null,"lb/cft",{"$f":"G269*G271","v":53.305650412562436},null,"kg/m^3",{"$f":"J269*J271","v":853.87401096763949},null,"lb/cft",{"$f":"M269*M271","v":53.305650412562436}]
[null,"volumetric flow","m^3/s",{"$f":"D$19/D273","v":9.3690636993789322E-2},null,"cfs",{"$f":"(G$19/G273)/3600","v":3.3086473691808727},null,"m^3/s",{"$f":"J$19/J273","v":9.3690636993789322E-2},null,"cfs",{"$f":"(M$19/M273)/3600","v":3.3086473691808727}]
[null,"Velocity","m/s",{"$f":"IF($A$232>4,D274/D263,0)","v":1.1833582186814893},null,"fps",{"$f":"IF($A$232>4,G274/G263,0)","v":3.8824249374950841},null,"m/s",{"$f":"IF($A260>1,J274/J263,0)","v":0},null,"fps",{"$f":"IF($A$233>4,M274/M263,0)","v":3.8824249374950841}]
[null,"viscosity","kg/m-s",{"$f":"G276*3.28083/2.20462","v":1.2451560123898341E-4},null,"lb/ft-s",{"$f":"G272* $AD$11*G267^$AE$11/3600","v":8.3670773799156793E-5},null,"kg/m-s",{"$f":"M276*3.28083/2.20462","v":1.2451560123898341E-4},null,"lb/ft-s",{"$f":"M272* $AD$11*M267^$AE$11/3600","v":8.3670773799156793E-5}]
[null,"Re,w",null,{"$f":"G277","v":2576506.8189548687},null,null,{"$f":"G262*G275*G273/G276","v":2576506.8189548687},null,null,{"$f":"M277","v":2576506.8189548687},null,null,{"$f":"M262*M275*M273/M276","v":2576506.8189548687}]
[null,"friction factor (smooth)",null,{"$f":"IF($A$232>4,(0.79*LN(D277)-1.64)^-2,0)","v":9.9562706960614738E-3},null,null,{"$f":"IF($A$232>4,(0.79*LN(G277)-1.64)^-2,0)","v":9.9562706960614738E-3},null,null,{"$f":"IF($A233>4,(0.79*LN(J277)-1.64)^-2,0)","v":9.9562706960614738E-3},null,null,{"$f":"IF($A$233>4,(0.79*LN(M277)-1.64)^-2,0)","v":9.9562706960614738E-3}]
[null,"Serghide","a",null,null,null,{"$f":"IF($A$232>4,-2*LOG((G265/G262)/3.7+12/G277),0)","v":8.7214975481507544},null,null,null,null,null,{"$f":"IF($A$233>4,-2*LOG((M265/M262)/3.7+12/M277),0)","v":8.7214975481507544}]
[null,null,"v",null,null,null,{"$f":"IF($A$232>4,-2*LOG((G265/G262)/3.7+2.51*G279/G277),0)","v":8.6481631719313921},null,null,null,null,null,{"$f":"IF($A$233>4,-2*LOG((M265/M262)/3.7+2.51*M279/M277),0)","v":8.6481631719313921}]
[null,null,"c",null,null,null,{"$f":"IF($A$232>4,-2*LOG((G265/G262)/3.7+2.51*G280/G277),0)","v":8.649472876388316},null,null,null,null,null,{"$f":"IF($A$233>4,-2*LOG((M265/M262)/3.7+2.51*M280/M277),0)","v":8.649472876388316}]
[null,null,"f",{"$f":"G282","v":1.3366663820851507E-2},null,null,{"$f":"IF($A$232>4,(G279-(G280-G279)^2/(G281-2*G280+G279))^-2,0)","v":1.3366663820851507E-2},null,null,{"$f":"M282","v":1.3366663820851507E-2},null,null,{"$f":"IF($A$233>4,(M279-(M280-M279)^2/(M281-2*M280+M279))^-2,0)","v":1.3366663820851507E-2}]
[null,"friction factor used",null,{"$f":"IF($A232>4,D282,0)","v":1.3366663820851507E-2},null,null,{"$f":"IF($A232>4,G282,0)","v":1.3366663820851507E-2},null,null,{"$f":"IF($A233>4,J282,0)","v":1.3366663820851507E-2},null,null,{"$f":"IF($A233>4,M282,0)","v":1.3366663820851507E-2}]
[null,"friction head loss","m/m",{"$f":"IF($A$232>4,(D283*1/D261)*(D275^2)/(2*D$17),0)","v":3.0056906324607384E-3},null,"ft/ft",{"$f":"IF($A$232>4,(G283*1/G262)*(G275^2)/(2*G$17),0)","v":3.0058364118309379E-3},null,"m/m",{"$f":"IF($A$233>4,(J283*1/J261)*(J275^2)/(2*J$17),0)","v":0},null,"ft/ft",{"$f":"IF($A$233>4,(M283*1/M262)*(M275^2)/(2*M$17),0)","v":3.0058364118309379E-3}]
[null,null,"m",{"$f":"D284*D264","v":4.5084947225140546},null,"ft",{"$f":"G284*G264","v":14.792322149902411},null,"m",{"$f":"J284*J264","v":0},null,"ft",{"$f":"M284*M264","v":14.792322149902411}]
[null,null,"bar",{"$f":"IF($A260<2,0,G286/14.50377)","v":0},null,"psid",{"$f":"IF($A260<2,0,G285*G269/144)","v":0},null,"bar",{"$f":"IF($A260<2,0,M286/14.50377)","v":0},null,"psid",{"$f":"IF($A260<2,0,M285*M269/144)","v":0}]
[null,"P - top of intermediate liner","bar",{"$f":"G287/14.50377","v":141.98981642627743},null,"psi",{"$f":"IF(G264>0,G259-G286-G273*G264/144,G259)","v":2059.3876397889499},null,"bar",{"$f":"M287/14.50377","v":141.98981642627743},null,"psi",{"$f":"IF(M264>0,M259-M286-M273*M264/144,M259)","v":2059.3876397889499}]
[null,"Upper Interval Below Pump"]
[null,"Diameter, well","m",{"$f":"G290/3.28083","v":0.45085135976770108},null,"inch",{"$f":"OUT!G673","v":17.75},null,"m",{"$f":"M290/3.28083","v":0.45085135976770108},null,"inch",{"$f":"OUT!H673","v":17.75}]
[null,null,null,null,null,"ft",{"$f":"G289/12","v":1.4791666666666667},null,null,null,null,"ft",{"$f":"M289/12","v":1.4791666666666667}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D289^2/4","v":0.15964548811328749},null,"sq ft",{"$f":"PI()*G290^2/4","v":1.7183993670514486},null,"sq m",{"$f":"PI()*J289^2/4","v":0.15964548811328749},null,"sq ft",{"$f":"PI()*M290^2/4","v":1.7183993670514486}]
[null,"T*","C",{"$f":"D266-D264*D45","v":222.15305676188819},null,"F",{"$f":"G266-G264*G45","v":431.87550217139875},null,"C",{"$f":"J266-J264*J45","v":222.15305676188819},null,"F",{"$f":"M266-M264*M45","v":431.87550217139875}]
[null,"Distance to surface","m",{"$f":"D15-D208-D236-D264","v":1500.0320040965241},null,"ft",{"$f":"G15-G208-G236-G264","v":4921.3499999999958},null,"m",{"$f":"J15-J208-J236-J264","v":1500.0320040965241},null,"ft",{"$f":"M15-M208-M236-M264","v":4921.3499999999958}]
[null,"surface roughness",null,null,null,"ft",{"$f":"G49","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"M49","v":1.4999999999999999E-4}]
[null,"T,avg","C",{"$f":"D292-0.5*D45*D293","v":221.54297890174601},null,"F",{"$f":"G292-0.5*G45*G293","v":430.77736202314281},null,"C",{"$f":"J292-0.5*J45*J293","v":221.54297890174601},null,"F",{"$f":"M292-0.5*M45*M293","v":430.77736202314281}]
[null,"P.sat","bar",{"$f":"G296/14.50377","v":23.884712574336664},null,"psia",{"$f":"($AE$6*G295^6+$AF$6*G295^5+$AG$6*G295^4+$AH$6*G295^3+$AI$6*G295^2+$AJ$6*G295+$AK$6)","v":346.41837769428685},null,"bar",{"$f":"M296/14.50377","v":23.884712574336664},null,"psia",{"$f":"($AE$6*M295^6+$AF$6*M295^5+$AG$6*M295^4+$AH$6*M295^3+$AI$6*M295^2+$AJ$6*M295+$AK$6)","v":346.41837769428685}]
[null,"rho","kg/m^3",{"$f":"(G297/2.20462)*35.3146","v":838.17990093090202},null,"lb/cft",{"$f":"1/($AE$9*G295^6+$AF$9*G295^5+$AG$9*G295^4+$AH$9*G295^3+$AI$9*G295^2+$AJ$9*G295+$AK$9)","v":52.325898443994411},null,"kg/m^3",{"$f":"(M297/2.20462)*35.3146","v":838.17990093090202},null,"lb/cft",{"$f":"1/($AE$9*M295^6+$AF$9*M295^5+$AG$9*M295^4+$AH$9*M295^3+$AI$9*M295^2+$AJ$9*M295+$AK$9)","v":52.325898443994411}]
[null,"P*/Psat",null,null,null,null,{"$f":"0.5*(G296+G287)/G296","v":3.4723995209144953},null,null,null,null,null,{"$f":"0.5*(M296+M287)/M296","v":3.4723995209144953}]
[null,"rho,correction",null,{"$f":"G299","v":1.0066659748550979},null,null,{"$f":"1+($AC$22*G295^$AD$22)*(G298-1)","v":1.0066659748550979},null,null,{"$f":"M299","v":1.0066659748550979},null,null,{"$f":"1+($AC$22*M295^$AD$22)*(M298-1)","v":1.0066659748550979}]
[null,"mu correction",null,null,null,null,{"$f":"1+($AC$24*G295^$AD$24)*(G298-1)","v":1.0128876922720242},null,null,null,null,null,{"$f":"1+($AC$24*M295^$AD$24)*(M298-1)","v":1.0128876922720242}]
[null,"rho","kg/m^3",{"$f":"(G301/2.20462)*35.3146","v":843.76718707455586},null,"lb/cft",{"$f":"1/($AE$9*G295^6+$AF$9*G295^5+$AG$9*G295^4+$AH$9*G295^3+$AI$9*G295^2+$AJ$9*G295+$AK$9)*G299","v":52.674701567292487},null,"kg/m^3",{"$f":"(M301/2.20462)*35.3146","v":843.76718707455586},null,"lb/cft",{"$f":"1/($AE$9*M295^6+$AF$9*M295^5+$AG$9*M295^4+$AH$9*M295^3+$AI$9*M295^2+$AJ$9*M295+$AK$9)*M299","v":52.674701567292487}]
[null,"volumetric flow","m^3/s",{"$f":"D$19/D301","v":9.4812883489069771E-2},null,"cfs",{"$f":"(G$19/G301)/3600","v":3.3482790552631028},null,"m^3/s",{"$f":"J$19/J301","v":9.4812883489069771E-2},null,"cfs",{"$f":"(M$19/M301)/3600","v":3.3482790552631028}]
[null,"Velocity","m/s",{"$f":"D302/D291","v":0.59389641767883061},null,"fps",{"$f":"G302/G291","v":1.9484871325391124},null,"m/s",{"$f":"J302/J291","v":0.59389641767883061},null,"fps",{"$f":"M302/M291","v":1.9484871325391124}]
[null,"viscosity","kg/m-s",{"$f":"G304*3.28083/2.20462","v":1.2202250817567924E-4},null,"lb/ft-s",{"$f":"G300* $AD$11*G295^$AE$11/3600","v":8.1995489548152738E-5},null,"kg/m-s",{"$f":"M304*3.28083/2.20462","v":1.2202250817567924E-4},null,"lb/ft-s",{"$f":"M300* $AD$11*M295^$AE$11/3600","v":8.1995489548152738E-5}]
[null,"Re,w",null,{"$f":"G305","v":1851513.0357996838},null,null,{"$f":"G290*G303*G301/G304","v":1851513.0357996838},null,null,{"$f":"M305","v":1851513.0357996838},null,null,{"$f":"M290*M303*M301/M304","v":1851513.0357996838}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D305)-1.64)^-2","v":1.0495923178306929E-2},null,null,{"$f":"(0.79*LN(G305)-1.64)^-2","v":1.0495923178306929E-2},null,null,{"$f":"(0.79*LN(J305)-1.64)^-2","v":1.0495923178306929E-2},null,null,{"$f":"(0.79*LN(M305)-1.64)^-2","v":1.0495923178306929E-2}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG((G294/G290)/3.7+12/G305)","v":8.9398856915096001},null,null,null,null,null,{"$f":"-2*LOG((M294/M290)/3.7+12/M305)","v":8.9398856915096001}]
[null,null,"v",null,null,null,{"$f":"-2*LOG((G294/G290)/3.7+2.51*G307/G305)","v":8.806211681462937},null,null,null,null,null,{"$f":"-2*LOG((M294/M290)/3.7+2.51*M307/M305)","v":8.806211681462937}]
[null,null,"c",null,null,null,{"$f":"-2*LOG((G294/G290)/3.7+2.51*G308/G305)","v":8.8102029551404026},null,null,null,null,null,{"$f":"-2*LOG((M294/M290)/3.7+2.51*M308/M305)","v":8.8102029551404026}]
[null,null,"f",{"$f":"G310","v":1.2883669702995076E-2},null,null,{"$f":"(G307-(G308-G307)^2/(G309-2*G308+G307))^-2","v":1.2883669702995076E-2},null,null,{"$f":"M310","v":1.2883669702995076E-2},null,null,{"$f":"(M307-(M308-M307)^2/(M309-2*M308+M307))^-2","v":1.2883669702995076E-2}]
[null,"friction factor used",null,{"$f":"D310","v":1.2883669702995076E-2},null,null,{"$f":"G310","v":1.2883669702995076E-2},null,null,{"$f":"J310","v":1.2883669702995076E-2},null,null,{"$f":"M310","v":1.2883669702995076E-2}]
[null,"friction head loss","m/m",{"$f":"(D311*1/D289)*(D303^2)/(2*D$17)","v":5.1387967272502582E-4},null,"ft/ft",{"$f":"(G311*1/G290)*(G303^2)/(2*G$17)","v":5.1390459646609129E-4},null,"m/m",{"$f":"(J311*1/J289)*(J303^2)/(2*J$17)","v":5.1387967272502582E-4},null,"ft/ft",{"$f":"(M311*1/M290)*(M303^2)/(2*M$17)","v":5.1390459646609129E-4}]
[]
[null,"column of water to pump suction"]
[null,"P,top of intermediate interval","bar",{"$f":"D287","v":141.98981642627743},null,"psi",{"$f":"G287","v":2059.3876397889499},null,"bar",{"$f":"J287","v":141.98981642627743},null,"psi",{"$f":"M287","v":2059.3876397889499}]
[null,"P, pump suction","bar",{"$f":"G316/14.50377","v":27.056514968489608},null,"psi",{"$f":"G32+G33","v":392.4214701045305},null,"bar",{"$f":"M316/14.50377","v":27.056514968489608},null,"psi",{"$f":"M32+M33","v":392.4214701045305}]
[null,"P,available","bar",{"$f":"D315-D316","v":114.93330145778782},null,"psi",{"$f":"G315-G316","v":1666.9661696844194},null,"bar",{"$f":"J315-J316","v":114.93330145778782},null,"psi",{"$f":"M315-M316","v":1666.9661696844194}]
[null,null,"Pa",null,null,null,null,null,"Pa",{"$f":"J317*100000","v":11493330.145778783}]
[null,null,"kg/m^2",{"$f":"D317*10197.16","v":1171993.2642932956},null,"psf",{"$f":"G317*144","v":240043.12843455639},null,"kg/m^2",{"$f":"J318/J17","v":1171951.6820412748},null,"psf",{"$f":"M317*144","v":240043.12843455639}]
[null,"Tavg","C",{"$f":"D295","v":221.54297890174601},null,"F",{"$f":"G295","v":430.77736202314281},null,"C",{"$f":"J295","v":221.54297890174601},null,"F",{"$f":"M295","v":430.77736202314281}]
[null,"rho","kg/m^3",{"$f":"(G321/2.20462)*35.31467","v":843.76885957553554},null,"lb/cft",{"$f":"(1/($AE$9*G320^6+$AF$9*G320^5+$AG$9*G320^4+$AH$9*G320^3+$AI$9*G320^2+$AJ$9*G320+$AK$9))*G299","v":52.674701567292487},null,"kg/m^3",{"$f":"(M321/2.20462)*35.3146","v":843.76718707455586},null,"lb/cft",{"$f":"(1/($AE$9*M320^6+$AF$9*M320^5+$AG$9*M320^4+$AH$9*M320^3+$AI$9*M320^2+$AJ$9*M320+$AK$9))*M299","v":52.674701567292487}]
[null,"head available","m",{"$f":"(D319/D321)/(1+D312)","v":1388.2845957357333},null,"ft",{"$f":"(G319/G321)/(1+G312)","v":4554.7449798711405},null,"m",{"$f":"(J319/J321)/(1+J312)","v":1388.2380912165052},null,"ft",{"$f":"(M319/M321)/(1+M312)","v":4554.7449798711405}]
[]
[null,"flashing in well bore"]
[null,"Pressure available before flashing","bar",{"$f":"G325/14.50377","v":118.38068100117552},null,"psi",{"$f":"G315-G200","v":1716.9661696844194},null,"bar",{"$f":"M325/14.50377","v":118.38068100117552},null,"psi",{"$f":"M315-M200","v":1716.9661696844194}]
[null,"head available","m",{"$f":"G326/3.28083","v":1429.9316876526486},null,"ft",{"$f":"(G325*144/G321)/(1+G312)","v":4691.3627788014392},null,"m",{"$f":"M326/3.28083","v":1429.9316876526486},null,"ft",{"$f":"(M325*144/M321)/(1+M312)","v":4691.3627788014392}]
[{"$f":"IF(G327<0,0,1)","v":1},"depth to flashing","m",{"$f":"D340-D344-D326","v":70.100316443875499},null,"ft",{"$f":"G340-G344-G326","v":229.98722119855665},null,"m",{"$f":"J340-J344-J326","v":70.100316443875499},null,"ft",{"$f":"M340-M344-M326","v":229.98722119855665},null,null,null,"Negative value indicates above surface"]
[{"$f":"IF(M327<0,0,1)","v":1},"effect of density change [rho,sat/rho]",null,null,null,null,{"$f":"IF(G327>0,Geofluid!N107*G327^Geofluid!N108+Geofluid!N109,1)","v":1.7205837949501464},null,null,null,null,null,{"$f":"IF(M327>0,Geofluid!O107*M327^Geofluid!O108+Geofluid!O109,1)","v":1.7205837949501464}]
[null,"saturation density",null,null,null,"lb/cft",{"$f":"G297","v":52.325898443994411},null,null,null,null,null,{"$f":"M297","v":52.325898443994411}]
[null,"saturation pressure",null,null,null,"psi",{"$f":"G296","v":346.41837769428685},null,null,null,null,null,{"$f":"M296","v":346.41837769428685}]
[null,"Estimated Wellhead pressure",null,null,null,"psi",{"$f":"IF(G327>0,G330-(G327*G329/(G328*144)),G315-G321*G293/144)","v":297.84681462958281},null,null,null,null,null,{"$f":"IF(M327>0,M330-(M327*M329/(M328*144)),M315-M321*M293/144)","v":297.84681462958281}]
[null,"Velocity (effective)",null,null,null,"fps",{"$f":"G303*G328","v":3.3525353849156749},null,null,null,null,null,{"$f":"M303*M328","v":3.3525353849156749}]
[null,"friction head loss (effective)",null,null,null,"ft/ft",{"$f":"G312*(G332/G303)^2","v":1.521367584616935E-3},null,null,null,null,null,{"$f":"M312*(M332/M303)^2","v":1.521367584616935E-3}]
[null,null,null,null,null,"ft",{"$f":"IF(G327<0,0,G333*G327)","v":0.34989510320760886},null,null,null,null,null,{"$f":"IF(M327<0,0,M333*M327)","v":0.34989510320760886}]
[null,"Estimated friction loss",null,null,null,null,{"$f":"G334*G329/(G328*144)","v":7.3895201580817929E-2},null,null,null,null,null,{"$f":"M334*M329/(M328*144)","v":7.3895201580817929E-2}]
[{"$f":"IF(G336<G296,1,0)","v":1},"Estimated Wellhead pressure",null,{"$f":"G336/14.50377","v":20.53072542021847},null,"psi",{"$f":"IF($A367=0,G331-G335,G316)","v":297.77291942800201},null,null,{"$f":"M336/14.50377","v":20.53072542021847},null,"psi",{"$f":"IF($A368=0,M331-M335,M316)","v":297.77291942800201}]
[{"$f":"IF(M336<M296,1,0)","v":1},"HP flash",null,null,null,null,{"$f":"OUT!G472","v":119.31619588137661},null,null,null,null,null,{"$f":"OUT!H472","v":119.31619588137661}]
[]
[null,"pump setting depth"]
[null,"Depth to Intermediate Liner","m",{"$f":"D13-D208-D236-D264","v":1500.0320040965241},null,"ft",{"$f":"G13-G208-G236-G264","v":4921.3499999999958},null,"m",{"$f":"J13-J208-J236-J264","v":1500.0320040965241},null,"ft",{"$f":"M13-M208-M236-M264","v":4921.3499999999958}]
[null,"pump setting ","m",{"$f":"D340-D322","v":111.74740836079081},null,"ft",{"$f":"G340-G322","v":366.60502012885536},null,"m",{"$f":"J340-J322","v":111.79391288001898},null,"ft",{"$f":"M340-M322","v":366.60502012885536}]
[null,"calculated set depth","m",{"$f":"IF(D$341<0,0,D$341)","v":111.74740836079081},null,"ft",{"$f":"IF(G$341<0,0,G$341)","v":366.60502012885536},null,"m",{"$f":"IF(J$341<0,0,J$341)","v":111.79391288001898},null,"ft",{"$f":"IF(M$341<0,0,M$341)","v":366.60502012885536},null,null,null,"Negative value indicates above surface"]
[{"$f":"IN!A119","v":1},"inputted pump depth","m",{"$f":"G343/3.28083","v":111.74154714778132},null,"ft",{"$f":"IF(AND(IN!$A4=0,IN!$A119=0),G342,G342)","v":366.60502012885536},null,"m",{"$f":"M343/3.28083","v":111.74154714778132},null,"ft",{"$f":"IF(AND(IN!$A4=0,IN!$B119=0),IN!I127,M342)","v":366.60502012885536}]
[{"$f":"IN!B119","v":1},"Pump set depth","m",{"$f":"IF($A367=0,0,IF($A343=0,D343,D342))","v":0},null,"ft",{"$f":"IF($A367=0,0,IF($A343=0,G343,G342))","v":0},null,"m",{"$f":"IF($A368=0,0,IF($A344=0,J343,J342))","v":0},null,"ft",{"$f":"IF($A368=0,0,IF($A344=0,M343,M342))","v":0}]
[]
[null,"Friction production casing"]
[null,"flow","kg/s",{"$f":"D19","v":80},null,"lb/h",{"$f":"G19","v":634930.55999999994},null,"kg/s",{"$f":"J19","v":80},null,"lb/h",{"$f":"M19","v":634930.55999999994}]
[null,"Inside Diameter, casing","m",{"$f":"G348*2.54/100","v":0.22049740000000004},null,"inch",{"$f":"OUT!G579","v":8.6810000000000009},null,"m",{"$f":"M348*2.54/100","v":0.22049740000000004},null,"inch",{"$f":"OUT!H579","v":8.6810000000000009}]
[null,null,null,null,null,"ft",{"$f":"G348/12","v":0.72341666666666671},null,null,null,null,"ft",{"$f":"M348/12","v":0.72341666666666671}]
[null,"Cross Sectional Area","sq m",{"$f":"PI()*D348^2/4","v":3.8185354521699938E-2},null,"sq ft",{"$f":"PI()*G349^2/4","v":0.41102373530187958},null,"sq m",{"$f":"PI()*J348^2/4","v":3.8185354521699938E-2},null,"sq ft",{"$f":"PI()*M349^2/4","v":0.41102373530187958}]
[null,"Velocity, casing","m/s",{"$f":"D302/D350","v":2.4829645992991787},null,"fps",{"$f":"G302/G350","v":8.1461939243093422},null,"m/s",{"$f":"J302/J350","v":2.4829645992991787},null,"fps",{"$f":"M302/M350","v":8.1461939243093422}]
[null,"density",null,null,null,"lb/cft",{"$f":"G299*G297","v":52.674701567292487},null,null,null,null,"lb/cft",{"$f":"M299*M297","v":52.674701567292487}]
[null,"viscosity",null,null,null,"lb/ft-s",{"$f":"G304","v":8.1995489548152738E-5},null,null,null,null,"lb/ft-s",{"$f":"M304","v":8.1995489548152738E-5}]
[null,"Re,casing",null,{"$f":"G354","v":3785780.0236659823},null,null,{"$f":"G351*G349*G352/G353","v":3785780.0236659823},null,null,{"$f":"M354","v":3785780.0236659823},null,null,{"$f":"M351*M349*M352/M353","v":3785780.0236659823}]
[null,"surface roughness",null,null,null,"ft",{"$f":"IN!H126","v":1.4999999999999999E-4},null,null,null,null,"ft",{"$f":"IN!I126","v":1.4999999999999999E-4}]
[null,"friction factor (smooth)",null,{"$f":"(0.79*LN(D354)-1.64)^-2","v":9.3786559726293864E-3},null,null,{"$f":"(0.79*LN(G354)-1.64)^-2","v":9.3786559726293864E-3},null,null,{"$f":"(0.79*LN(J354)-1.64)^-2","v":9.3786559726293864E-3},null,null,{"$f":"(0.79*LN(M354)-1.64)^-2","v":9.3786559726293864E-3}]
[null,"Serghide","a",null,null,null,{"$f":"-2*LOG((G355/G349)/3.7+12/G354)","v":8.4552079670472615},null,null,null,null,null,{"$f":"-2*LOG((M355/M349)/3.7+12/M354)","v":8.4552079670472615}]
[null,null,"v",null,null,null,{"$f":"-2*LOG((G355/G349)/3.7+2.51*G357/G354)","v":8.4201868279616612},null,null,null,null,null,{"$f":"-2*LOG((M355/M349)/3.7+2.51*M357/M354)","v":8.4201868279616612}]
[null,null,"c",null,null,null,{"$f":"-2*LOG((G355/G349)/3.7+2.51*G358/G354)","v":8.4205140466782744},null,null,null,null,null,{"$f":"-2*LOG((M355/M349)/3.7+2.51*M358/M354)","v":8.4205140466782744}]
[null,null,"f",{"$f":"G360","v":1.4103376605734581E-2},null,null,{"$f":"(G357-(G358-G357)^2/(G359-2*G358+G357))^-2","v":1.4103376605734581E-2},null,null,{"$f":"M360","v":1.4103376605734581E-2},null,null,{"$f":"(M357-(M358-M357)^2/(M359-2*M358+M357))^-2","v":1.4103376605734581E-2}]
[null,"friction factor used",null,{"$f":"D360","v":1.4103376605734581E-2},null,null,{"$f":"G360","v":1.4103376605734581E-2},null,null,{"$f":"J360","v":1.4103376605734581E-2},null,null,{"$f":"M360","v":1.4103376605734581E-2}]
[null,"Casing length","m",{"$f":"D344","v":0},null,"ft",{"$f":"G344","v":0},null,"m",{"$f":"J344","v":0},null,"ft",{"$f":"M344","v":0}]
[{"$f":"IF(G364<G32,1,0)","v":1},"friction head loss","m",{"$f":"(D361*D362/D348)*(D351^2)/(2*D17)","v":0},null,"ft",{"$f":"(G361*G362/G349)*(G351^2)/(2*G17)","v":0},null,"m",{"$f":"(J361*J362/J348)*(J351^2)/(2*J17)","v":0},null,"ft",{"$f":"(M361*M362/M349)*(M351^2)/(2*M17)","v":0}]
[{"$f":"IF(M364<M32,1,0)","v":1},"Well Head Pressure","bar",{"$f":"G364/14.50377","v":20.53072542021847},null,"psia",{"$f":"IF(AND($A$2=1,A367=1),IF(G344>G342,G315-(G321*(G293-G344)*(1+G312))/144,G316),G336)","v":297.77291942800201},null,"bar",{"$f":"M364/14.50377","v":20.53072542021847},null,"psia",{"$f":"IF(AND($A$2=1,A368=1),IF(M344>M342,M315-(M321*(M293-M344)*(1+M312))/144,M316),M336)","v":297.77291942800201}]
[null,"Well Head Pressure Used","bar",{"$f":"IF(D364<0,0,D364)","v":20.53072542021847},null,"psia",{"$f":"IF(G364<0,0,G364)","v":297.77291942800201},null,"bar",{"$f":"IF(J364<0,0,J364)","v":20.53072542021847},null,"psia",{"$f":"IF(M364<0,0,M364)","v":297.77291942800201}]
[]
[{"$f":"IN!A118","v":0},"Production Pump Power"]
[{"$f":"IN!B118","v":0},"Pump lift","m",{"$f":"IF($A367=1,D362+D363,0)","v":0},null,"ft",{"$f":"IF($A367=1,G362+G363,0)","v":0},null,"m",{"$f":"IF($A368=1,J362+J363,0)","v":0},null,"ft",{"$f":"IF($A368=1,M362+M363,0)","v":0}]
[null,"Ideal pumping power","kg-m/s",{"$f":"D347*D368","v":0},null,"ft-lb/h",{"$f":"G347*G368","v":0},null,"kg-m/s",{"$f":"J347*J368","v":0},null,"ft-lb/h",{"$f":"M347*M368","v":0}]
[null,null,null,null,null,"ft-lb/m",{"$f":"G369/60","v":0},null,null,null,null,"ft-lb/m",{"$f":"M369/60","v":0}]
[null,null,"hp",{"$f":"D369*0.013150932","v":0},null,"hp",{"$f":"G370/33000","v":0},null,"hp",{"$f":"J369*0.013150932","v":0},null,"hp",{"$f":"M370/33000","v":0}]
[null,"pump efficiency",null,{"$f":"G372","v":0.67500000000000004},null,null,{"$f":"IN!H117","v":0.67500000000000004},null,null,{"$f":"M372","v":0.67500000000000004},null,null,{"$f":"IN!I117","v":0.67500000000000004}]
[null,"Pump power","hp",{"$f":"D371/D372","v":0},null,"hp",{"$f":"G371/G372","v":0},null,"hp",{"$f":"J371/J372","v":0},null,"hp",{"$f":"M371/M372","v":0}]
[null,null,"kW",{"$f":"D373*0.7457","v":0},null,"kW",{"$f":"G373*0.7457","v":0},null,"kW",{"$f":"J373*0.7457","v":0},null,"kW",{"$f":"M373*0.7457","v":0}]
[null,null,"kW",{"$f":"IF(D374>0,D374,0)","v":0},null,"KW",{"$f":"IF(G374>0,G374,0)","v":0},null,"KW",{"$f":"IF(J374>0,J374,0)","v":0},null,"KW",{"$f":"IF(M374>0,M374,0)","v":0}]
[null,"# Production Wells",null,null,null,null,{"$f":"OUT!G133","v":6.2792921033059566},null,null,null,null,null,{"$f":"OUT!H133","v":6.2792921033059566}]
[null,"Total Production Pumping",null,null,null,"kW",{"$f":"G375*G376","v":0},null,null,null,null,"kW",{"$f":"M375*M376","v":0}]
[]
[null,"Total Pumping Power"]
[null,"per unit mass","production pump",null,null,"ft",{"$f":"G368","v":0},null,"production pump",null,null,"ft",{"$f":"M368","v":0}]
[null,null,null,null,null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G380*G381","v":0},null,null,null,null,"ft-lb/h",{"$f":"M380*M381","v":0}]
[null,null,null,null,null,"hp-ideal",{"$f":"G382/(60*33000)","v":0},null,null,null,null,"hp-ideal",{"$f":"M382/(60*33000)","v":0}]
[null,null,null,null,null,"hp-hr/lb",{"$f":"G383/G372","v":0},null,null,null,null,"hp-hr/lb",{"$f":"M383/M372","v":0}]
[null,null,null,null,null,"kW-hr/lb",{"$f":"G384*0.7457","v":0},null,null,null,null,"kW-hr/lb",{"$f":"M384*0.7457","v":0}]
[null,null,null,null,null,"w-h/lb",{"$f":"G385*1000","v":0},null,null,null,null,"w-h/lb",{"$f":"M385*1000","v":0}]
[]
[null,null,"injection pump",null,null,"psi",{"$f":"IF(G183>0,G183,0)","v":355.19612774092531},null,"injection pump",null,null,"psi",{"$f":"IF(M183>0,M183,0)","v":355.19612774092531}]
[null,null,null,null,null,"lb/cft",{"$f":"G184","v":58.939198751752983},null,null,null,null,"lb/cft",{"$f":"M184","v":58.939198751752983}]
[null,null,null,null,null,"ft",{"$f":"G388*144/G389","v":867.81367032363983},null,null,null,null,"ft",{"$f":"M388*144/M389","v":867.81367032363983}]
[null,null,null,"basis",null,"lb/h",1,null,null,null,null,"lb/h",1]
[null,null,null,null,null,"ft-lb/h",{"$f":"G390*G391","v":867.81367032363983},null,null,null,null,"ft-lb/h",{"$f":"M390*M391","v":867.81367032363983}]
[null,null,null,null,null,"hp-ideal",{"$f":"G392/(60*33000)","v":4.3828973248668677E-4},null,null,null,null,"hp-ideal",{"$f":"M392/(60*33000)","v":4.3828973248668677E-4}]
[null,null,null,null,null,"hp-hr/lb",{"$f":"G393/G372","v":6.4931812220249885E-4},null,null,null,null,"hp-hr/lb",{"$f":"M393/M372","v":6.4931812220249885E-4}]
[null,null,null,null,null,"kW-hr/lb",{"$f":"G394*0.7457","v":4.8419652372640339E-4},null,null,null,null,"kW-hr/lb",{"$f":"M394*0.7457","v":4.8419652372640339E-4}]
[{"$f":"IN!A172","v":0},null,null,"fraction of inlet gf injected",null,null,{"$f":"IF(A1=1,1/(1-IN!H173),IF(A2=1,1,IF(A396=1,1,(1-OUT!G318))))","v":0.83021174939059905},null,null,null,null,null,{"$f":"IF(A1=1,1/(1-IN!I173),IF(A2=1,1,IF(A397=1,1,1-OUT!H318)))","v":0.83021174939059905}]
[{"$f":"IN!B172","v":0},null,null,null,null,"w-h/lb",{"$f":"(G395*1000)*G396","v":0.40198564301174405},null,null,null,null,"w-h/lb",{"$f":"(M395*1000)*M396","v":0.40198564301174405}]
[null,null,"total pump power",null,null,"w-h/lb",{"$f":"G386+G397","v":0.40198564301174405},null,"total pump power",null,null,"w-h/lb",{"$f":"M386+M397","v":0.40198564301174405}]
[]
[]
[null,null,"friction loss in prod well",null,null,"psi",{"$f":"G230+G258+G286+G312*G321/144*IF(IN!A118=0,'GF Pumping'!G326,'GF Pumping'!G322)+IF(IN!A118=0,'GF Pumping'!G335,'GF Pumping'!G363*'GF Pumping'!G352/144)","v":82.764777535656094},null,"friction loss in prod well",null,null,"psi",{"$f":"M230+M258+M286+M312*M321/144*IF(IN!B118=0,'GF Pumping'!M326,'GF Pumping'!M322)+IF(IN!B118=0,'GF Pumping'!M335,'GF Pumping'!M363*'GF Pumping'!M352/144)","v":82.764777535656094}]
[null,null,"friction loss in inject well",null,null,"psi",{"$f":"G91+G118+G145+G172","v":147.66342263752995},null,"friction loss in inject well",null,null,"psi",{"$f":"M91+M118+M145+M172","v":147.66342263752995}]
[]
[null,null,"Injection pump cost"]
[null,null,"Injection pumping power",null,null,"hp",{"$f":"G394*G188","v":2149.2320899039887},null,null,null,null,"hp",{"$f":"M394*M188","v":2149.2320899039887}]
[null,null,"# of pumps (max size of 2000 hp)",null,null,null,{"$f":"ROUNDUP(G405/2000,0)","v":2},null,null,null,null,null,{"$f":"ROUNDUP(M405/2000,0)","v":2}]
[null,null,"Injection pump power",null,null,"hp",{"$f":"IF(G405=0,0,G405/G406)","v":1074.6160449519944},null,null,null,null,null,{"$f":"IF(M405=0,0,M405/M406)","v":1074.6160449519944}]
[null,null,"Injection pump cost (2001)",null,null,null,{"$f":"IF(G407=0,0,(1750*(G407)^0.7)*(3*G407^-0.11))","v":322551.27475171984},null,null,null,null,null,{"$f":"IF(M407=0,0,(1750*(M407)^0.7)*(3*M407^-0.11))","v":322551.27475171984}]
[null,null,"PPI",null,null,null,{"$f":"'Tables (up)'!K65","v":1.5529999999999999},null,null,null,null,null,{"$f":"'Tables (up)'!K66","v":1.5529999999999999}]
[null,null,"Total injection pump cost",null,null,null,{"$f":"G408*G409*G406","v":1001844.2593788418},null,null,null,null,null,{"$f":"M408*M409*M406","v":1001844.2593788418}]
[]
[]
[null,null,"Production pump cost",null,null,null,null,null,"Production pump cost"]
[null,null,"Production pumping power",null,null,"hp-hr/lb",{"$f":"G384","v":0},null,null,null,null,"hp-hr/lb",{"$f":"M384","v":0}]
[null,null,"Production well flow",null,null,"per well",{"$f":"G19","v":634930.55999999994},null,null,null,null,"per well",{"$f":"M19","v":634930.55999999994}]
[null,null,"Production pump power",null,null,"hp/well",{"$f":"G414*G415","v":0},null,null,null,null,"hp/well",{"$f":"M414*M415","v":0}]
[null,null,"Production pump cost (2001)",null,null,"per well",{"$f":"(1750*(G416)^0.7)","v":0},null,null,null,null,"per well",{"$f":"(1750*(M416)^0.7)","v":0}]
[null,null,"PPI",null,null,null,{"$f":"G409","v":1.5529999999999999},null,null,null,null,null,{"$f":"M409","v":1.5529999999999999}]
[null,null,"Production pump cost",null,null,"per well",{"$f":"G417*G418","v":0},null,"Production pump cost",null,null,"per well",{"$f":"M417*M418","v":0}]
[null,null,"Pump installation",null,null,null,null,null,"Pump installation"]
[null,null,"depth",null,null,"ft",{"$f":"G344","v":0},null,null,null,null,"ft",{"$f":"M344","v":0}]
[null,null,"Installation costs",null,null,"$/ft",{"$f":"IN!H134","v":0},null,null,null,null,"$/ft",{"$f":"IN!I134","v":0}]
[null,null,"Work over",null,null,"$",{"$f":"IN!H136","v":0},null,null,null,null,"$",{"$f":"IN!I136","v":0},null,null,"Cost for work over rig to install pump"]
[null,null,"Casing size",null,null,"inch",{"$f":"IN!H124","v":9.625},null,null,null,null,"inch",{"$f":"IN!I124","v":9.625}]
[null,null,"Casing wt",null,null,"lb/ft",{"$f":"PI()/(4*144)*(G424^2-G348^2)*490","v":46.183721078370297},null,null,null,null,"lb/ft",{"$f":"PI()/(4*144)*(M424^2-M348^2)*490","v":46.183721078370297}]
[null,null,"total casing weight",null,null,"ton",{"$f":"G425*G421/2000","v":0},null,null,null,null,"ton",{"$f":"M425*M421/2000","v":0}]
[null,null,"casing cost",null,null,"$/ft",{"$f":"IN!H132","v":0},null,null,null,null,"$/ft",{"$f":"IN!I132","v":0}]
[null,null,"Production Casing Cost",null,null,"per well",{"$f":"G421*G427","v":0},null,null,null,null,null,{"$f":"M421*M427","v":0}]
[null,null,"Pump Installation Cost",null,null,"per well",{"$f":"IF(G421>0,G423+G428+G422*G421,0)","v":0},null,"Pump Installation Cost",null,null,null,{"$f":"IF(M421>0,M423+M428+M422*M421,0)","v":0}]
[null,null,"Other Installation Costs",null,null,"per well",{"$f":"5750*G416^0.2*G418","v":0},null,null,null,null,null,{"$f":"5750*M416^0.2*M418","v":0},null,null,"Other costs for pump installation"]
[null,null,"Installed Production Pump Cost",null,null,null,{"$f":"G430+G429+G419","v":0},null,"Installed Production Pump Cost",null,null,null,{"$f":"M430+M429+M419","v":0}]
[]
[]
[]
[null,null,"Prod Pump Cost 2012",null,null,null,{"$f":"'Tables (up)'!K64","v":1.3918996006845408},null,null,null,null,null,{"$f":"'Tables (up)'!K64","v":1.3918996006845408}]
[null,null,"casing cost",null,null,"$/ft",{"$f":"IN!G132","v":0},null,null,null,null,null,{"$f":"IN!G132","v":0}]
[null,null,"Installation costs",null,null,"$/ft",{"$f":"IN!G134","v":0},null,null,null,null,null,{"$f":"IN!G134","v":0}]
[null,null,"Work over",null,null,"$",{"$f":"IN!G136","v":0},null,null,null,null,null,{"$f":"IN!G136","v":0}]
[null,null,"Pump Installation Cost",null,null,"per well",{"$f":"IF(G421>0,G438+(G436+G437)*G421,0)","v":0},null,null,null,null,null,{"$f":"IF(M421>0,M438+(M436+M437)*M421,0)","v":0}]
[null,null,"Production pump cost",null,null,"per well",{"$f":"G417*G435","v":0},null,null,null,null,null,{"$f":"M417*M435","v":0}]
[null,null,"Other Installation Costs",null,null,"per well",{"$f":"5750*G416^0.2*G435","v":0},null,null,null,null,null,{"$f":"5750*M416^0.2*M435","v":0}]
[null,null,"Installed Production Pump Cost",null,null,null,{"$f":"G439+G440+G441","v":0},null,null,null,null,null,{"$f":"M439+M440+M441","v":0}]
[]
[]
[null,null,"Inject Pump Cost 2012",null,null,null,{"$f":"G435","v":1.3918996006845408},null,null,null,null,null,{"$f":"M435","v":1.3918996006845408}]
[null,null,null,null,null,null,{"$f":"G408*G406","v":645102.54950343969},null,null,null,null,null,{"$f":"M408*M406","v":645102.54950343969}]
[null,null,null,null,null,null,{"$f":"G445*G446","v":897917.98105441686},null,null,null,null,null,{"$f":"M445*M446","v":897917.98105441686}]

{"sheet":"Power Plant Cost","index":24,"n_rows":49,"n_cols":9,"rows_kept":49,"cut":false,"hidden":false,"merged":[]}
[{"$f":"IN!A9","v":0},null,"This worksheet calculates the costs associated with the Power Plant. Values are imported from & exported to the IN /OUT worksheets."]
[null,null,"These are overnight costs and do not include contingency"]
[null,null,null,null,"Default",null,"Revised"]
[]
[null,null,"Conversion System",null,{"$f":"IN!G9","v":"Flash"},null,{"$f":"E5","v":"Flash"}]
[{"$f":"IN!B210","v":0},null,"Power Sales","MW",{"$f":"IN!G10","v":40},null,{"$f":"OUT!H9","v":40}]
[]
[null,null,"Transmission"]
[null,null,"Distance","mile",{"$f":"IN!H201","v":0},null,{"$f":"IN!I201","v":0}]
[null,null,"Cost Per Mile","$/mile",{"$f":"OUT!G427","v":0},null,{"$f":"OUT!H427","v":0}]
[null,null,"Transmission Cost",null,{"$f":"E9*E10","v":0},null,{"$f":"G9*G10","v":0}]
[]
[null,null," Plant Performance"]
[null,null,"Number of modular units (binary only)",null,{"$f":"IN!H211","v":1},null,{"$f":"IN!I211","v":1}]
[null,null,"Net Plant Brine Effectiveness","w-hr/lb",{"$f":"IF(A1=1,OUT!G454,OUT!G476)","v":10.434806885111046},null,{"$f":"IF(A1=1,OUT!H454,OUT!H476)","v":10.434806885111046}]
[null,null,"Geothermal pumping power","w-hr/lb",{"$f":"OUT!G572","v":0.40198564301174405},null,{"$f":"OUT!H572","v":0.40198564301174405}]
[null,null,"Power Sales Brine Effectiveness","w-hr/lb",{"$f":"E15-E16","v":10.032821242099303},null,{"$f":"G15-G16","v":10.032821242099303}]
[null,null,"Geothermal Flow Required","lb/hr",{"$f":"E6*1000000/E17","v":3986914.4515556283},null,{"$f":"G6*1000000/G17","v":3986914.4515556283}]
[null,null,"Plant Net Output","kW",{"$f":"E18*E15/1000","v":41602.682369441398},null,{"$f":"G18*G15/1000","v":41602.682369441398}]
[null,null,"Est Gross Plant Output (nameplate)","kW",{"$f":"OUT!G438*1000","v":43852.542080363346},null,{"$f":"OUT!H438*1000","v":43852.542080363346},null,"Used to cost turbine-generator"]
[]
[null,null,"Size of Plant Modules","kW",{"$f":"E19/E14","v":41602.682369441398},null,{"$f":"G19/G14","v":41602.682369441398}]
[]
[null,null,"Equipment Cost",null,{"$f":"IF($A$1=1,OUT!G539,OUT!G561)","v":675.21104220014388},null,{"$f":"IF($A$1=1,OUT!H539,OUT!H561)","v":675.21104220014388}]
[null,null,"Turbine -Generator","$/kW",{"$f":"IF(A1=1,OUT!G536,OUT!G554)","v":366.34738085076242},null,{"$f":"IF(A1=1,OUT!H536,OUT!H554)","v":366.34738085076242}]
[null,null,"Air-Cooled Condenser","$/kW",{"$f":"IF($A$1=1,OUT!G537,\"NA\")","v":"NA"},null,{"$f":"IF($A$1=1,OUT!H537,\"NA\")","v":"NA"}]
[null,null,"Geothermal Heat Exchangers","$/kW",{"$f":"IF($A$1=1,OUT!G535,\"NA\")","v":"NA"},null,{"$f":"IF($A$1=1,OUT!H535,\"NA\")","v":"NA"}]
[null,null,"Working Fluid Pump","$/kW",{"$f":"IF($A$1=1,OUT!G538,\"NA\")","v":"NA"},null,{"$f":"IF($A$1=1,OUT!H538,\"NA\")","v":"NA"}]
[null,null,"Flash Vessels","$/kW",{"$f":"IF($A$1=1,\"NA\",OUT!G555)","v":16.868355024728718},null,{"$f":"IF($A$1=1,\"NA\",OUT!H555)","v":16.868355024728718}]
[null,null,"Cooling Tower Cost","$/kW",{"$f":"IF($A$1=1,\"NA\",OUT!G556)","v":67.419550122472273},null,{"$f":"IF($A$1=1,\"NA\",OUT!H556)","v":67.419550122472273}]
[null,null,"Condenser Cost","$/kW",{"$f":"IF($A$1=1,\"NA\",OUT!G557)","v":90.397297178189291},null,{"$f":"IF($A$1=1,\"NA\",OUT!H557)","v":90.397297178189291}]
[null,null,"Pump Costs","$/kW",{"$f":"IF($A$1=1,\"NA\",OUT!G558)","v":34.582222270593427},null,{"$f":"IF($A$1=1,\"NA\",OUT!H558)","v":34.582222270593427}]
[null,null,"NCG Removal System","$/kW",{"$f":"IF($A$1=1,\"NA\",OUT!G559)","v":36.737484597748733},null,{"$f":"IF($A$1=1,\"NA\",OUT!H559)","v":36.737484597748733}]
[null,null,"H2S Removal System","$/kW",{"$f":"IF($A$1=1,\"NA\",OUT!G560)","v":62.858752155649121},null,{"$f":"IF($A$1=1,\"NA\",OUT!H560)","v":62.858752155649121}]
[]
[null,null,"Direct Construction Cost Multiplier",null,{"$f":"IF(A1=0,OUT!G565,OUT!G543)","v":2.7377478194515703},null,{"$f":"IF(A1=0,OUT!H565,OUT!H543)","v":2.7377478194515703}]
[null,null,"Direct Construction Costs","$/kW",{"$f":"E36*E24","v":1848.5575584530661},null,{"$f":"G36*G24","v":1848.5575584530661}]
[null,null,null,null,{"$f":"E37*E19","v":76904952.945953012},null,{"$f":"G37*G19","v":76904952.945953012}]
[null,null,"Indirect Plant Costs (fraction of construction cost)",null,{"$f":"IN!H237","v":0.12},null,{"$f":"IN!I237","v":0.12}]
[null,null,null,null,{"$f":"E38*E39","v":9228594.3535143603},null,{"$f":"G38*G39","v":9228594.3535143603}]
[null,null,"Fraction of Indirect Costs for Engineering",null,0.5,null,0.5,null,"Used in updated model to determine engineering costs prior to PPA"]
[null,null,"Engineering Costs",null,{"$f":"E38*E39*E41","v":4614297.1767571801},null,{"$f":"G38*G39*G41","v":4614297.1767571801}]
[null,null,"Total Installed Plant Cost",null,{"$f":"E38+E40","v":86133547.29946737},null,{"$f":"G38+G40","v":86133547.29946737}]
[null,null,"Based on Sales","$/kW",{"$f":"E43/(E6*1000)","v":2153.3386824866843},null,{"$f":"G43/(G6*1000)","v":2153.3386824866843}]
[null,null,"Based on Net Output","$/kW",{"$f":"E43/(E19)","v":2070.384465467434},null,{"$f":"G43/(G19)","v":2070.384465467434}]
[null,null,"Total Installation Cost Multiplier",null,{"$f":"E45/E24","v":3.0662775577857588},null,{"$f":"G45/G24","v":3.0662775577857588}]
[null,null,"Inputted Power Plant Cost","$/kW",{"$f":"OUT!G444","v":0},null,{"$f":"OUT!H444","v":2070.3844654674344}]
[null,null,"Power Plant Cost Used (Based Net Output)","$/kW",{"$f":"E45","v":2070.384465467434},null,{"$f":"G45","v":2070.384465467434}]
[null,null,"Plant Cost",null,{"$f":"IF(E47>0,E47,E48)*E19","v":86133547.29946737},null,{"$f":"IF(G47>0,G47,G48)*G19","v":86133547.299467385}]

{"sheet":"O&M","index":25,"n_rows":94,"n_cols":19,"rows_kept":94,"cut":false,"hidden":false,"merged":[]}
[null,"This worksheet calculates the Operating and Maintenance costs. Values are imported from & exported to the IN /OUT worksheets."]
[null,"These are overnight costs and do not include contingency"]
[]
[null,null,null,null,"Default",null,null,null,null,null,null,null,null,"Revised"]
[{"$f":"IN!A9","v":0},"Conversion System",{"$f":"IN!G9","v":"Flash"},null,null,null,null,null,null,{"$f":"A5","v":0},"Conversion System",{"$f":"C5","v":"Flash"}]
[null,"Plant size",{"$f":"OUT!G437","v":41.602682369441396},"MW",null,null,null,null,null,null,"Plant size",{"$f":"OUT!H437","v":41.602682369441396},"MW"]
[null,"# units",{"$f":"IF(A5=0,1,IN!H211)","v":1},null,null,null,null,null,null,null,"# units",{"$f":"IF(A5=0,1,IN!I211)","v":1}]
[null,"Multiplier for Staff Change",1,null,null,null,null,null,null,null,"Multiplier for Staff Change",{"$f":"OUT!H351/OUT!H350","v":1}]
[null,null,{"$f":"OUT!G337","v":0.25},"fraction operator assigned to field",null,null,null,null,null,null,null,{"$f":"OUT!H337","v":0.25},"fraction operator assigned to field"]
[null,null,{"$f":"OUT!G349","v":1.8},"labor multiplier",null,null,null,null,null,null,null,{"$f":"OUT!H349","v":1.8},"labor multiplier"]
[null,null,{"$f":"OUT!G52","v":0.95},"Net Capacity Factor",null,null,null,null,null,null,null,{"$f":"OUT!H52","v":0.95},"Net Capacity Factor"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Model Estimate","User Revised"]
[null,"Staff","#","hrs","mn-hrs","rate","multiplier","total",null,null,"Staff","#","hrs","mn-hrs",null,"rate","multiplier","total"]
[null,"Operators",{"$f":"(0.25*C6^0.525+0.1*(C7-1)^0.625)*C8","v":1.7700221800735902},{"$f":"365*24","v":8760},{"$f":"D14*C14","v":15505.394297444651},{"$f":"OUT!G342","v":26.0055735217327},{"$f":"C$10","v":1.8},{"$f":"E14*F14*G14","v":725808.00849417329},null,null,"Operators",{"$f":"(0.25*L6^0.525+0.1*(L7-1)^0.625)*C8","v":1.7700221800735902},{"$f":"365*24","v":8760},{"$f":"M14*L14","v":15505.394297444651},{"$f":"N14*L$8","v":15505.394297444651},{"$f":"OUT!H342","v":26.0055735217327},{"$f":"L$10","v":1.8},{"$f":"O14*P14*Q14","v":725808.00849417329}]
[null,"Maintenance",null,null,null,null,null,null,null,null,"Maintenance"]
[null,"mechanic",{"$f":"IF(A5=1,(0.15*C$6^0.65+0.05*(C$7-1)^0.625)*C$8,(0.13*C$6^0.65+0.05*(C$7-1)^0.625)*C$8)","v":1.4668044497696135},{"$f":"52*40-80","v":2000},{"$f":"D16*C16","v":2933.608899539227},{"$f":"OUT!G343","v":31.206688226079237},{"$f":"C$10","v":1.8},{"$f":"E16*F16*G16","v":164786.79294930972},null,null,"mechanic",{"$f":"IF(A5=1,(0.15*L$6^0.65+0.05*(L$7-1)^0.625),(0.13*L$6^0.65+0.05*(L$7-1)^0.625))","v":1.4668044497696135},{"$f":"52*40-80","v":2000},{"$f":"M16*L16","v":2933.608899539227},{"$f":"N16*L$8","v":2933.608899539227},{"$f":"OUT!H343","v":31.206688226079233},{"$f":"L$10","v":1.8},{"$f":"O16*P16*Q16","v":164786.79294930969}]
[null,"electrician",{"$f":"IF(A5=1,(0.15*C$6^0.65+0.05*(C$7-1)^0.625)*C$8,(0.13*C$6^0.65+0.05*(C$7-1)^0.625)*C$8)","v":1.4668044497696135},2000,{"$f":"D17*C17","v":2933.608899539227},{"$f":"OUT!G344","v":31.206688226079237},{"$f":"C$10","v":1.8},164786.79294930972,null,null,"electrician",{"$f":"IF(A5=1,(0.15*L$6^0.65+0.05*(L$7-1)^0.625),(0.13*L$6^0.65+0.05*(L$7-1)^0.625))","v":1.4668044497696135},2000,{"$f":"M17*L17","v":2933.608899539227},{"$f":"N17*L$8","v":2933.608899539227},{"$f":"OUT!H344","v":31.206688226079233},{"$f":"L$10","v":1.8},{"$f":"O17*P17*Q17","v":164786.79294930969}]
[null,"general maintenance",{"$f":"IF(A5=1,(0.15*C$6^0.65+0.05*(C$7-1)^0.625)*C$8,(0.13*C$6^0.65+0.05*(C$7-1)^0.625)*C$8)","v":1.4668044497696135},2000,2933.608899539227,{"$f":"OUT!G345","v":22.754876831516111},{"$f":"C$10","v":1.8},120157.03652553832,null,null,"general maintenance",{"$f":"IF(A5=1,(0.15*L$6^0.65+0.05*(L$7-1)^0.625),(0.13*L$6^0.65+0.05*(L$7-1)^0.625))","v":1.4668044497696135},2000,{"$f":"M18*L18","v":2933.608899539227},{"$f":"N18*L$8","v":2933.608899539227},{"$f":"OUT!H345","v":22.754876831516111},{"$f":"L$10","v":1.8},{"$f":"O18*P18*Q18","v":120157.03652553832}]
[null,"Office",null,null,null,null,null,null,null,null,"Office"]
[null,"Facility manager/plant engineer",{"$f":"0.075*C$6^0.65*C$8","v":0.84623333640554621},2000,1692.4666728110924,{"$f":"OUT!G346","v":52.0111470434654},{"$f":"C$10","v":1.8},158448.83937433627,null,null,"Facility manager/plant engineer",{"$f":"0.075*L$6^0.65","v":0.84623333640554621},2000,{"$f":"M20*L20","v":1692.4666728110924},{"$f":"N20*L$8","v":1692.4666728110924},{"$f":"OUT!H346","v":52.0111470434654},{"$f":"L$10","v":1.8},{"$f":"O20*P20*Q20","v":158448.83937433627}]
[null,"operations manager",{"$f":"0.075*C$6^0.65*C$8","v":0.84623333640554621},2000,1692.4666728110924,{"$f":"OUT!G347","v":39.00836028259905},{"$f":"C$10","v":1.8},118836.62953075221,null,null,"operations manager",{"$f":"0.075*L$6^0.65","v":0.84623333640554621},2000,{"$f":"M21*L21","v":1692.4666728110924},{"$f":"N21*L$8","v":1692.4666728110924},{"$f":"OUT!H347","v":39.00836028259905},{"$f":"L$10","v":1.8},{"$f":"O21*P21*Q21","v":118836.62953075221}]
[null,"clerical",{"$f":"0.075*C$6^0.65*C$8","v":0.84623333640554621},2000,1692.4666728110924,{"$f":"OUT!G348","v":15.603344113039618},{"$f":"C$10","v":1.8},47534.651812300879,null,null,"clerical",{"$f":"0.075*L$6^0.65","v":0.84623333640554621},2000,{"$f":"M22*L22","v":1692.4666728110924},{"$f":"N22*L$8","v":1692.4666728110924},{"$f":"OUT!H348","v":15.603344113039617},{"$f":"L$10","v":1.8},{"$f":"O22*P22*Q22","v":47534.651812300872}]
[null,null,null,{"$f":"SUM(D14:D22)","v":20760},{"$f":"SUM(E14:E22)","v":29383.621014495613},null,null,{"$f":"SUM(H14:H22)","v":1500358.7516357205},null,null,null,null,{"$f":"SUM(M14:M22)","v":20760},{"$f":"SUM(N14:N22)","v":29383.621014495613},{"$f":"SUM(O14:O22)","v":29383.621014495613},null,null,{"$f":"SUM(R14:R22)","v":1500358.7516357205}]
[null,null,null,"number of staff",{"$f":"E23/2000","v":14.691810507247807},null,null,1,null,null,null,null,"number of staff",{"$f":"N23/2000","v":14.691810507247807},{"$f":"O23/2000","v":14.691810507247807},null,null,{"$f":"H24","v":1}]
[null,null,null,null,null,null,null,{"$f":"H23*H24","v":1500358.7516357205},"total labor",null,null,null,null,null,null,null,null,{"$f":"R23*R24","v":1500358.7516357205},"total labor"]
[null,null,null,null,null,null,null,{"$f":"H14*C9*H24","v":181452.00212354332},"field",null,null,null,null,null,null,null,null,{"$f":"R14*L9*R24","v":181452.00212354332},"field"]
[null,null,null,null,null,null,null,{"$f":"H25-H26","v":1318906.7495121772},"plant",null,null,null,null,null,null,null,null,{"$f":"R25-R26","v":1318906.7495121772},"plant"]
[null,null,null,null,null,null,"power",{"$f":"OUT!G434","v":40},"MW,net sales",null,null,null,null,null,null,null,"power",{"$f":"OUT!H434","v":40},"MW,net sales"]
[null,null,null,null,null,null," annual labor cost",{"$f":"H25/H28","v":37508.968790893014},"per MW",null,null,null,null,null,null,null," annual labor cost",{"$f":"R25/R28","v":37508.968790893014},"per MW"]
[]
[null,null,null,null,null,"Plant O&M ",null,null,null,null,null,null,null,null,null,"Plant O&M "]
[null,null,null,null,"% of capital costs",null,null,{"$f":"OUT!G372","v":1.7999999999999999E-2},null,null,null,null,null,null,"% of capital costs",null,null,{"$f":"OUT!H372","v":1.7999999999999999E-2}]
[null,null,null,null,"Capital costs ",null,null,{"$f":"OUT!G373","v":86133547.29946737},null,null,null,null,null,null,"Capital costs",null,null,{"$f":"OUT!H373","v":86133547.299467385}]
[null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"H35*H37","v":121648.42250405405},null,null,null,null,null,null,"Cooling water treatment cost",null,null,{"$f":"R35*R37","v":121648.42250405405}]
[null,null,null,null,null,"CW flow rate",null,{"$f":"IF(A5=0,OUT!G527,0)","v":64119.978127795715},"gpm",null,null,null,null,null,null,"CW flow rate",null,{"$f":"IF(A5=0,OUT!H527,0)","v":64119.978127795715},"gpm"]
[null,null,null,null,null,"dosage",null,{"$f":"OUT!G377","v":0},"ppm",null,null,null,null,null,null,"dosage",null,{"$f":"OUT!H377","v":0},"ppm"]
[null,null,null,null,null,"cost",null,{"$f":"OUT!G378","v":1.8972000000000002},"$ per gpm",null,null,null,null,null,null,"cost",null,{"$f":"OUT!H378","v":1.8972000000000002},"$ per gpm"]
[null,null,null,null,"non labor O&M",null,null,{"$f":"H32*H33+H34","v":1672052.2738944667},null,null,null,null,null,null,"non labor O&M",null,null,{"$f":"R32*R33+R34","v":1672052.2738944669}]
[null,null,null,null,"labor cost",null,null,{"$f":"H27","v":1318906.7495121772},null,null,null,null,null,null,"labor cost",null,null,{"$f":"R27","v":1318906.7495121772}]
[null,null,null,null,"total plant O&M",null,null,{"$f":"H38+H39","v":2990959.0234066439},null,null,null,null,null,null,"total plant O&M",null,null,{"$f":"R38+R39","v":2990959.0234066444}]
[]
[]
[null,null,null,null,null,"Field O&M",null,null,null,null,null,null,null,null,null,"Field O&M"]
[null,null,null,null,"number of production wells",null,null,{"$f":"OUT!G364","v":6.2792921033059566},null,null,null,null,null,null,"number of production wells",null,null,{"$f":"OUT!H133","v":6.2792921033059566}]
[null,null,null,null,"% of drilling and field gathering system costs",null,null,{"$f":"IN!H187","v":1.4999999999999999E-2},null,null,null,null,null,null,"% of drilling and field gathering system costs",null,null,{"$f":"IN!I187","v":1.4999999999999999E-2}]
[null,null,null,null,"well drilling costs ($M)",null,null,{"$f":"OUT!G357/1000000","v":40.435993143112277},null,null,null,null,null,null,"well drilling costs ($M)",null,null,{"$f":"OUT!H357/1000000","v":40.435993143112277}]
[null,null,null,null,"well O&M",null,null,{"$f":"H45*H46*1000000","v":606539.89714668412},null,null,null,null,null,null,"well O&M",null,null,{"$f":"R45*R46*1000000","v":606539.89714668412}]
[null,null,null,null,"field gathering system costs",null,null,{"$f":"OUT!G358/1000000","v":6.4954541444104645},null,null,null,null,null,null,"field gathering system costs",null,null,{"$f":"OUT!H358/1000000","v":6.4954541444104645}]
[null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"H45*H48*1000000","v":97431.812166156975},null,null,null,null,null,null,"non labor, non-well O&M",null,null,{"$f":"R45*R48*1000000","v":97431.812166156975}]
[null,null,null,null,"Flow per well",null,null,{"$f":"OUT!G272","v":80},"kg/s",null,null,null,null,null,"Flow per well",null,null,{"$f":"OUT!H272","v":80},"kg/s"]
[null,null,null,null,"chemical / inhibitors",null,null,{"$f":"H50*H44*3600*24*365*C11*H53/1000000","v":453814.79326503346},null,null,null,null,null,null,"chemical / inhibitors",null,null,{"$f":"R50*R44*3600*24*365*L11*R53/1000000","v":453814.79326503346}]
[null,null,null,null,null,null,"dosage",null,null,null,null,null,null,null,null,null,"dosage"]
[null,null,null,null,null,null,"cost",{"$f":"OUT!G366","v":30.15419668508288},"per 1K tonne",null,null,null,null,null,null,null,"cost",{"$f":"OUT!H366","v":30.15419668508288},"per 1K tonne"]
[]
[null,null,null,null,"EGS Resource",null,null,{"$f":"IF(IN!A4=1,\"Yes\",\"No\")","v":"No"},null,null,null,null,null,null,"EGS Resource",null,null,{"$f":"H55","v":"No"}]
[null,null,null,null,"Production Flow",null,null,{"$f":"OUT!G120","v":3986914.4515556283},"lb/hr",null,null,null,null,null,"Production Flow",null,null,{"$f":"OUT!H120","v":3986914.4515556283},"lb/hr"]
[null,null,null,null,"Subsurface Water Loss",null,null,{"$f":"IN!H173","v":0},null,null,null,null,null,null,"Subsurface Water Loss",null,null,{"$f":"IN!I173","v":0}]
[null,null,null,null,null,null,null,{"$f":"H56*(1/(1-H57)-1)","v":0},"lb/h",null,null,null,null,null,null,null,null,{"$f":"R56*(1/(1-R57)-1)","v":0},"lb/h"]
[null,null,null,null,"Heat Rejection Losses",null,null,{"$f":"OUT!G321","v":663392.60545778985},"lb/h",null,null,null,null,null,"Heat Rejection Losses",null,null,{"$f":"OUT!H321","v":663392.60545778985},"lb/h"]
[null,null,null,null,null,"Water Loss",null,{"$f":"H58+H59","v":663392.60545778985},"lb/h",null,null,null,null,null,null,"Water Loss",null,{"$f":"R58+R59","v":663392.60545778985},"lb/h"]
[null,null,null,null,null,null,null,{"$f":"H60/(60*62.4)*7.4805","v":1325.4562994463133},"gpm",null,null,null,null,null,null,null,null,{"$f":"R60/(60*62.4)*7.4805","v":1325.4562994463133},"gpm"]
[null,null,null,null,null,null,null,{"$f":"H61*60*24*365","v":696659830.98898232},"gallon/yr",null,null,null,null,null,null,null,null,{"$f":"R61*60*24*365","v":696659830.98898232},"gallon/yr"]
[null,null,null,null,null,null,null,{"$f":"(H62/7.4805)/43560","v":2137.9732728693698},"acre-ft/yr",null,null,null,null,null,null,null,null,{"$f":"(R62/7.4805)/43560","v":2137.9732728693698},"acre-ft/yr"]
[null,null,null,null,null,"cost",null,{"$f":"OUT!G326","v":0},"$/acre-ft",null,null,null,null,null,null,"cost",null,{"$f":"OUT!H326","v":0},"$/acre-ft"]
[null,null,null,null,null,"Water Makeup Cost",null,{"$f":"H63*H64","v":0},null,null,null,null,null,null,null,"Water Makeup Cost",null,{"$f":"R63*R64","v":0}]
[]
[null,null,null,null,"GF Pump Maintenance",null,null,{"$f":"OUT!G274","v":1520.9759256491075},"gpm/pump",null,null,null,null,null,"GF Pump Maintenance",null,null,{"$f":"OUT!H274","v":1520.9759256491075},"gpm/pump"]
[{"$f":"IN!A118","v":0},null,null,null,"Wells pumped",null,null,{"$f":"IN!H118","v":"No"},null,{"$f":"IN!B118","v":0},null,null,null,null,"Wells pumped",null,null,{"$f":"IN!I118","v":"No"}]
[{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,"# down hole pumps",null,null,{"$f":"OUT!G252","v":0},null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"# down hole pumps",null,null,{"$f":"OUT!H252","v":0}]
[{"$f":"IN!A191","v":1},null,null,null,"pump type",null,null,{"$f":"IN!H191","v":"Lineshaft"},null,{"$f":"IN!B191","v":1},null,null,null,null,"pump type",null,null,{"$f":"IN!I191","v":"Lineshaft"}]
[null,null,null,null,"Operating life of pump",null,null,{"$f":"IN!H193","v":3},"years",null,null,null,null,null,"Operating life line shaft pump",null,null,{"$f":"IN!I193","v":3},"years"]
[null,null,null,null,"rework cost per pump",null,null,{"$f":"OUT!G390*IN!A118","v":0},null,null,null,null,null,null,"rework cost per pump",null,null,{"$f":"OUT!H390*IN!B118","v":0}]
[null,null,null,null,"total annual cost ",null,null,{"$f":"H72*H69/H71","v":0},"rework",null,null,null,null,null,"total annual cost ",null,null,{"$f":"R72*R69/R71","v":0},"rework"]
[null,null,null,null,"oil-downhole pump",null,{"$f":"IN!A191","v":1},{"$f":"H69*H77","v":0},"lineshaft",null,null,null,null,null,"oil-downhole pump",null,{"$f":"IN!B191","v":1},{"$f":"R69*R77","v":0},"lineshaft"]
[null,null,null,null,null,null,"pump depth",{"$f":"OUT!G584","v":0},"ft",null,null,null,null,null,null,null,"pump depth",{"$f":"OUT!H584","v":0},"ft"]
[null,null,null,null,null,null,"reference depth",{"$f":"OUT!G388*IN!A191","v":500},"ft",null,null,null,null,null,null,null,"reference depth",{"$f":"OUT!H388*IN!B191","v":500},"ft"]
[null,null,null,null,null,null,"cost/pump",{"$f":"IF(G74=0,0,IF(H75=0,0,IF(H75<250,0.5,H75/H76))*OUT!G389*IN!A191)","v":0},"per year",null,null,null,null,null,null,null,"cost/pump",{"$f":"IF(Q74=0,0,IF(R75=0,0,IF(R75<250,0.5,R75/R76))*OUT!H389*IN!B191)","v":0},"per year"]
[null,null,null,null,null,null,"Pump O&M",{"$f":"H73+H74","v":0},null,null,null,null,null,null,null,null,"Pump O&M",{"$f":"R73+R74","v":0}]
[]
[]
[null,null,null,null,null,null,"well O&M",{"$f":"H47","v":606539.89714668412},null,null,null,null,null,null,null,null,"well O&M",{"$f":"R47","v":606539.89714668412}]
[null,null,null,null,null,null,"surface equip O&M",{"$f":"H49","v":97431.812166156975},null,null,null,null,null,null,null,null,"surface equip O&M",{"$f":"R49","v":97431.812166156975}]
[null,null,null,null,null,null,"chemical costs",{"$f":"H51","v":453814.79326503346},null,null,null,null,null,null,null,null,"chemical costs",{"$f":"R51","v":453814.79326503346}]
[null,null,null,null,null,null,"makeup water",{"$f":"H65","v":0},null,null,null,null,null,null,null,null,"makeup water",{"$f":"R65","v":0}]
[null,null,null,null,null,null,"pump O&M",{"$f":"H78","v":0},null,null,null,null,null,null,null,null,"pump O&M",{"$f":"R78","v":0}]
[null,null,null,null,null,null,"field labor O&M",{"$f":"H26","v":181452.00212354332},null,null,null,null,null,null,null,null,"field labor O&M",{"$f":"R26","v":181452.00212354332}]
[null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(H81:H86)","v":1339238.5047014179},null,null,null,null,null,null,null,null,"Total Field O&M",{"$f":"SUM(R81:R86)","v":1339238.5047014179}]
[]
[null,null,null,null,"Taxes & Insurance",null,null,null,null,null,null,null,null,null,"Taxes & Insurance"]
[null,null,null,null,null,null,"Total Plant & Field Capital Cost",{"$f":"OUT!G412","v":138649521.20383766},null,null,null,null,null,null,null,null,"Total Capital Cost",{"$f":"OUT!H412","v":139075271.6719597}]
[null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"IN!H195","v":7.4999999999999997E-3},null,null,null,null,null,null,null,null,"Tax & Insurance Rate",{"$f":"IN!I195","v":7.4999999999999997E-3}]
[null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"H90*H91","v":1039871.4090287824},null,null,null,null,null,null,null,null,"Annual Tax & Insurance",{"$f":"R90*R91","v":1043064.5375396977}]
[]
[null,null,null,null,null,null,"Total Annual O&M",{"$f":"H40+H87+H92","v":5370068.9371368447},null,null,null,null,null,null,null,null,"Total Annual O&M",{"$f":"R40+R87+R92","v":5373262.0656477604}]

{"sheet":"dT in Prod Well","index":26,"n_rows":474,"n_cols":31,"rows_kept":474,"cut":false,"hidden":false,"merged":[[419,9,420,14]]}
[null,"This Work Sheet estimates the temperature loss in the production wells"]
[]
[null,null,null,"Reference",null,null,"Revised"]
[null,"Resource Type",null,{"$f":"IN!G4","v":"Hydrothermal"},null,null,{"$f":"D4","v":"Hydrothermal"},null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0",null,null,"Effect of Pressure:",null,null,null,null,null,null,null,null,"Yes"]
[null,"Resource Temperature","C",{"$f":"IN!G5","v":225},null,null,{"$f":"IN!G5","v":225},null,null,null,"Pressure","psia",{"$f":"Geofluid!E10","v":0},{"$f":"Geofluid!F10","v":-2.5517506350999999E-12},{"$f":"Geofluid!G10","v":2.4121846657999999E-8},{"$f":"Geofluid!H10","v":-9.1909636468000008E-6},{"$f":"Geofluid!I10","v":1.9695373372000001E-3},{"$f":"Geofluid!J10","v":-0.19788525656},{"$f":"Geofluid!K10","v":8.0894106753999999},null,null,"Property/Property,sat = (a*T^b)*(P/P,sat) +1",null,null,null,null,null,null,null,null,"No"]
[null,null,"F",{"$f":"D5*1.8+32","v":437},null,null,{"$f":"G5*1.8+32","v":437},null,null,null,"enthalpy","btu/lb",{"$f":"Geofluid!E11","v":1.0122595469000001E-14},{"$f":"Geofluid!F11","v":-1.8805783302E-11},{"$f":"Geofluid!G11","v":1.4924845945999999E-8},{"$f":"Geofluid!H11","v":-5.9760546932999997E-6},{"$f":"Geofluid!I11","v":1.3462856545E-3},{"$f":"Geofluid!J11","v":0.83827719984000004},{"$f":"Geofluid!K11","v":-24.113934501999999}]
[null,"Resource Depth","m",{"$f":"IN!G7","v":5000},null,null,{"$f":"IN!G7","v":5000},null,null,null,"entropy","btu/lb-R",{"$f":"Geofluid!E12","v":7.3991541797999994E-18},{"$f":"Geofluid!F12","v":-1.2945213490999999E-14},{"$f":"Geofluid!G12","v":8.8430105660999993E-12},{"$f":"Geofluid!H12","v":-1.8419111147E-9},{"$f":"Geofluid!I12","v":-1.2026247967E-6},{"$f":"Geofluid!J12","v":2.0324314655999999E-3},{"$f":"Geofluid!K12","v":-6.0089552413E-2},null,null,"a","b"]
[null,null,"ft",{"$f":"D7*3.28083","v":16404.149999999998},null,null,{"$f":"G7*3.28083","v":16404.149999999998},null,null,null,"specific vol","ft^3/lb",{"$f":"Geofluid!E13","v":1.4068205291E-18},{"$f":"Geofluid!F13","v":-2.6995711458E-15},{"$f":"Geofluid!G13","v":2.1775771856000002E-12},{"$f":"Geofluid!H13","v":-9.1528222658000002E-10},{"$f":"Geofluid!I13","v":2.2418007508000001E-7},{"$f":"Geofluid!J13","v":-2.3968043944000001E-5},{"$f":"Geofluid!K13","v":1.7070951785999999E-2},null,"density",{"$f":"Geofluid!N9","v":7.1503740000000001E-19},{"$f":"Geofluid!O9","v":5.91303}]
[null,"Surface Temperature","C",{"$f":"'GF Pumping'!D6","v":11.6},null,null,{"$f":"'GF Pumping'!J6","v":11.6},null,null,null,"Cp","btu/lb-F",{"$f":"Geofluid!E14","v":1.3809800000000001E-16},{"$f":"Geofluid!F14","v":-2.1818700000000001E-13},{"$f":"Geofluid!G14","v":1.42033E-10},{"$f":"Geofluid!H14","v":-4.6522800000000002E-8},{"$f":"Geofluid!I14","v":8.6599800000000004E-6},{"$f":"Geofluid!J14","v":-8.0616100000000001E-4},{"$f":"Geofluid!K14","v":1.02617},null,"Cp",{"$f":"Geofluid!N10","v":-1.9065180000000001E-20},{"$f":"Geofluid!O10","v":6.572584}]
[null,null,"F",{"$f":"D9*1.8+32","v":52.879999999999995},null,null,{"$f":"G9*1.8+32","v":52.879999999999995},null,null,null,"k","btu/hr-ft-F",{"$f":"Geofluid!E16","v":-5.62597E-18},{"$f":"Geofluid!F16","v":1.09949E-14},{"$f":"Geofluid!G16","v":-9.7348700000000001E-12},{"$f":"Geofluid!H16","v":5.1947699999999998E-9},{"$f":"Geofluid!I16","v":-2.6488700000000002E-6},{"$f":"Geofluid!J16","v":8.2955400000000003E-4},{"$f":"Geofluid!K16","v":0.30074000000000001},null,"viscosity",{"$f":"Geofluid!N11","v":4.0240059999999997E-18},{"$f":"Geofluid!O11","v":5.7368819999999996}]
[null,"Temperature Gradient","C/km",{"$f":"(D5-D9)*1000/D7","v":42.68},null,null,{"$f":"(G5-G9)*1000/G7","v":42.68},null,null,null,null,null,"a","b",null,null,null,null,null,null,"k",{"$f":"Geofluid!N12","v":3.2334579999999999E-18},{"$f":"Geofluid!O12","v":5.7265800000000002}]
[null,null,"F/ft",{"$f":"(D6-D10)/D8","v":2.3416025822733885E-2},null,null,{"$f":"(G6-G10)/G8","v":2.3416025822733885E-2},null,null,null,"viscosity = a * T^b  (lb-ft-hr)",null,{"$f":"Geofluid!E18","v":407.22},{"$f":"Geofluid!F18","v":-1.194}]
[]
[null,"P,bh-prod","psia",{"$f":"OUT!G635-OUT!G282","v":6427.9163014140904},null,null,{"$f":"OUT!H635-OUT!H282","v":6427.9163014140904}]
[null,"P,sat","psi",{"$f":"M$5*D$43^6+N$5*D$43^5+O$5*D$43^4+P$5*D$43^3+Q$5*D$43^2+R$5*D$43+S$5","v":369.75262958785413},null,null,{"$f":"M$5*G$43^6+N$5*G$43^5+O$5*G$43^4+P$5*G$43^3+Q$5*G$43^2+R$5*G$43+S$5","v":369.75262958785413}]
[null,"P/P,sat",null,{"$f":"D14/D15","v":17.384369405510345},null,null,{"$f":"G14/G15","v":17.384369405510345}]
[null,"spec grav-sat","cft/lb",{"$f":"M$8*D$43^6+N$8*D$43^5+O$8*D$43^4+P$8*D$43^3+Q$8*D$43^2+R$8*D$43+S$8","v":1.9213953370339102E-2},null,null,{"$f":"M$8*G$43^6+N$8*G$43^5+O$8*G$43^4+P$8*G$43^3+Q$8*G$43^2+R$8*G$43+S$8","v":1.9213953370339102E-2}]
[null,"density-sat","lb/cft",{"$f":"1/D17","v":52.045509881569537},null,null,{"$f":"1/G17","v":52.045509881569537}]
[null,"P correction to rho",null,{"$f":"$V$8*D$43^$W$8*(D$16-1)+1","v":1.0480844264880036},null,null,{"$f":"$V$8*G$43^$W$8*(G$16-1)+1","v":1.0480844264880036}]
[null,"density","lb/cft",{"$f":"D19*D18","v":54.548088375500534},null,null,{"$f":"G19*G18","v":54.548088375500534}]
[]
[null,"Well Flow rate","kg/s",{"$f":"OUT!G272","v":80},null,null,{"$f":"OUT!H272","v":80}]
[null,null,"lb/hr",{"$f":"D22*2.20462*3600","v":634930.55999999994},null,null,{"$f":"G22*2.20462*3600","v":634930.55999999994}]
[null,null,"lb/day",{"$f":"D23*24","v":15238333.439999998},null,null,{"$f":"G23*24","v":15238333.439999998}]
[]
[null,"Time","days",365,null,null,365]
[null,"k,steel","btu/h-ft-F",50,null,null,50]
[null,"k,cement","w/m-K",0.87,null,null,0.87]
[null,null,"btu/h-ft-F",{"$f":"D28*3.413*0.3048/1.8","v":0.50280315999999992},null,null,{"$f":"G28*3.413*0.3048/1.8","v":0.50280315999999992}]
[]
[null,"# of Intervals/Liners in Production Well",null,{"$f":"OUT!G650","v":5},null,null,{"$f":"OUT!H650","v":5}]
[]
[null,"Production Interval"]
[{"$f":"D$31","v":5},"Cased",null,{"$f":"OUT!G651","v":"Open Hole"},null,null,{"$f":"OUT!H651","v":"Open Hole"}]
[null,"Rock Properties"]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"3.46*3600*24","v":298944},null,null,{"$f":"3.46*3600*24","v":298944}]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"2816.77/2.7","v":1043.2481481481482},null,null,{"$f":"2816.77/2.7","v":1043.2481481481482}]
[null,"Density, rho","kg/m^3",2700,null,null,2700]
[null,"alpha","m^2/day",{"$f":"D36/(D37*D38)","v":0.10613007096781064},null,null,{"$f":"G36/(G37*G38)","v":0.10613007096781064}]
[null,null,"ft^2/day",{"$f":"D39*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"G39*(3.28083^2)","v":1.1423676856235054}]
[]
[]
[null,"T,gf","F",{"$f":"D6-D13*1.8","v":437},null,null,{"$f":"G6-G13*1.8","v":437}]
[null,"P,sat","psi",{"$f":"M$5*D$43^6+N$5*D$43^5+O$5*D$43^4+P$5*D$43^3+Q$5*D$43^2+R$5*D$43+S$5","v":369.75262958785413},null,null,{"$f":"M$5*G$43^6+N$5*G$43^5+O$5*G$43^4+P$5*G$43^3+Q$5*G$43^2+R$5*G$43+S$5","v":369.75262958785413}]
[null,"P,gf","psi",{"$f":"D14-D20*0.5*D97/144","v":6117.2194813753013},null,null,{"$f":"G14-G20*0.5*G97/144","v":6117.2194813753013}]
[null,"P/P,sat",null,{"$f":"D45/D44","v":16.54408648342509},null,null,{"$f":"G45/G44","v":16.54408648342509}]
[]
[null,"spec grav-sat","cft/lb",{"$f":"M$8*D$43^6+N$8*D$43^5+O$8*D$43^4+P$8*D$43^3+Q$8*D$43^2+R$8*D$43+S$8","v":1.9213953370339102E-2},null,null,{"$f":"M$8*G$43^6+N$8*G$43^5+O$8*G$43^4+P$8*G$43^3+Q$8*G$43^2+R$8*G$43+S$8","v":1.9213953370339102E-2}]
[null,"density-sat","lb/cft",{"$f":"1/D48","v":52.045509881569537},null,null,{"$f":"1/G48","v":52.045509881569537}]
[null,"P correction to rho",null,{"$f":"$V$8*D43^$W$8*(D46-1)+1","v":1.0456183857514865},null,null,{"$f":"$V$8*G43^$W$8*(G46-1)+1","v":1.0456183857514865}]
[null,"density","lb/cft",{"$f":"D50*D49","v":54.41974202797978},null,null,{"$f":"G50*G49","v":54.41974202797978}]
[null,"viscosity-sat","lb/ft-hr",{"$f":"M$12*D$43^N$12","v":0.2864799708625641},null,null,{"$f":"M$12*G$43^N$12","v":0.2864799708625641}]
[null,null,"lb/ft-s",{"$f":"D52/3600","v":7.9577769684045584E-5},null,null,{"$f":"G52/3600","v":7.9577769684045584E-5}]
[null,"P correction to mu",null,{"$f":"$V$10*D43^$W$10*(D46-1)+1","v":1.087973982110467},null,null,{"$f":"$V$10*G43^$W$10*(G46-1)+1","v":1.087973982110467}]
[null,"viscosity","lb/ft-s",{"$f":"D53*D54","v":8.6578542970620678E-5},null,null,{"$f":"G53*G54","v":8.6578542970620678E-5}]
[null,"specific heat-sat",null,{"$f":"M$9*D$43^6+N$9*D$43^5+O$9*D$43^4+P$9*D$43^3+Q$9*D$43^2+R$9*D$43+S$9","v":1.1095305900756824},null,null,{"$f":"M$9*G$43^6+N$9*G$43^5+O$9*G$43^4+P$9*G$43^3+Q$9*G$43^2+R$9*G$43+S$9","v":1.1095305900756824}]
[null,"P correction to Cp",null,{"$f":"$V$9*D43^$W$9*(D46-1)+1","v":0.93292013826531905},null,null,{"$f":"$V$9*G43^$W$9*(G46-1)+1","v":0.93292013826531905}]
[null,"Cp","btu/lb-F",{"$f":"D56*D57","v":1.0351034315030068},null,null,{"$f":"G56*G57","v":1.0351034315030068}]
[null,"thermal conductivity",null,{"$f":"M$10*D$43^6+N$10*D$43^5+O$10*D$43^4+P$10*D$43^3+Q$10*D$43^2+R$10*D$43+S$10","v":0.37194603493350686},null,null,{"$f":"M$10*G$43^6+N$10*G$43^5+O$10*G$43^4+P$10*G$43^3+Q$10*G$43^2+R$10*G$43+S$10","v":0.37194603493350686}]
[null,"P correction to k",null,{"$f":"$V$11*D43^$W$11*(D46-1)+1","v":1.0663988588340354},null,null,{"$f":"$V$11*G43^$W$11*(G46-1)+1","v":1.0663988588340354}]
[null,"k","btu/h-ft-F",{"$f":"D59*D60","v":0.39664282720093597},null,null,{"$f":"G59*G60","v":0.39664282720093597}]
[]
[{"$f":"IN!A86","v":1},"ID","inch",{"$f":"OUT!G655","v":0},null,null,{"$f":"OUT!H655","v":0}]
[{"$f":"IN!B86","v":1},null,"ft",{"$f":"D63/12","v":0},null,null,{"$f":"G63/12","v":0}]
[null,"OD","inch",{"$f":"OUT!G654","v":0},null,null,{"$f":"OUT!H654","v":0}]
[null,null,"ft",{"$f":"D65/12","v":0},null,null,{"$f":"G65/12","v":0}]
[null,"Open hole Diameter","inch",{"$f":"OUT!G656","v":8.5},null,null,{"$f":"OUT!H656","v":8.5}]
[null,"Diameter used","ft",{"$f":"IF($A63=0,D64,D67/12)","v":0.70833333333333337},null,null,{"$f":"IF($A64=0,G64,G67/12)","v":0.70833333333333337}]
[null,"cross Area","sq ft",{"$f":"PI()*D68^2/4","v":0.39406262017684474},null,null,{"$f":"PI()*G68^2/4","v":0.39406262017684474}]
[null,"Velocity","ft/s",{"$f":"((D$23/D51)/D69)/3600","v":8.2243580750600564},null,null,{"$f":"((G$23/G51)/G69)/3600","v":8.2243580750600564}]
[null,"Re",null,{"$f":"D68*D70*D51/D55","v":3661726.4414754249},null,null,{"$f":"G68*G70*G51/G55","v":3661726.4414754249}]
[null,"Pr",null,{"$f":"(D58*D53/D61)*3600","v":0.74761568988741256},null,null,{"$f":"(G58*G53/G61)*3600","v":0.74761568988741256}]
[]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D61/D68*D71^0.8*D72^0.333333","v":2083.2017069388876},null,null,{"$f":"0.023*G61/G68*G71^0.8*G72^0.333333","v":2083.2017069388876}]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D74*1/(IF($A63=0,(D64/D80),1))","v":4.8003032863746392E-4},null,null,{"$f":"1/G74*1/(IF($A64=0,(G64/G80),1))","v":4.8003032863746392E-4}]
[]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D66-D64)/D$27","v":0},null,null,{"$f":"0.5*(G66-G64)/G$27","v":0}]
[]
[null,"OD,cement","inch",{"$f":"D67","v":8.5},null,null,{"$f":"G67","v":8.5}]
[null,null,"ft",{"$f":"D79/12","v":0.70833333333333337},null,null,{"$f":"G79/12","v":0.70833333333333337}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D80-D68)/D$29","v":0},null,null,{"$f":"0.5*(G80-G68)/G$29","v":0}]
[]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D75+D77+D81)","v":4.8003032863746392E-4},null,null,{"$f":"(G75+G77+G81)","v":4.8003032863746392E-4}]
[null,"U","btu/h-ft^2-F",{"$f":"1/D83","v":2083.2017069388876},null,null,{"$f":"1/G83","v":2083.2017069388876}]
[null,null,"btu/d-ft^2-F",{"$f":"D84*24","v":49996.840966533302},null,null,{"$f":"G84*24","v":49996.840966533302}]
[]
[null,"alpha, earth","m^2/day",{"$f":"D$39","v":0.10613007096781064},null,null,{"$f":"G$39","v":0.10613007096781064}]
[null,null,"sq ft/day",{"$f":"D87*10.764","v":1.1423840838975137},null,null,{"$f":"G87*10.764","v":1.1423840838975137}]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365}]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D80/(2*(D89*D88)^0.5))-0.29+(0.5*D80)^2/(4*D88*D89)","v":4.4577174200072198},null,null,{"$f":"-LN(0.5*G80/(2*(G89*G88)^0.5))-0.29+(0.5*G80)^2/(4*G88*G89)","v":4.4577174200072198}]
[]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998}]
[null,"Cp","btu/lb-F",{"$f":"D58","v":1.0351034315030068},null,null,{"$f":"G58","v":1.0351034315030068}]
[null,"k,rock","btu/ft-day-F",{"$f":"D$36*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G$36*0.3048/(1055.05*1.8)","v":47.979891000426527}]
[null,"A","ft",{"$f":"D92*D58/(2*PI()*0.5*D68*D85*D94)*(D94+D68*D85*D90)","v":466612.74677509308},null,null,{"$f":"G92*G58/(2*PI()*0.5*G68*G85*G94)*(G94+G68*G85*G90)","v":466612.74677509308}]
[null,"a","F/ft",{"$f":"D$12","v":2.3416025822733885E-2},null,null,{"$f":"G$12","v":2.3416025822733885E-2}]
[null,"Z","ft",{"$f":"OUT!G652","v":1640.4000000000015},null,null,{"$f":"OUT!H652","v":1640.4000000000015}]
[null,"z1","ft",{"$f":"D97*0.333","v":546.25320000000056},null,null,{"$f":"G97*0.333","v":546.25320000000056}]
[null,"b1","F",{"$f":"D$6-D96*D98","v":424.20892096304897},null,null,{"$f":"G$6-G96*G98","v":424.20892096304897}]
[null,"To","F",{"$f":"D43","v":437},null,null,{"$f":"G43","v":437}]
[null,"T,z1","F",{"$f":"D$96*D98+D99-D$96*D$95+(D100+D$96*D$95-D99)*EXP(-D98/D$95)","v":436.99251872441528},null,null,{"$f":"G$96*G98+G99-G$96*G$95+(G100+G$96*G$95-G99)*EXP(-G98/G$95)","v":436.99251872441528}]
[null,"z2","ft",{"$f":"D97*0.333","v":546.25320000000056},null,null,{"$f":"G97*0.333","v":546.25320000000056}]
[null,"b2","F",{"$f":"D99-D96*(D102)","v":411.41784192609794},null,null,{"$f":"G99-G96*(G102)","v":411.41784192609794}]
[null,"To","F",{"$f":"D101","v":436.99251872441528},null,null,{"$f":"G101","v":436.99251872441528}]
[null,"T,z2","F",{"$f":"D$96*D102+D103-D$96*D$95+(D104+D$96*D$95-D103)*EXP(-D102/D$95)","v":436.97008073074176},null,null,{"$f":"G$96*G102+G103-G$96*G$95+(G104+G$96*G$95-G103)*EXP(-G102/G$95)","v":436.97008073074176}]
[null,"z3","ft",{"$f":"D97*0.333","v":546.25320000000056},null,null,{"$f":"G97*0.333","v":546.25320000000056}]
[null,"b3","F",{"$f":"D103-D96*(D106)","v":398.6267628891469},null,null,{"$f":"G103-G96*(G106)","v":398.6267628891469}]
[null,"To","F",{"$f":"D105","v":436.97008073074176},null,null,{"$f":"G105","v":436.97008073074176}]
[null,"T,z3","F",{"$f":"D$96*D106+D107-D$96*D$95+(D108+D$96*D$95-D107)*EXP(-D106/D$95)","v":436.9327035182323},null,null,{"$f":"G$96*G106+G107-G$96*G$95+(G108+G$96*G$95-G107)*EXP(-G106/G$95)","v":436.9327035182323}]
[null,"T,b","F",{"$f":"D107","v":398.6267628891469},null,null,{"$f":"G107","v":398.6267628891469}]
[null,"Intermediate Interval #1"]
[{"$f":"D$31","v":5},"Rock Properties"]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944}]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482}]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700}]
[null,"alpha","m^2/day",{"$f":"D113/(D114*D115)","v":0.10613007096781064},null,null,{"$f":"G113/(G114*G115)","v":0.10613007096781064}]
[null,null,"ft^2/day",{"$f":"D116*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(D171>0,LOG(D117*D163/(D154*0.5)),\" \")","v":2.9121739271010587},{"$f":"G116*(3.28083^2)","v":1.1423676856235054}]
[]
[null,"T,gf","F",{"$f":"D109","v":436.9327035182323},null,null,{"$f":"G109","v":436.9327035182323}]
[null,"P,sat","psi",{"$f":"$M$5*D$119^6+$N$5*D$119^5+$O$5*D$119^4+$P$5*D$119^3+$Q$5*D$119^2+$R$5*D$119+$S$5","v":369.49395609068853},null,null,{"$f":"$M$5*G$119^6+$N$5*G$119^5+$O$5*G$119^4+$P$5*G$119^3+$Q$5*G$119^2+$R$5*G$119+$S$5","v":369.49395609068853}]
[null,"P,gf","psi",{"$f":"D45-D51*0.5*D171/144","v":5187.3221394721968},null,null,{"$f":"G45-G51*0.5*G171/144","v":5187.3221394721968}]
[null,"P/P,sat",null,{"$f":"D121/D120","v":14.038990500291218},null,null,{"$f":"G121/G120","v":14.038990500291218}]
[]
[null,"spec grav-sat","cft/lb",{"$f":"$M$8*D$119^6+$N$8*D$119^5+$O$8*D$119^4+$P$8*D$119^3+$Q$8*D$119^2+$R$8*D$119+$S$8","v":1.9212825185247029E-2},null,null,{"$f":"$M$8*G$119^6+$N$8*G$119^5+$O$8*G$119^4+$P$8*G$119^3+$Q$8*G$119^2+$R$8*G$119+$S$8","v":1.9212825185247029E-2}]
[null,"density-sat","lb/cft",{"$f":"1/D124","v":52.048566015573336},null,null,{"$f":"1/G124","v":52.048566015573336}]
[null,"P correction to rho",null,{"$f":"$V$8*D119^$W$8*(D122-1)+1","v":1.0382316626472152},null,null,{"$f":"$V$8*G119^$W$8*(G122-1)+1","v":1.0382316626472152}]
[null,"density","lb/cft",{"$f":"D126*D125","v":54.03846923275205},null,null,{"$f":"G126*G125","v":54.03846923275205}]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$M$12*D$119^$N$12","v":0.28653265536547562},null,null,{"$f":"$M$12*G$119^$N$12","v":0.28653265536547562}]
[null,null,"lb/ft-s",{"$f":"D128/3600","v":7.9592404268187671E-5},null,null,{"$f":"G128/3600","v":7.9592404268187671E-5}]
[null,"P correction to mu",null,{"$f":"$V$10*D119^$W$10*(D122-1)+1","v":1.0737308608053824},null,null,{"$f":"$V$10*G119^$W$10*(G122-1)+1","v":1.0737308608053824}]
[null,"viscosity","lb/ft-s",{"$f":"D129*D130","v":8.5460820748451134E-5},null,null,{"$f":"G129*G130","v":8.5460820748451134E-5}]
[null,"specific heat-sat",null,{"$f":"$M$9*D$119^6+$N$9*D$119^5+$O$9*D$119^4+$P$9*D$119^3+$Q$9*D$119^2+$R$9*D$119+$S$9","v":1.1094672315130212},null,null,{"$f":"$M$9*G$119^6+$N$9*G$119^5+$O$9*G$119^4+$P$9*G$119^3+$Q$9*G$119^2+$R$9*G$119+$S$9","v":1.1094672315130212}]
[null,"P correction to Cp",null,{"$f":"$V$9*D119^$W$9*(D122-1)+1","v":0.94378770502625942},null,null,{"$f":"$V$9*G119^$W$9*(G122-1)+1","v":0.94378770502625942}]
[null,"Cp","btu/lb-F",{"$f":"D132*D133","v":1.0471015322315118},null,null,{"$f":"G132*G133","v":1.0471015322315118}]
[null,"thermal conductivity",null,{"$f":"$M$10*D$119^6+$N$10*D$119^5+$O$10*D$119^4+$P$10*D$119^3+$Q$10*D$119^2+$R$10*D$119+$S$10","v":0.37196569261332835},null,null,{"$f":"$M$10*G$119^6+$N$10*G$119^5+$O$10*G$119^4+$P$10*G$119^3+$Q$10*G$119^2+$R$10*G$119+$S$10","v":0.37196569261332835}]
[null,"P correction to k",null,{"$f":"$V$11*D119^$W$11*(D122-1)+1","v":1.0556488710445118},null,null,{"$f":"$V$11*G119^$W$11*(G122-1)+1","v":1.0556488710445118}]
[null,"k","btu/h-ft-F",{"$f":"D135*D136","v":0.39266516347454994},null,null,{"$f":"G135*G136","v":0.39266516347454994}]
[]
[null,"ID","inch",{"$f":"OUT!G661","v":8.75},null,null,{"$f":"OUT!H661","v":8.75}]
[null,null,"ft",{"$f":"D139/12","v":0.72916666666666663},null,null,{"$f":"G139/12","v":0.72916666666666663}]
[null,"OD","inch",{"$f":"OUT!G660","v":9.625},null,null,{"$f":"OUT!H660","v":9.625}]
[null,null,"ft",{"$f":"D141/12","v":0.80208333333333337},null,null,{"$f":"G141/12","v":0.80208333333333337}]
[null,"cross Area","sq ft",{"$f":"PI()*D140^2/4","v":0.41758365892442445},null,null,{"$f":"PI()*G140^2/4","v":0.41758365892442445}]
[null,"Velocity","ft/s",{"$f":"IF(D171>0,((D$23/D127)/D143)/3600,0)","v":7.8158676477548834},null,null,{"$f":"IF(G171>0,((G$23/G127)/G143)/3600,0)","v":7.8158676477548834}]
[null,"Re",null,{"$f":"D140*D144*D127/D131","v":3603628.2449625139},null,null,{"$f":"G140*G144*G127/G131","v":3603628.2449625139}]
[null,"Pr",null,{"$f":"(D134*D129/D137)*3600","v":0.76408301620828445},null,null,{"$f":"(G134*G129/G137)*3600","v":0.76408301620828445}]
[]
[null,"h","btu/h-ft^2-F",{"$f":"IF(D171>0,0.023*D137/D140*D145^0.8*D146^0.333333,0)","v":1992.3345933062071},null,null,{"$f":"IF(G171>0,0.023*G137/G140*G145^0.8*G146^0.333333,0)","v":1992.3345933062071}]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"IF(D171>0,1/D148,0)","v":5.0192372473969657E-4},null,null,{"$f":"IF(G171>0,1/G148,0)","v":5.0192372473969657E-4}]
[]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"IF(D171>0,(0.5*(D142-D140)/D$27)/(D142/D154),0)","v":9.2803030303030391E-4},null,null,{"$f":"IF(G171>0,(0.5*(G142-G140)/G$27)/(G142/G154),0)","v":9.2803030303030391E-4}]
[]
[null,"OD,cement","inch",{"$f":"OUT!G662","v":12.25},null,null,{"$f":"OUT!H662","v":12.25}]
[null,null,"ft",{"$f":"D153/12","v":1.0208333333333333},null,null,{"$f":"G153/12","v":1.0208333333333333}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D154-D142)/D$29","v":0.21753045466142251},null,null,{"$f":"0.5*(G154-G142)/G$29","v":0.21753045466142251}]
[]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D171>0,(D149+D151+D155),0)","v":0.2189604086891925},null,null,{"$f":"IF(G171>0,(G149+G151+G155),0)","v":0.2189604086891925}]
[null,"U","btu/h-ft^2-F",{"$f":"IF(D171>0,1/D157,0)","v":4.5670356846084852},null,null,{"$f":"IF(G171>0,1/G157,0)","v":4.5670356846084852}]
[null,null,"btu/d-ft^2-F",{"$f":"D158*24","v":109.60885643060365},null,null,{"$f":"G158*24","v":109.60885643060365}]
[]
[null,"alpha, earth","m^2/day",{"$f":"D116","v":0.10613007096781064},null,null,{"$f":"G116","v":0.10613007096781064}]
[null,null,"sq ft/day",{"$f":"D161*10.764","v":1.1423840838975137},null,null,{"$f":"G161*10.764","v":1.1423840838975137}]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365}]
[null,"f(t)","sqft",{"$f":"IF(D171>0,-LN(0.5*D154/(2*(D163*D162)^0.5))-0.29+(0.5*D154)^2/(4*D162*D163),0)","v":4.0923386421983414},null,null,{"$f":"IF(G171>0,-LN(0.5*G154/(2*(G163*G162)^0.5))-0.29+(0.5*G154)^2/(4*G162*G163),0)","v":4.0923386421983414}]
[]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998}]
[null,"Cp","btu/lb-F",{"$f":"D134","v":1.0471015322315118},null,null,{"$f":"G134","v":1.0471015322315118}]
[null,"k,rock","btu/ft-day-F",{"$f":"D113*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G113*0.3048/(1055.05*1.8)","v":47.979891000426527}]
[null,"A","ft",{"$f":"IF(D171>0,D166*D134/(2*PI()*0.5*D140*D159*D168)*(D168+D140*D159*D164),0)","v":496748.55433433165},null,null,{"$f":"IF(G171>0,G166*G134/(2*PI()*0.5*G140*G159*G168)*(G168+G140*G159*G164),0)","v":496748.55433433165}]
[null,"a","F/ft",{"$f":"D$12","v":2.3416025822733885E-2},null,null,{"$f":"G$12","v":2.3416025822733885E-2}]
[null,"Z","ft",{"$f":"OUT!G658","v":4921.2},null,null,{"$f":"OUT!H658","v":4921.2}]
[null,"z1",null,{"$f":"D171/3","v":1640.3999999999999},null,null,{"$f":"G171/3","v":1640.3999999999999}]
[null,"b1","F",{"$f":"D110-D170*D172","v":360.21511412953424},null,null,{"$f":"G110-G170*G172","v":360.21511412953424}]
[null,"To","F",{"$f":"D109","v":436.9327035182323},null,null,{"$f":"G109","v":436.9327035182323}]
[null,"T,z1","F",{"$f":"IF(D171>0,D$170*D172+D173-D$170*D$169+(D174+D$170*D$169-D173)*EXP(-D172/D$169),D174)","v":436.74313198042},null,null,{"$f":"IF(G171>0,G$170*G172+G173-G$170*G$169+(G174+G$170*G$169-G173)*EXP(-G172/G$169),G174)","v":436.74313198042}]
[null,"z2","ft",{"$f":"D171/3","v":1640.3999999999999},null,null,{"$f":"G171/3","v":1640.3999999999999}]
[null,"b2","F",{"$f":"D173-D170*(D176)","v":321.80346536992158},null,null,{"$f":"G173-G170*(G176)","v":321.80346536992158}]
[null,"To","F",{"$f":"D175","v":436.74313198042},null,null,{"$f":"G175","v":436.74313198042}]
[null,"T,z2","F",{"$f":"IF(D171>0,D$170*D176+D177-D$170*D$169+(D178+D$170*D$169-D177)*EXP(-D176/D$169),D178)","v":436.42754883507769},null,null,{"$f":"IF(G171>0,G$170*G176+G177-G$170*G$169+(G178+G$170*G$169-G177)*EXP(-G176/G$169),G178)","v":436.42754883507769}]
[null,"z3","ft",{"$f":"D171/3","v":1640.3999999999999},null,null,{"$f":"G171/3","v":1640.3999999999999}]
[null,"b3","F",{"$f":"D177-D170*(D180)","v":283.39181661030892},null,null,{"$f":"G177-G170*(G180)","v":283.39181661030892}]
[null,"To","F",{"$f":"D179","v":436.42754883507769},null,null,{"$f":"G179","v":436.42754883507769}]
[null,"T,z3","F",{"$f":"IF(D171>0,D$170*D180+D181-D$170*D$169+(D182+D$170*D$169-D181)*EXP(-D180/D$169),D182)","v":435.98636952077868},null,null,{"$f":"IF(G171>0,G$170*G180+G181-G$170*G$169+(G182+G$170*G$169-G181)*EXP(-G180/G$169),G182)","v":435.98636952077868}]
[null,"T,b","F",{"$f":"D181","v":283.39181661030892},null,null,{"$f":"G181","v":283.39181661030892}]
[null,"Intermediate Interval #2"]
[{"$f":"D$31","v":5},"Rock Properties"]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944}]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482}]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700}]
[null,"alpha","m^2/day",{"$f":"D187/(D188*D189)","v":0.10613007096781064},null,null,{"$f":"G187/(G188*G189)","v":0.10613007096781064}]
[null,null,"ft^2/day",{"$f":"D190*(3.28083^2)","v":1.1423676856235054},null,{"$f":"IF(D245>0,LOG(D191*D237/(D228*0.5)),\" \")","v":2.7572719671153152},{"$f":"G190*(3.28083^2)","v":1.1423676856235054}]
[]
[null,"T,gf","F",{"$f":"D183","v":435.98636952077868},null,null,{"$f":"G183","v":435.98636952077868}]
[null,"P,sat","psi",{"$f":"$M$5*D$119^6+$N$5*D$119^5+$O$5*D$119^4+$P$5*D$119^3+$Q$5*D$119^2+$R$5*D$119+$S$5","v":369.49395609068853},null,null,{"$f":"$M$5*G$119^6+$N$5*G$119^5+$O$5*G$119^4+$P$5*G$119^3+$Q$5*G$119^2+$R$5*G$119+$S$5","v":369.49395609068853}]
[null,"P,gf","psi",{"$f":"D121-D127*0.5*D245/144","v":4263.9397964575464},null,null,{"$f":"G121-G127*0.5*G245/144","v":4263.9397964575464}]
[null,"P/P,sat",null,{"$f":"D195/D194","v":11.53994463555178},null,null,{"$f":"G195/G194","v":11.53994463555178}]
[]
[null,"spec grav-sat","cft/lb",{"$f":"$M$8*D$119^6+$N$8*D$119^5+$O$8*D$119^4+$P$8*D$119^3+$Q$8*D$119^2+$R$8*D$119+$S$8","v":1.9212825185247029E-2},null,null,{"$f":"$M$8*G$119^6+$N$8*G$119^5+$O$8*G$119^4+$P$8*G$119^3+$Q$8*G$119^2+$R$8*G$119+$S$8","v":1.9212825185247029E-2}]
[null,"density-sat","lb/cft",{"$f":"1/D198","v":52.048566015573336},null,null,{"$f":"1/G198","v":52.048566015573336}]
[null,"P correction to rho",null,{"$f":"$V$8*D193^$W$8*(D196-1)+1","v":1.0305105193305757},null,null,{"$f":"$V$8*G193^$W$8*(G196-1)+1","v":1.0305105193305757}]
[null,"density","lb/cft",{"$f":"D200*D199","v":53.636594795120232},null,null,{"$f":"G200*G199","v":53.636594795120232}]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$M$12*D$119^$N$12","v":0.28653265536547562},null,null,{"$f":"$M$12*G$119^$N$12","v":0.28653265536547562}]
[null,null,"lb/ft-s",{"$f":"D202/3600","v":7.9592404268187671E-5},null,null,{"$f":"G202/3600","v":7.9592404268187671E-5}]
[null,"P correction to mu",null,{"$f":"$V$10*D193^$W$10*(D196-1)+1","v":1.0588628908201769},null,null,{"$f":"$V$10*G193^$W$10*(G196-1)+1","v":1.0588628908201769}]
[null,"viscosity","lb/ft-s",{"$f":"D203*D204","v":8.4277443270741381E-5},null,null,{"$f":"G203*G204","v":8.4277443270741381E-5}]
[null,"specific heat-sat",null,{"$f":"$M$9*D$119^6+$N$9*D$119^5+$O$9*D$119^4+$P$9*D$119^3+$Q$9*D$119^2+$R$9*D$119+$S$9","v":1.1094672315130212},null,null,{"$f":"$M$9*G$119^6+$N$9*G$119^5+$O$9*G$119^4+$P$9*G$119^3+$Q$9*G$119^2+$R$9*G$119+$S$9","v":1.1094672315130212}]
[null,"P correction to Cp",null,{"$f":"$V$9*D193^$W$9*(D196-1)+1","v":0.95520426480440368},null,null,{"$f":"$V$9*G193^$W$9*(G196-1)+1","v":0.95520426480440368}]
[null,"Cp","btu/lb-F",{"$f":"D206*D207","v":1.0597678312019725},null,null,{"$f":"G206*G207","v":1.0597678312019725}]
[null,"thermal conductivity",null,{"$f":"$M$10*D$119^6+$N$10*D$119^5+$O$10*D$119^4+$P$10*D$119^3+$Q$10*D$119^2+$R$10*D$119+$S$10","v":0.37196569261332835},null,null,{"$f":"$M$10*G$119^6+$N$10*G$119^5+$O$10*G$119^4+$P$10*G$119^3+$Q$10*G$119^2+$R$10*G$119+$S$10","v":0.37196569261332835}]
[null,"P correction to k",null,{"$f":"$V$11*D193^$W$11*(D196-1)+1","v":1.0444281614701745},null,null,{"$f":"$V$11*G193^$W$11*(G196-1)+1","v":1.0444281614701745}]
[null,"k","btu/h-ft-F",{"$f":"D209*D210","v":0.38849144446611861},null,null,{"$f":"G209*G210","v":0.38849144446611861}]
[]
[null,"ID","inch",{"$f":"OUT!G667","v":12.5},null,null,{"$f":"OUT!H667","v":12.5}]
[null,null,"ft",{"$f":"D213/12","v":1.0416666666666667},null,null,{"$f":"G213/12","v":1.0416666666666667}]
[null,"OD","inch",{"$f":"OUT!G666","v":13.5},null,null,{"$f":"OUT!H666","v":13.5}]
[null,null,"ft",{"$f":"D215/12","v":1.125},null,null,{"$f":"G215/12","v":1.125}]
[null,"cross Area","sq ft",{"$f":"PI()*D214^2/4","v":0.85221154882535632},null,null,{"$f":"PI()*G214^2/4","v":0.85221154882535632}]
[null,"Velocity","ft/s",{"$f":"IF(D245>0,((D$23/D201)/D217)/3600,0)","v":3.8584698984275549},null,null,{"$f":"IF(G245>0,((G$23/G201)/G217)/3600,0)","v":3.8584698984275549}]
[null,"Re",null,{"$f":"D214*D218*D201/D205","v":2557959.886706722},null,null,{"$f":"G214*G218*G201/G205","v":2557959.886706722}]
[null,"Pr",null,{"$f":"(D208*D203/D211)*3600","v":0.78163392031068302},null,null,{"$f":"(G208*G203/G211)*3600","v":0.78163392031068302}]
[]
[null,"h","btu/h-ft^2-F",{"$f":"IF(D245>0,0.023*D211/D214*D219^0.8*D220^0.333333,0)","v":1056.8905469854324},null,null,{"$f":"IF(G245>0,0.023*G211/G214*G219^0.8*G220^0.333333,0)","v":1056.8905469854324}]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"IF(D245>0,1/D222,0)","v":9.461717704376284E-4},null,null,{"$f":"IF(G245>0,1/G222,0)","v":9.461717704376284E-4}]
[]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"IF(D245>0,(0.5*(D216-D214)/D$27)/(D216/D228),0)","v":1.0802469135802459E-3},null,null,{"$f":"IF(G245>0,(0.5*(G216-G214)/G$27)/(G216/G228),0)","v":1.0802469135802459E-3}]
[]
[null,"OD,cement","inch",{"$f":"OUT!G668","v":17.5},null,null,{"$f":"OUT!H668","v":17.5}]
[null,null,"ft",{"$f":"D227/12","v":1.4583333333333333},null,null,{"$f":"G227/12","v":1.4583333333333333}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D228-D216)/D$29","v":0.3314749785316915},null,null,{"$f":"0.5*(G228-G216)/G$29","v":0.3314749785316915}]
[]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"IF(D105>3,(D223+D225+D229),0)","v":0.33350139721570937},null,null,{"$f":"IF(G105>3,(G223+G225+G229),0)","v":0.33350139721570937}]
[null,"U","btu/h-ft^2-F",{"$f":"IF(D245>0,1/D231,0)","v":2.99848818730195},null,null,{"$f":"IF(G245>0,1/G231,0)","v":2.99848818730195}]
[null,null,"btu/d-ft^2-F",{"$f":"D232*24","v":71.9637164952468},null,null,{"$f":"G232*24","v":71.9637164952468}]
[]
[null,"alpha, earth","m^2/day",{"$f":"D190","v":0.10613007096781064},null,null,{"$f":"G190","v":0.10613007096781064}]
[null,null,"sq ft/day",{"$f":"D235*10.764","v":1.1423840838975137},null,null,{"$f":"G235*10.764","v":1.1423840838975137}]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365}]
[null,"f(t)","sqft",{"$f":"IF(D245>0,-LN(0.5*D228/(2*(D237*D236)^0.5))-0.29+(0.5*D228)^2/(4*D236*D237),0)","v":3.7358262751417608},null,null,{"$f":"IF(G245>0,-LN(0.5*G228/(2*(G237*G236)^0.5))-0.29+(0.5*G228)^2/(4*G236*G237),0)","v":3.7358262751417608}]
[]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998}]
[null,"Cp","btu/lb-F",{"$f":"D208","v":1.0597678312019725},null,null,{"$f":"G208","v":1.0597678312019725}]
[null,"k,rock","btu/ft-day-F",{"$f":"D187*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G187*0.3048/(1055.05*1.8)","v":47.979891000426527}]
[null,"A","ft",{"$f":"IF(D245>0,D240*D208/(2*PI()*0.5*D214*D233*D242)*(D242+D214*D233*D238),0)","v":468818.29253555456},null,null,{"$f":"IF(G245>0,G240*G208/(2*PI()*0.5*G214*G233*G242)*(G242+G214*G233*G238),0)","v":468818.29253555456}]
[null,"a","F/ft",{"$f":"D$12","v":2.3416025822733885E-2},null,null,{"$f":"G$12","v":2.3416025822733885E-2}]
[null,"Z","ft",{"$f":"OUT!G664","v":4921.2},null,null,{"$f":"OUT!H664","v":4921.2}]
[null,"z1",null,{"$f":"D245/3","v":1640.3999999999999},null,null,{"$f":"G245/3","v":1640.3999999999999}]
[null,"b1","F",{"$f":"D184-D244*D246","v":244.98016785069626},null,null,{"$f":"G184-G244*G246","v":244.98016785069626}]
[null,"To","F",{"$f":"D183","v":435.98636952077868},null,null,{"$f":"G183","v":435.98636952077868}]
[null,"T,z1","F",{"$f":"IF(D245>0,D$244*D246+D247-D$244*D$243+(D248+D$244*D$243-D247)*EXP(-D246/D$243),D248)","v":435.38632782163222},null,null,{"$f":"IF(G245>0,G$244*G246+G247-G$244*G$243+(G248+G$244*G$243-G247)*EXP(-G246/G$243),G248)","v":435.38632782163222}]
[null,"z2","ft",{"$f":"D245/3","v":1640.3999999999999},null,null,{"$f":"G245/3","v":1640.3999999999999}]
[null,"b2","F",{"$f":"D247-D244*(D250)","v":206.5685190910836},null,null,{"$f":"G247-G244*(G250)","v":206.5685190910836}]
[null,"To","F",{"$f":"D249","v":435.38632782163222},null,null,{"$f":"G249","v":435.38632782163222}]
[null,"T,z2","F",{"$f":"IF(D245>0,D$244*D250+D251-D$244*D$243+(D252+D$244*D$243-D251)*EXP(-D250/D$243),D252)","v":434.65421411808893},null,null,{"$f":"IF(G245>0,G$244*G250+G251-G$244*G$243+(G252+G$244*G$243-G251)*EXP(-G250/G$243),G252)","v":434.65421411808893}]
[null,"z3","ft",{"$f":"D245/3","v":1640.3999999999999},null,null,{"$f":"G245/3","v":1640.3999999999999}]
[null,"b3","F",{"$f":"D251-D244*(D254)","v":168.15687033147094},null,null,{"$f":"G251-G244*(G254)","v":168.15687033147094}]
[null,"To","F",{"$f":"D253","v":434.65421411808893},null,null,{"$f":"G253","v":434.65421411808893}]
[null,"T,z3","F",{"$f":"IF(D245>0,D$244*D254+D255-D$244*D$243+(D256+D$244*D$243-D255)*EXP(-D254/D$243),D256)","v":433.79048972390592},null,null,{"$f":"IF(G245>0,G$244*G254+G255-G$244*G$243+(G256+G$244*G$243-G255)*EXP(-G254/G$243),G256)","v":433.79048972390592}]
[null,"T,b","F",{"$f":"D255","v":168.15687033147094},null,null,{"$f":"G255","v":168.15687033147094}]
[null,"Upper Production Casing"]
[null,"Rock Properties"]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D36","v":298944},null,null,{"$f":"G36","v":298944}]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D37","v":1043.2481481481482},null,null,{"$f":"G37","v":1043.2481481481482}]
[null,"Density, rho","kg/m^3",{"$f":"D38","v":2700},null,null,{"$f":"G38","v":2700}]
[null,"alpha","m^2/day",{"$f":"D261/(D262*D263)","v":0.10613007096781064},null,null,{"$f":"G261/(G262*G263)","v":0.10613007096781064}]
[null,null,"ft^2/day",{"$f":"D264*(3.28083^2)","v":1.1423676856235054},null,null,{"$f":"G264*(3.28083^2)","v":1.1423676856235054}]
[]
[null,"T,gf","F",{"$f":"D257","v":433.79048972390592},null,null,{"$f":"G257","v":433.79048972390592}]
[null,"P,sat","psi",{"$f":"$M$5*D$267^6+$N$5*D$267^5+$O$5*D$267^4+$P$5*D$267^3+$Q$5*D$267^2+$R$5*D$267+$S$5","v":357.57063075879017},null,null,{"$f":"$M$5*G$267^6+$N$5*G$267^5+$O$5*G$267^4+$P$5*G$267^3+$Q$5*G$267^2+$R$5*G$267+$S$5","v":357.57063075879017}]
[null,"P,gf","psi",{"$f":"IF(D31=4,D195-D201*0.5*D319/144,IF(D31=3,D121-D127*0.5*D319/144,D45-D51*0.5*D319/144))","v":5187.3221394721968},null,null,{"$f":"IF(G31=4,G195-G201*0.5*G319/144,IF(G31=3,G121-G127*0.5*G319/144,G45-G51*0.5*G319/144))","v":5187.3221394721968}]
[null,"P/P,sat",null,{"$f":"D269/D268","v":14.507125846617582},null,null,{"$f":"G269/G268","v":14.507125846617582}]
[]
[null,"spec grav-sat","cft/lb",{"$f":"$M$8*D$267^6+$N$8*D$267^5+$O$8*D$267^4+$P$8*D$267^3+$Q$8*D$267^2+$R$8*D$267+$S$8","v":1.916050859791759E-2},null,null,{"$f":"$M$8*G$267^6+$N$8*G$267^5+$O$8*G$267^4+$P$8*G$267^3+$Q$8*G$267^2+$R$8*G$267+$S$8","v":1.916050859791759E-2}]
[null,"density-sat","lb/cft",{"$f":"1/D272","v":52.190681415872355},null,null,{"$f":"1/G272","v":52.190681415872355}]
[null,"P correction to rho",null,{"$f":"$V$8*D267^$W$8*(D270-1)+1","v":1.0379496363995173},null,null,{"$f":"$V$8*G267^$W$8*(G270-1)+1","v":1.0379496363995173}]
[null,"density","lb/cft",{"$f":"D274*D273","v":54.171298799047754},null,null,{"$f":"G274*G273","v":54.171298799047754}]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$M$12*D$267^$N$12","v":0.2890125807033424},null,null,{"$f":"$M$12*G$267^$N$12","v":0.2890125807033424}]
[null,null,"lb/ft-s",{"$f":"D276/3600","v":8.0281272417595114E-5},null,null,{"$f":"G276/3600","v":8.0281272417595114E-5}]
[null,"P correction to mu",null,{"$f":"$V$10*D267^$W$10*(D270-1)+1","v":1.0732800705159489},null,null,{"$f":"$V$10*G267^$W$10*(G270-1)+1","v":1.0732800705159489}]
[null,"viscosity","lb/ft-s",{"$f":"D277*D278","v":8.6164289721466582E-5},null,null,{"$f":"G277*G278","v":8.6164289721466582E-5}]
[null,"specific heat-sat",null,{"$f":"$M$9*D$267^6+$N$9*D$267^5+$O$9*D$267^4+$P$9*D$267^3+$Q$9*D$267^2+$R$9*D$267+$S$9","v":1.1065474298116267},null,null,{"$f":"$M$9*G$267^6+$N$9*G$267^5+$O$9*G$267^4+$P$9*G$267^3+$Q$9*G$267^2+$R$9*G$267+$S$9","v":1.1065474298116267}]
[null,"P correction to Cp",null,{"$f":"$V$9*D267^$W$9*(D270-1)+1","v":0.94446735470396881},null,null,{"$f":"$V$9*G267^$W$9*(G270-1)+1","v":0.94446735470396881}]
[null,"Cp","btu/lb-F",{"$f":"D280*D281","v":1.0450979238886626},null,null,{"$f":"G280*G281","v":1.0450979238886626}]
[null,"thermal conductivity",null,{"$f":"$M$10*D$267^6+$N$10*D$267^5+$O$10*D$267^4+$P$10*D$267^3+$Q$10*D$267^2+$R$10*D$267+$S$10","v":0.37287453307785423},null,null,{"$f":"$M$10*G$267^6+$N$10*G$267^5+$O$10*G$267^4+$P$10*G$267^3+$Q$10*G$267^2+$R$10*G$267+$S$10","v":0.37287453307785423}]
[null,"P correction to k",null,{"$f":"$V$11*D267^$W$11*(D270-1)+1","v":1.0553127466086563},null,null,{"$f":"$V$11*G267^$W$11*(G270-1)+1","v":1.0553127466086563}]
[null,"k","btu/h-ft-F",{"$f":"D283*D284","v":0.39349924764281058},null,null,{"$f":"G283*G284","v":0.39349924764281058}]
[]
[null,"ID","inch",{"$f":"OUT!G673","v":17.75},null,null,{"$f":"OUT!H673","v":17.75}]
[null,null,"ft",{"$f":"D287/12","v":1.4791666666666667},null,null,{"$f":"G287/12","v":1.4791666666666667}]
[null,"OD","inch",{"$f":"OUT!G672","v":20},null,null,{"$f":"OUT!H672","v":20}]
[null,null,"ft",{"$f":"D289/12","v":1.6666666666666667},null,null,{"$f":"G289/12","v":1.6666666666666667}]
[null,"cross Area","sq ft",{"$f":"PI()*D288^2/4","v":1.7183993670514486},null,null,{"$f":"PI()*G288^2/4","v":1.7183993670514486}]
[null,"Velocity","ft/s",{"$f":"((D$23/D275)/D291)/3600","v":1.8946560353840254},null,null,{"$f":"((G$23/G275)/G291)/3600","v":1.8946560353840254}]
[null,"Re",null,{"$f":"D288*D292*D275/D279","v":1761933.1426735928},null,null,{"$f":"G288*G292*G275/G279","v":1761933.1426735928}]
[null,"Pr",null,{"$f":"(D282*D277/D285)*3600","v":0.76759091632353793},null,null,{"$f":"(G282*G277/G285)*3600","v":0.76759091632353793}]
[]
[null,"h","btu/h-ft^2-F",{"$f":"0.023*D285/D288*D293^0.8*D294^0.333333","v":556.10416967723347},null,null,{"$f":"0.023*G285/G288*G293^0.8*G294^0.333333","v":556.10416967723347}]
[null,"resistance film coefficient","h-ft^2-F/btu",{"$f":"1/D296/(D288/D302)","v":2.6340186106580338E-3},null,null,{"$f":"1/G296/(G288/G302)","v":2.6340186106580338E-3}]
[]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D290-D288)/D$27/(D290/D302)","v":2.4374999999999996E-3},null,null,{"$f":"0.5*(G290-G288)/G$27/(G290/G302)","v":2.4374999999999996E-3}]
[]
[null,"OD,cement","inch",{"$f":"OUT!G674","v":26},null,null,{"$f":"OUT!H674","v":26}]
[null,null,"ft",{"$f":"D301/12","v":2.1666666666666665},null,null,{"$f":"G301/12","v":2.1666666666666665}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D302-D290)/D$29","v":0.49721246779753719},null,null,{"$f":"0.5*(G302-G290)/G$29","v":0.49721246779753719}]
[]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"(D297+D299+D303)","v":0.50228398640819527},null,null,{"$f":"(G297+G299+G303)","v":0.50228398640819527}]
[null,"U","btu/h-ft^2-F",{"$f":"1/D305","v":1.9909055973512995},null,null,{"$f":"1/G305","v":1.9909055973512995}]
[null,null,"btu/d-ft^2-F",{"$f":"D306*24","v":47.781734336431185},null,null,{"$f":"G306*24","v":47.781734336431185}]
[]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061]
[null,null,"sq ft/day",{"$f":"D309*10.764","v":1.1295663157894766},null,null,{"$f":"G309*10.764","v":1.1295663157894766}]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365}]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D302/(2*(D311*D310)^0.5))-0.29+(0.5*D302)^2/(4*D310*D311)","v":3.3346816723462669},null,null,{"$f":"-LN(0.5*G302/(2*(G311*G310)^0.5))-0.29+(0.5*G302)^2/(4*G310*G311)","v":3.3346816723462669}]
[null,"Tb","F",{"$f":"IF(D31=2,D110,IF(D31=3,D184,D258))","v":168.15687033147094},null,null,{"$f":"IF(G31=2,G110,IF(G31=3,G184,G258))","v":168.15687033147094}]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998}]
[null,"Cp","btu/lb-F",{"$f":"D282","v":1.0450979238886626},null,null,{"$f":"G282","v":1.0450979238886626}]
[null,"k,rock","btu/ft-day-F",{"$f":"D261*0.3048/(1055.05*1.8)","v":47.979891000426527},null,null,{"$f":"G261*0.3048/(1055.05*1.8)","v":47.979891000426527}]
[null,"A","ft",{"$f":"D314*D282/(2*PI()*0.5*D288*D307*D316)*(D316+D288*D307*D312)","v":424046.1330049861},null,null,{"$f":"G314*G282/(2*PI()*0.5*G288*G307*G316)*(G316+G288*G307*G312)","v":424046.1330049861}]
[null,"a","F/ft",{"$f":"D$12","v":2.3416025822733885E-2},null,null,{"$f":"G$12","v":2.3416025822733885E-2}]
[null,"Z","ft",{"$f":"OUT!G670","v":4921.2},null,null,{"$f":"OUT!H670","v":4921.2}]
[null,"z1",null,{"$f":"D319/3","v":1640.3999999999999},null,null,{"$f":"G319/3","v":1640.3999999999999}]
[null,"b1","F",{"$f":"D313-D318*D320","v":129.74522157185828},null,null,{"$f":"G313-G318*G320","v":129.74522157185828}]
[null,"To","F",{"$f":"D257","v":433.79048972390592},null,null,{"$f":"G257","v":433.79048972390592}]
[null,"T,z1","F",{"$f":"D$318*D320+D321-D$318*D$317+(D322+D$318*D$317-D321)*EXP(-D320/D$317)","v":432.69077978455243},null,null,{"$f":"G$318*G320+G321-G$318*G$317+(G322+G$318*G$317-G321)*EXP(-G320/G$317)","v":432.69077978455243}]
[null,"z2","ft",{"$f":"D319/3","v":1640.3999999999999},null,null,{"$f":"G319/3","v":1640.3999999999999}]
[null,"b2","F",{"$f":"D321-D318*(D324)","v":91.33357281224562},null,null,{"$f":"G321-G318*(G324)","v":91.33357281224562}]
[null,"To","F",{"$f":"D323","v":432.69077978455243},null,null,{"$f":"G323","v":432.69077978455243}]
[null,"T,z2","F",{"$f":"D$318*D324+D325-D$318*D$317+(D326+D$318*D$317-D325)*EXP(-D324/D$317)","v":431.44700941135306},null,null,{"$f":"G$318*G324+G325-G$318*G$317+(G326+G$318*G$317-G325)*EXP(-G324/G$317)","v":431.44700941135306}]
[null,"z3","ft",{"$f":"D319/3","v":1640.3999999999999},null,null,{"$f":"G319/3","v":1640.3999999999999}]
[null,"b3","F",{"$f":"D325-D318*(D328)","v":52.92192405263296},null,null,{"$f":"G325-G318*(G328)","v":52.92192405263296}]
[null,"To","F",{"$f":"D327","v":431.44700941135306},null,null,{"$f":"G327","v":431.44700941135306}]
[null,"T,z3","F",{"$f":"D$318*D328+D329-D$318*D$317+(D330+D$318*D$317-D329)*EXP(-D328/D$317)","v":430.05973481792716},null,null,{"$f":"G$318*G328+G329-G$318*G$317+(G330+G$318*G$317-G329)*EXP(-G328/G$317)","v":430.05973481792716}]
[null,"T,b","F",{"$f":"D329","v":52.92192405263296},null,null,{"$f":"G329","v":52.92192405263296}]
[]
[null,"z,sc","ft",{"$f":"D319-OUT!G676","v":3721.2},null,null,{"$f":"G319-OUT!H676","v":3721.2}]
[null,"b,sc","F",{"$f":"D313-D318*(D334)","v":81.021155039913609},null,null,{"$f":"G313-G318*(G334)","v":81.021155039913609}]
[null,"To","F",{"$f":"D322","v":433.79048972390592},null,null,{"$f":"G322","v":433.79048972390592}]
[null,"T,z3","F",{"$f":"D$318*D334+D335-D$318*D$317+(D336+D$318*D$317-D335)*EXP(-D334/D$317)","v":431.08953203139026},null,null,{"$f":"G$318*G334+G335-G$318*G$317+(G336+G$318*G$317-G335)*EXP(-G334/G$317)","v":431.08953203139026}]
[null,"T,b","F",{"$f":"D335","v":81.021155039913609},null,null,{"$f":"G335","v":81.021155039913609}]
[null,"p,csc","psi",{"$f":"D269-D275*(D319-D395)/144","v":3768.6360142571348},null,null,{"$f":"G269-G275*(G319-G395)/144","v":3768.6360142571348}]
[]
[]
[{"$f":"D31","v":5},"Surface Casing"]
[null,"Rock Properties"]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"4*3600*24","v":345600},null,null,{"$f":"4*3600*24","v":345600}]
[null,"Specific Heat, Cp","J/kg-C",1480,null,null,1480]
[null,"Density, rho","kg/m^3",2300,null,null,2300]
[null,"alpha","m^2/day",{"$f":"D344/(D345*D346)","v":0.10152761457109283},null,null,{"$f":"G344/(G345*G346)","v":0.10152761457109283}]
[null,null,"ft^2/day",{"$f":"D347*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"G347*(3.28083^2)","v":1.0928275560998353}]
[]
[null,"T,gf","F",{"$f":"D337","v":431.08953203139026},null,null,{"$f":"G337","v":431.08953203139026}]
[null,"P,sat","psi",{"$f":"$M$5*D$350^6+$N$5*D$350^5+$O$5*D$350^4+$P$5*D$350^3+$Q$5*D$350^2+$R$5*D$350+$S$5","v":347.56113929828632},null,null,{"$f":"$M$5*G$350^6+$N$5*G$350^5+$O$5*G$350^4+$P$5*G$350^3+$Q$5*G$350^2+$R$5*G$350+$S$5","v":347.56113929828632}]
[null,"P,gf","psi",{"$f":"D269","v":5187.3221394721968},null,null,{"$f":"G269","v":5187.3221394721968}]
[null,"P/P,sat",null,{"$f":"D352/D351","v":14.924919828336439},null,null,{"$f":"G352/G351","v":14.924919828336439}]
[]
[null,"spec grav-sat","cft/lb",{"$f":"$M$8*D$350^6+$N$8*D$350^5+$O$8*D$350^4+$P$8*D$350^3+$Q$8*D$350^2+$R$8*D$350+$S$8","v":1.9116095710445875E-2},null,null,{"$f":"$M$8*G$350^6+$N$8*G$350^5+$O$8*G$350^4+$P$8*G$350^3+$Q$8*G$350^2+$R$8*G$350+$S$8","v":1.9116095710445875E-2}]
[null,"density-sat","lb/cft",{"$f":"1/D355","v":52.311937288196148},null,null,{"$f":"1/G355","v":52.311937288196148}]
[null,"P correction to rho",null,{"$f":"$V$8*D350^$W$8*(D353-1)+1","v":1.0377049171836858},null,null,{"$f":"$V$8*G350^$W$8*(G353-1)+1","v":1.0377049171836858}]
[null,"density","lb/cft",{"$f":"D357*D356","v":54.284354551365752},null,null,{"$f":"G357*G356","v":54.284354551365752}]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$M$12*D$350^$N$12","v":0.29117597059841016},null,null,{"$f":"$M$12*G$350^$N$12","v":0.29117597059841016}]
[null,null,"lb/ft-s",{"$f":"D359/3600","v":8.0882214055113928E-5},null,null,{"$f":"G359/3600","v":8.0882214055113928E-5}]
[null,"P correction to mu",null,{"$f":"$V$10*D350^$W$10*(D353-1)+1","v":1.0728876688839013},null,null,{"$f":"$V$10*G350^$W$10*(G353-1)+1","v":1.0728876688839013}]
[null,"viscosity","lb/ft-s",{"$f":"D360*D361","v":8.6777530091759902E-5},null,null,{"$f":"G360*G361","v":8.6777530091759902E-5}]
[null,"specific heat-sat",null,{"$f":"$M$9*D$350^6+$N$9*D$350^5+$O$9*D$350^4+$P$9*D$350^3+$Q$9*D$350^2+$R$9*D$350+$S$9","v":1.104096565307328},null,null,{"$f":"$M$9*G$350^6+$N$9*G$350^5+$O$9*G$350^4+$P$9*G$350^3+$Q$9*G$350^2+$R$9*G$350+$S$9","v":1.104096565307328}]
[null,"P correction to Cp",null,{"$f":"$V$9*D350^$W$9*(D353-1)+1","v":0.94505228198191493},null,null,{"$f":"$V$9*G350^$W$9*(G353-1)+1","v":0.94505228198191493}]
[null,"Cp","btu/lb-F",{"$f":"D363*D364","v":1.0434289785720847},null,null,{"$f":"G363*G364","v":1.0434289785720847}]
[null,"thermal conductivity",null,{"$f":"$M$10*D$350^6+$N$10*D$350^5+$O$10*D$350^4+$P$10*D$350^3+$Q$10*D$350^2+$R$10*D$350+$S$10","v":0.37364165288963735},null,null,{"$f":"$M$10*G$350^6+$N$10*G$350^5+$O$10*G$350^4+$P$10*G$350^3+$Q$10*G$350^2+$R$10*G$350+$S$10","v":0.37364165288963735}]
[null,"P correction to k",null,{"$f":"$V$11*D350^$W$11*(D353-1)+1","v":1.0550200969277721},null,null,{"$f":"$V$11*G350^$W$11*(G353-1)+1","v":1.0550200969277721}]
[null,"k","btu/h-ft-F",{"$f":"D366*D367","v":0.39419945284787816},null,null,{"$f":"G366*G367","v":0.39419945284787816}]
[]
[null,"ID","inch",{"$f":"OUT!G679","v":26.625},null,null,{"$f":"OUT!H679","v":26.625}]
[null,null,"ft",{"$f":"D370/12","v":2.21875},null,null,{"$f":"G370/12","v":2.21875}]
[null,"OD","inch",{"$f":"OUT!G678","v":30},null,null,{"$f":"OUT!H678","v":30}]
[null,null,"ft",{"$f":"D372/12","v":2.5},null,null,{"$f":"G372/12","v":2.5}]
[]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D373-D371)/D27/(D373/D378)","v":3.3749999999999995E-3},null,null,{"$f":"0.5*(G373-G371)/G27/(G373/G378)","v":3.3749999999999995E-3}]
[]
[null,"OD,cement","inch",{"$f":"OUT!G680","v":36},null,null,{"$f":"OUT!H680","v":36}]
[null,null,"ft",{"$f":"D377/12","v":3},null,null,{"$f":"G377/12","v":3}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D378-D373)/D28","v":0.28735632183908044},null,null,{"$f":"0.5*(G378-G373)/G28","v":0.28735632183908044}]
[]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"+D375+D379","v":0.29073132183908046},null,null,{"$f":"+G375+G379","v":0.29073132183908046}]
[null,"U","btu/h-ft^2-F",{"$f":"1/D381","v":3.4396018759667704},null,null,{"$f":"1/G381","v":3.4396018759667704}]
[null,null,"btu/d-ft^2-F",{"$f":"D382*24","v":82.550445023202485},null,null,{"$f":"G382*24","v":82.550445023202485}]
[]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061]
[null,null,"sq ft/day",{"$f":"D385*10.764","v":1.1295663157894766},null,null,{"$f":"G385*10.764","v":1.1295663157894766}]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365}]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D378/(2*(D387*D386)^0.5))-0.29+(0.5*D378)^2/(4*D386*D387)","v":3.0099119583925624},null,null,{"$f":"-LN(0.5*G378/(2*(G387*G386)^0.5))-0.29+(0.5*G378)^2/(4*G386*G387)","v":3.0099119583925624}]
[]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998}]
[null,"Cp","btu/lb-F",{"$f":"D365","v":1.0434289785720847},null,null,{"$f":"G365","v":1.0434289785720847}]
[null,"k,rock","btu/ft-day-F",{"$f":"D344*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G344*0.3048/(1055.05*1.8)","v":55.468082081417947}]
[null,"A","ft",{"$f":"D390*D365/(2*PI()*0.5*D371*D383*D392)*(D392+D371*D383*D388)","v":302270.98246927041},null,null,{"$f":"G390*G365/(2*PI()*0.5*G371*G383*G392)*(G392+G371*G383*G388)","v":302270.98246927041}]
[null,"a","F/ft",{"$f":"D$12","v":2.3416025822733885E-2},null,null,{"$f":"G$12","v":2.3416025822733885E-2}]
[null,"Z","ft",{"$f":"OUT!G676-'Drilling Costs'!H128","v":1150},null,null,{"$f":"OUT!H676-'Drilling Costs'!K128","v":1150}]
[null,"z1",null,{"$f":"D395/3","v":383.33333333333331},null,null,{"$f":"G395/3","v":383.33333333333331}]
[null,"b1","F",{"$f":"D338","v":81.021155039913609},null,null,{"$f":"G338","v":81.021155039913609}]
[null,"To","F",{"$f":"D337","v":431.08953203139026},null,null,{"$f":"G337","v":431.08953203139026}]
[null,"T,z1","F",{"$f":"D$394*D396+D397-D$394*D$393+(D398+D$394*D$393-D397)*EXP(-D396/D$393)","v":430.65155375739596},null,null,{"$f":"G$394*G396+G397-G$394*G$393+(G398+G$394*G$393-G397)*EXP(-G396/G$393)","v":430.65155375739596}]
[null,"z2","ft",{"$f":"D395/3","v":383.33333333333331},null,null,{"$f":"G395/3","v":383.33333333333331}]
[null,"b2","F",{"$f":"D397-D394*(D400)","v":72.04501180786562},null,null,{"$f":"G397-G394*(G400)","v":72.04501180786562}]
[null,"To","F",{"$f":"D399","v":430.65155375739596},null,null,{"$f":"G399","v":430.65155375739596}]
[null,"T,z2","F",{"$f":"D$394*D400+D401-D$394*D$393+(D402+D$394*D$393-D401)*EXP(-D400/D$393)","v":430.20275443556329},null,null,{"$f":"G$394*G400+G401-G$394*G$393+(G402+G$394*G$393-G401)*EXP(-G400/G$393)","v":430.20275443556329}]
[null,"z3","ft",{"$f":"D395/3","v":383.33333333333331},null,null,{"$f":"G395/3","v":383.33333333333331}]
[null,"b3","F",{"$f":"D401-D394*(D404)","v":63.068868575817632},null,null,{"$f":"G401-G394*(G404)","v":63.068868575817632}]
[null,"To","F",{"$f":"D403","v":430.20275443556329},null,null,{"$f":"G403","v":430.20275443556329}]
[null,"T,z3","F",{"$f":"D$394*D404+D405-D$394*D$393+(D406+D$394*D$393-D405)*EXP(-D404/D$393)","v":429.74314778020562},null,null,{"$f":"G$394*G404+G405-G$394*G$393+(G406+G$394*G$393-G405)*EXP(-G404/G$393)","v":429.74314778020562}]
[null,"T,b","F",{"$f":"D405","v":63.068868575817632},null,null,{"$f":"G405","v":63.068868575817632}]
[]
[null,"Conductor Pipe"]
[null,"Rock Properties"]
[null,"Thermal conductivity, k","J/m-day-C",{"$f":"D344","v":345600},null,null,{"$f":"G344","v":345600}]
[null,"Specific Heat, Cp","J/kg-C",{"$f":"D345","v":1480},null,null,{"$f":"G345","v":1480}]
[null,"Density, rho","kg/m^3",{"$f":"D346","v":2300},null,null,{"$f":"G346","v":2300}]
[null,"alpha","m^2/day",{"$f":"D412/(D413*D414)","v":0.10152761457109283},null,null,{"$f":"G412/(G413*G414)","v":0.10152761457109283}]
[null,null,"ft^2/day",{"$f":"D415*(3.28083^2)","v":1.0928275560998353},null,null,{"$f":"G415*(3.28083^2)","v":1.0928275560998353}]
[]
[null,"T,gf","F",{"$f":"D407","v":429.74314778020562},null,null,{"$f":"G407","v":429.74314778020562}]
[null,"P,sat","psi",{"$f":"$M$5*D$418^6+$N$5*D$418^5+$O$5*D$418^4+$P$5*D$418^3+$Q$5*D$418^2+$R$5*D$418+$S$5","v":342.65315979998263},null,null,{"$f":"$M$5*G$418^6+$N$5*G$418^5+$O$5*G$418^4+$P$5*G$418^3+$Q$5*G$418^2+$R$5*G$418+$S$5","v":342.65315979998263}]
[null,"P,gf","psi",{"$f":"D352","v":5187.3221394721968},null,null,{"$f":"G352","v":5187.3221394721968},null,null,"Use pressure from previous interval to facilitate calculation with flash plants - effectively maintains liquid phase in well"]
[null,"P/P,sat",null,{"$f":"D420/D419","v":15.138696349685492},null,null,{"$f":"G420/G419","v":15.138696349685492}]
[]
[null,"spec grav-sat","cft/lb",{"$f":"$M$8*D$418^6+$N$8*D$418^5+$O$8*D$418^4+$P$8*D$418^3+$Q$8*D$418^2+$R$8*D$418+$S$8","v":1.9094145811413121E-2},null,null,{"$f":"$M$8*G$418^6+$N$8*G$418^5+$O$8*G$418^4+$P$8*G$418^3+$Q$8*G$418^2+$R$8*G$418+$S$8","v":1.9094145811413121E-2}]
[null,"density-sat","lb/cft",{"$f":"1/D423","v":52.372073088615004},null,null,{"$f":"1/G423","v":52.372073088615004}]
[null,"P correction to rho",null,{"$f":"$V$8*D418^$W$8*(D421-1)+1","v":1.0375821573057347},null,null,{"$f":"$V$8*G418^$W$8*(G421-1)+1","v":1.0375821573057347}]
[null,"density","lb/cft",{"$f":"D425*D424","v":54.340328577858763},null,null,{"$f":"G425*G424","v":54.340328577858763}]
[null,"viscosity-sat","lb/ft-hr",{"$f":"$M$12*D$418^$N$12","v":0.29226553215749279},null,null,{"$f":"$M$12*G$418^$N$12","v":0.29226553215749279}]
[null,null,"lb/ft-s",{"$f":"D427/3600","v":8.1184870043747999E-5},null,null,{"$f":"G427/3600","v":8.1184870043747999E-5}]
[null,"P correction to mu",null,{"$f":"$V$10*D418^$W$10*(D421-1)+1","v":1.0726904028095547},null,null,{"$f":"$V$10*G418^$W$10*(G421-1)+1","v":1.0726904028095547}]
[null,"viscosity","lb/ft-s",{"$f":"D428*D429","v":8.7086230949269392E-5},null,null,{"$f":"G428*G429","v":8.7086230949269392E-5}]
[null,"specific heat-sat",null,{"$f":"$M$9*D$418^6+$N$9*D$418^5+$O$9*D$418^4+$P$9*D$418^3+$Q$9*D$418^2+$R$9*D$418+$S$9","v":1.1028946183572643},null,null,{"$f":"$M$9*G$418^6+$N$9*G$418^5+$O$9*G$418^4+$P$9*G$418^3+$Q$9*G$418^2+$R$9*G$418+$S$9","v":1.1028946183572643}]
[null,"P correction to Cp",null,{"$f":"$V$9*D418^$W$9*(D421-1)+1","v":0.945344060918058},null,null,{"$f":"$V$9*G418^$W$9*(G421-1)+1","v":0.945344060918058}]
[null,"Cp","btu/lb-F",{"$f":"D431*D432","v":1.0426148772825281},null,null,{"$f":"G431*G432","v":1.0426148772825281}]
[null,"thermal conductivity",null,{"$f":"$M$10*D$418^6+$N$10*D$418^5+$O$10*D$418^4+$P$10*D$418^3+$Q$10*D$418^2+$R$10*D$418+$S$10","v":0.3740191908738999},null,null,{"$f":"$M$10*G$418^6+$N$10*G$418^5+$O$10*G$418^4+$P$10*G$418^3+$Q$10*G$418^2+$R$10*G$418+$S$10","v":0.3740191908738999}]
[null,"P correction to k",null,{"$f":"$V$11*D418^$W$11*(D421-1)+1","v":1.0548729566481352},null,null,{"$f":"$V$11*G418^$W$11*(G421-1)+1","v":1.0548729566481352}]
[null,"k","btu/h-ft-F",{"$f":"D434*D435","v":0.39454272972029403},null,null,{"$f":"G434*G435","v":0.39454272972029403}]
[]
[null,"ID","inch",{"$f":"'Drilling Costs'!H131","v":42},null,null,{"$f":"'Drilling Costs'!K131","v":42}]
[null,null,"ft",{"$f":"D438/12","v":3.5},null,null,{"$f":"G438/12","v":3.5}]
[null,"OD","inch",{"$f":"'Drilling Costs'!H130","v":44},null,null,{"$f":"'Drilling Costs'!K130","v":44}]
[null,null,"ft",{"$f":"D440/12","v":3.6666666666666665},null,null,{"$f":"G440/12","v":3.6666666666666665}]
[]
[null,"resistance casing","h-ft^2-F/btu",{"$f":"0.5*(D441-D439)/D27/(D441/D445)","v":1.8939393939393925E-3},null,null,{"$f":"0.5*(G441-G439)/G27/(G441/G445)","v":1.8939393939393925E-3}]
[null,"OD,cement","inch",{"$f":"'Drilling Costs'!H132","v":50},null,null,{"$f":"'Drilling Costs'!K132","v":50}]
[null,null,"ft",{"$f":"D444/12","v":4.166666666666667},null,null,{"$f":"G444/12","v":4.166666666666667}]
[null,"cement resistance","h-ft^2-F/btu",{"$f":"0.5*(D445-D441)/D28","v":0.28735632183908072},null,null,{"$f":"0.5*(G445-G441)/G28","v":0.28735632183908072}]
[]
[null,"Total resistance","h-ft^2-F/btu",{"$f":"D443+D446+D381/(D378/D445)","v":0.69304376378729859},null,null,{"$f":"G443+G446+G381/(G378/G445)","v":0.69304376378729859}]
[null,"U","btu/h-ft^2-F",{"$f":"1/D448","v":1.4429103214712846},null,null,{"$f":"1/G448","v":1.4429103214712846}]
[null,null,"btu/d-ft^2-F",{"$f":"D449*24","v":34.629847715310831},null,null,{"$f":"G449*24","v":34.629847715310831}]
[]
[null,"alpha, earth","m^2/day",0.104939271255061,null,null,0.104939271255061]
[null,null,"sq ft/day",{"$f":"D452*10.764","v":1.1295663157894766},null,null,{"$f":"G452*10.764","v":1.1295663157894766}]
[null,"time","day",{"$f":"D$26","v":365},null,null,{"$f":"G$26","v":365}]
[null,"f(t)","sqft",{"$f":"-LN(0.5*D445/(2*(D454*D453)^0.5))-0.29+(0.5*D445)^2/(4*D453*D454)","v":2.6826753664576746},null,null,{"$f":"-LN(0.5*G445/(2*(G454*G453)^0.5))-0.29+(0.5*G445)^2/(4*G453*G454)","v":2.6826753664576746}]
[]
[null,"W","lb/day",{"$f":"D$24","v":15238333.439999998},null,null,{"$f":"G$24","v":15238333.439999998}]
[null,"Cp","btu/lb-F",{"$f":"D433","v":1.0426148772825281},null,null,{"$f":"G433","v":1.0426148772825281}]
[null,"k,rock","btu/ft-day-F",{"$f":"D412*0.3048/(1055.05*1.8)","v":55.468082081417947},null,null,{"$f":"G412*0.3048/(1055.05*1.8)","v":55.468082081417947}]
[null,"A","ft",{"$f":"D457*D433/(2*PI()*0.5*D439*D450*D459)*(D459+D439*D450*D455)","v":286313.42474677006},null,null,{"$f":"G457*G433/(2*PI()*0.5*G439*G450*G459)*(G459+G439*G450*G455)","v":286313.42474677006}]
[null,"a","F/ft",{"$f":"D$12","v":2.3416025822733885E-2},null,null,{"$f":"G$12","v":2.3416025822733885E-2}]
[null,"Z","ft",{"$f":"'Drilling Costs'!H128","v":50},null,null,{"$f":"'Drilling Costs'!K128","v":50}]
[null,"b","F",{"$f":"D408","v":63.068868575817632},null,null,{"$f":"G408","v":63.068868575817632}]
[null,"To","F",{"$f":"D407","v":429.74314778020562},null,null,{"$f":"G407","v":429.74314778020562}]
[null,"T,z","F",{"$f":"D461*D462+D463-D461*D460+(D464+D461*D460-D463)*EXP(-D462/D460)","v":429.67922187488693},null,null,{"$f":"G461*G462+G463-G461*G460+(G464+G461*G460-G463)*EXP(-G462/G460)","v":429.67922187488693}]
[null,"T,b",null,{"$f":"D408-D461*D462","v":61.898067284680934},null,null,{"$f":"G408-G461*G462","v":61.898067284680934}]
[]
[null,"dT,gf-well","F",{"$f":"D43-D465","v":7.3207781251130655},null,null,{"$f":"G43-G465","v":7.3207781251130655}]
[null,null,"C",{"$f":"D468/1.8","v":4.067098958396147},null,null,{"$f":"G468/1.8","v":4.067098958396147}]
[null,null,"F/ft",{"$f":"D468/D8","v":4.4627598047524965E-4},null,null,{"$f":"G468/G8","v":4.4627598047524965E-4}]
[null,null,"C/m",{"$f":"D469/D7","v":8.1341979167922935E-4},null,null,{"$f":"G469/G7","v":8.1341979167922935E-4}]
[]
[null,"dT rock-well head","F",{"$f":"D6-D465","v":7.3207781251130655},null,null,{"$f":"G6-G465","v":7.3207781251130655}]
[null,null,"C",{"$f":"D473/1.8","v":4.067098958396147},null,null,{"$f":"G473/1.8","v":4.067098958396147}]

{"sheet":"Binary Power Plant","index":27,"n_rows":144,"n_cols":49,"rows_kept":144,"cut":false,"hidden":false,"merged":[[120,25,120,26],[121,25,121,26],[122,25,122,26],[123,25,123,26],[124,25,124,26]]}
[null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[{"$f":"IN!A9","v":0},null,null,{"$f":"OUT!G5","v":"Hydrothermal"},{"$f":"OUT!G8","v":"Flash"}]
[null,null,"Binary Plant Performance and Cost"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"D","R"]
[null,null,null,null,null,null,null,null,null,"Estimate Year",null,{"$f":"IN!H16","v":2019},{"$f":"IN!I16","v":2019}]
[null,null,null,null,null,null,null,null,null,"Steel Cost Adjust",null,{"$f":"'Tables (up)'!F65","v":1.9470000000000001},{"$f":"'Tables (up)'!F66","v":1.9470000000000001}]
[null,null,null,null,null,null,null,null,null,"Labor Cost Adjust (Manufacturing)",null,{"$f":"'Tables (up)'!C65","v":1.4490000000000001},{"$f":"'Tables (up)'!C66","v":1.4490000000000001}]
[null,null,null,"DEFAULT PLANT PERFORMANCE",null,null,null,null,null,"Labor Cost Adjust (Construction)",null,{"$f":"'Tables (up)'!D65","v":1.6759999999999999},{"$f":"'Tables (up)'!D66","v":1.6759999999999999}]
[null,null,null,null,null,null,null,null,null,"Process Equip Cost Adjust",null,{"$f":"'Tables (up)'!L65","v":1.794},{"$f":"'Tables (up)'!L66","v":1.794}]
[null,"Resource Type",null,{"$f":"IN!G4","v":"Hydrothermal"},null,null,null,null,null,"Turbine-Generator Adjust",null,{"$f":"'Tables (up)'!I65","v":1.4079999999999999},{"$f":"'Tables (up)'!I66","v":1.4079999999999999}]
[null,"GF Temperature- Plant Design","F",{"$f":"OUT!G646","v":429.67922187488693},null,null,null,null,null,"Heat Exchanger Adjust",null,{"$f":"'Tables (up)'!J65","v":1.7969999999999999},{"$f":"'Tables (up)'!J66","v":1.7969999999999999}]
[{"$f":"IN!A210","v":0},"Determine plant size or flow rate??",null,{"$f":"IF(A14=1,\"Plant Size\",\"Flow Rate\")","v":"Flow Rate"},null,null,null,null,null,"Pump Adjust",null,{"$f":"'Tables (up)'!K65","v":1.5529999999999999},{"$f":"'Tables (up)'!K66","v":1.5529999999999999}]
[null,"Inputted # of Wells",null,0,null,null,null,null,null,"HX Material Cost Adjust",null,{"$f":"OUT!G534","v":0}]
[null,"Default Power Sales","kW",{"$f":"IF(A14=1,0,IN!G10*1000)","v":40000}]
[null,"Total Flow Based on Inputted Well Count","lb/h",{"$f":"OUT!G273*D15","v":0},null,null,null,null,null,"Component Cost Adjustments",null,"PPI's","IPE -Stl & Labor","material","other","profit"]
[null,"#Units (Modules)",null,{"$f":"IN!H211","v":1},null,null,null,null,null,"GF Heat Exchangers",null,{"$f":"L13","v":1.7969999999999999},{"$f":"(N18*L$15*L$8+L$9*O18)*(1+P18)","v":0.72094995000000017},0.46500000000000002,0.46500000000000002,7.0000000000000007E-2]
[null,"Calculate or Input Brine Effectiveness","C/I",{"$f":"IN!H213","v":"Calculate"},null,null,null,null,null,"Air-Cooled Condenser",null,{"$f":"L13","v":1.7969999999999999},{"$f":"(N19*L$8+L$9*O19)*(1+P19)","v":1.6755420000000001},{"$f":"0.44","v":0.44},{"$f":"0.2+0.18+0.08","v":0.46},0.1]
[null,"Net Plant Output","kW",{"$f":"D44","v":41945.193462240211},null,null,null,null,null,"Turbine-Generator",null,{"$f":"L12","v":1.4079999999999999},{"$f":"(N20*L$8+L$9*O20)*(1+P20)","v":1.4644041000000001},{"$f":"(0.05)","v":0.05},{"$f":"0.2+0.22+0.08+0.36","v":0.86},0.09]
[null,"Output per Unit","kW",{"$f":"D20/D18","v":41945.193462240211},null,null,null,null,null,"WF Pumps",null,{"$f":"L14","v":1.5529999999999999},{"$f":"(N21*L$8+L$9*O21)*(1+P21)","v":1.4535783000000002},0.04,0.85,0.11]
[null,"Installation Multiplier (Construction Only)",null,{"$f":"IN!H236","v":2.7377478194515703}]
[null,"Indirect Plant Cost","Fixed ","%"]
[null,null,"or Percent",null,null,null,null,null,null,null,null,null,"Default Plant Cost"]
[null,"Fixed Indirect Cost",null,null,null,null,null,null,null,"T,gf plant design","C",{"$f":"OUT!G647","v":220.93290104160386}]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IN!H237","v":0.12},null,null,null,null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!H53","v":27.703283789343999},null,null,null,null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,"TURBINE - GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,"Permitting",null,{"$f":"OUT!G430","v":0}]
[null,"Transmission",null,{"$f":"OUT!G428","v":0},null,null,null,null,null,"Unit Plant Size","kW",{"$f":"L29/IN!H211","v":41945.193462240211},null,null,null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,"Turbine Cost ($) = $7,400*(Size-kW)^0.6 (>5MW)",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,"Non-Power Plant Capital Cost",null,{"$f":"OUT!G115+OUT!G235+OUT!G267","v":53147197.652424365},"cost exclusive of contingency",null,null,null,null,"Total Plant Size","kW",{"$f":"D44","v":41945.193462240211},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,null,null,null,null,null,null,null,null,"IPE Plant Size","kW",10000,null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,"Parasitic (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net"]
[null,null,null,"Determine","Determine",null,null,null,null,"Size Ratio",null,{"$f":"L28/L30","v":4.1945193462240216},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 ",null,null,null,null,null,null,null,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,null," Plant Size","Flow Rate",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,null,null,null,null,null,null,null,"Cost based on brine effectiveness",null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,"GF flow rate","lb/h",{"$f":"D17","v":0},{"$f":"D16*1000/E43","v":4838962.5252944175},null,null,null,null,"be","w-h/lb",{"$f":"OUT!G452","v":8.6682203557028235},"Ref Plant Equip",null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,null,null,"C20",-22.099170000000001]
[null,"pump work","w-h/lb",{"$f":"OUT!G572","v":0.40198564301174405},null,null,null,null,null,null,null,null,"Current Cost","Ref Plant Equip","User Adjustment",null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,null,null,null,null,null,null,null,null,"GF Heat Exchangers","$/kW",{"$f":"O36*(L$31^Z63)*(L$30*M36)/L$28","v":37.254087852583659},{"$f":"N36*L13","v":40.456891668756832},{"$f":"AN44","v":22.513573549669914},{"$f":"OUT!A535","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"L25","v":220.93290104160386},"C",null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,"GF Flow rate used","lb/h",{"$f":"IF(A14=1,D34,E34)","v":4838962.5252944175},null,null,null,null,null,"Air-Cooled Condenser","$/kW",{"$f":"O37*(L$31^Z64)*(L$30*M37)/L$28","v":148.53260043315737},{"$f":"N37*L13","v":148.53260043315734},{"$f":"V49","v":82.655871136982384},{"$f":"OUT!A537","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AH32+AH33*AD36+AH34*AD36^2+AH35*AD36^3","v":0.13546214043995042},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"L25","v":220.93290104160386},"C"]
[null,"GF Pump work","kW",{"$f":"D35*D37/1000","v":1945.1934622402093},null,null,null,null,null,"WF Pumps","$/kW",{"$f":"O38*(L$31^Z65)*(L$30*M38)/L$28","v":18.705537412415634},{"$f":"N38*L14","v":28.600392328111951},{"$f":"AT44","v":18.416221718037317},{"$f":"OUT!A538","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AJ32+AJ33*AD36+AJ34*AD36^2+AJ35*AD36^3","v":0.30676393301434501},null,null,null,null,null,null,null,null,"T,gf",{"$f":"L25","v":220.93290104160386},"C",null,null,null,"PCC1",{"$f":"AU31+AU32*AT37+AU33*AT37^2","v":8.7630415725751689}]
[null,null,null,null,null,null,null,null,null,"Turbine-Generator","$/kW",{"$f":"O39*(L$31^Z66)*(L$30*M39)/L$28","v":420.70590969922728},{"$f":"N39*L12","v":420.70590969922722},{"$f":"AE54","v":298.79681086592842},{"$f":"OUT!A536","v":1},null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AN33+AN32*AN38^AN31","v":8.4753494888435039},null,null,null,null,"PCC2",{"$f":"AW33*AT37^2+AW32*AT37+AW31","v":2.3736036606682589}]
[null,null,"Use  Brine Effectiveness to Develop Costs",null,null,null,null,null,null,"Plant equipment cost","$/kW",{"$f":"SUM(L36:L39)","v":625.19813539738391},{"$f":"SUM(M36:M39)","v":638.29579412925341},{"$f":"SUM(N36:N39)","v":422.38247727061804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC2",{"$f":"AP34+AP33*AN38+AP32*AN38^2+AP31*AN38^3","v":3.1223137194477175}]
[null,null,null,"Plant Output","Power Sales",null,null,null,null,"Est ACC size","sq ft",{"$f":"L31*N37*L30/0.89","v":3895524.1636300264},null,null,null,null,null,null,null,null,"T,gf",{"$f":"L25","v":220.93290104160386},"C",null,null,null,null,null,null,"2nd law eff ",{"$f":"L34/L26","v":0.31289504961274783}]
[null,"GF flow rate","lb/h",{"$f":"D37","v":4838962.5252944175},null,null,null,null,null,"Est ACC plan area","sq ft",{"$f":"1.05*L41/(20*5*4*PI()/12)","v":39059.491374265323},null,null,null,null,null,null,null,null,"ACC0",{"$f":"V33*V41^V32+V34","v":82.654173321870573},null,null,null,null,null,null,null,"Plant Parasitic",{"$f":"(AD37*EXP(AD38*AE41))*AE43","v":1491.0892974719447},"kW"]
[null,"Brine Effectiveness Used","w-h/lb",{"$f":"OUT!G452","v":8.6682203557028235},{"$f":"D43-D35","v":8.2662347126910802},null,null,null,null,"Overall Scaling Factor",null,{"$f":"LN((L40*L28)/(M40*L30))/LN(L31)","v":0.98553947960865373},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(X32*V41^3+X33*V41^2+X34*V41+X35)","v":228623311.9494096},null,null,null,null,null,null,null,"ref plant size",10000,"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"L34/L26","v":0.31289504961274783},null,null,null,null,"2nd law eff ",{"$f":"L34/L26","v":0.31289504961274783}]
[null,"Net Output","kW",{"$f":"D42*D43/1000","v":41945.193462240211},{"$f":"E43*D42/1000","v":40000},null,null,null,null,"Escalation in Cost ",null,{"$f":"M40/N40","v":1.5111796262331709},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(Z32*V41^3+Z33*V41^2+Z34*V41+Z35)","v":22.055492015865717},null,null,null,null,null,null,null,"TG-size",{"$f":"AE43+AE42","v":11491.089297471945},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AN39*EXP($AN40*AN43)","v":22.513573549669914},"per kW",null,null,null,"Pump Cost",{"$f":"$AT38*EXP($AT39*AT43)","v":18.416221718037317},"per kW"]
[null,"Equipment Cost","$/kW",{"$f":"'Binary Power Plant'!L40","v":625.19813539738391},{"$f":"D45*D44/E44","v":655.60141853687787},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW"]
[null,"Direct Plant Cost","$/kW",{"$f":"D45*D22","v":1711.6348319093754},{"$f":"E45*D22","v":1794.8713540286938},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"AE44/AE45","v":1.0273201285120865}]
[null,"Direct Plant Cost",null,{"$f":"D46*D44","v":71794854.161147758},{"$f":"E46*E44","v":71794854.161147743},null,null,null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(AE46>1,7400*AE45^0.6,7400*AE44^0.6)","v":1988039.2800569965}]
[null,"Indirect Cost",null,{"$f":"D26*D47+D27","v":8615382.4993377309},{"$f":"D26*E47+D27","v":8615382.4993377291},null,null,null,null,"Escalation in Equipment Cost ",null,{"$f":"M40/N40","v":1.5111796262331709},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"L34/L26","v":0.31289504961274783}]
[null,"Plant Capital Cost",null,{"$f":"D47+D48","v":80410236.660485491},{"$f":"E47+E48","v":80410236.660485476},null,null,null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"V43*(V48^V44)+V42","v":82.655871136982384},"per kW",null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,"Well Field Development Cost",null,{"$f":"D29","v":53147197.652424365},{"$f":"D29","v":53147197.652424365},null,null,null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,"Total Project Cost",null,{"$f":"D49+D50+D28","v":133557434.31290986},{"$f":"E49+E50+D29","v":186704631.96533421},null,null,null,null,"other",null,{"$f":"L49-1-L50","v":0.48}]
[null,"Total Project Cost","$/kW",{"$f":"D51/D44","v":3184.0938922630212},{"$f":"E51/E44","v":4667.6157991333548},null,null,null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(AE46<1,AE47,AE47*AE46)/AE43","v":204.23527686752297},"per kW"]
[null,null,null,null,null,null,null,null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(AE44)^0.67))/AE43","v":94.561533998405437},"per kW"]
[null,null,null,null,null,null,null,null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"AE52+AE53","v":298.79681086592842},"per kW"]
[null,null,"Worksheet calc's",null,null,null,null,null,null,"Direct Construction Cost Multiplier",null,{"$f":"L49+L52*(1+L53)+L54","v":2.3414999999999999}]
[null,null,null,null,null,null,null,null,null,"Corrected Total Material Multiplier",null,{"$f":"((L50*L$8+L51*L$11)*(1/L48))+1","v":1.8532804291533242}]
[null,"Power Plant Capital Cost",null,{"$f":"D49","v":80410236.660485491},null,null,null,null,null,"Corrected Labor",null,{"$f":"L52*L$10/L48*(1+L53)","v":0.4341998718150778}]
[null,"Equipment Multiplier",null,{"$f":"D57/(D45*D44)","v":3.0662775577857593},null,null,null,null,null,"Corrected Cnstrct Malt's",null,{"$f":"L54*L$11/L48","v":0.2967880139556604},null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,"Total installed Plant Cost - plant output","$/kW",{"$f":"D57/D44","v":1917.0310117385006},"                  ",null,null,null,null,"Multiplier- input year",null,{"$f":"L56+L57+L58","v":2.5842683149240626},null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,"Total Installed Plant Cost - sales","$/kW",{"$f":"D57/E44","v":2010.2559165121372},null,null,null,null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(L29/1000)^- 0.01226","v":0.98268825271660665}]
[null,"Total Project Cost",null,{"$f":"D51","v":133557434.31290986},null,null,null,null,null,"Direct Installation Multiplier",null,{"$f":"L59*L60","v":2.5395301149436165}]
[null,"Project Cost - plant output","$/kW",{"$f":"D52","v":3184.0938922630212},null,null,null,null,null,"Sale Tax",null,{"$f":"OUT!G540","v":0.05},null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,"Project Cost - sales","$/kW",{"$f":"E52","v":4667.6157991333548},null,null,null,null,null,"Freight",null,{"$f":"OUT!G541","v":0.05},null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(V63*L$25^3+W63*L$25^2+X63*L$25+Y63)","v":0.94247695199956516}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!H53","v":27.703283789343999},null,null,null,null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(L62+L63)*(L56+L58)*L60+L61","v":2.750814815101605},null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,"2nd law efficiency",null,{"$f":"D43/D64","v":0.31289504961274783},null,null,null,null,null,"Installation Multiplier Used",null,{"$f":"IN!H236","v":2.7377478194515703},null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(V65*L$25^3+W65*L$25^2+X65*L$25+Y65)","v":0.70385888651994299}]
[null,"Plant Escalation Factor (direct construct)",null,null,null,null,null,null,null,"Escalation Factor",null,{"$f":"L48*L59/L55","v":1.6678597592283457},null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(L28<L30,(V66*L$25^3+W66*L$25^2+X66*L$25+Y66),1)","v":1}]
[]
[]
[null,null,null,"REVISED PLANT PERFORMANCE",null,null,null,null,null,null,null,null,"Revised Plant Cost"]
[null,null,null,null,null,null,null,null,null,"T,gf plant design","C",{"$f":"OUT!H647","v":220.93290104160386}]
[null,"Revised Power Sales","MW",{"$f":"OUT!H436","v":40},null,null,null,null,null,"effective available energy","w-h/lb",{"$f":"Geofluid!I53","v":27.703283789343999}]
[null,"#Units (Modules) - Revised Scenario",null,{"$f":"IN!I211","v":1}]
[null,"Revised Plant Performance","w-h/lb",{"$f":"OUT!H454","v":10.19007594636861},null,null,null,null,null,"Unit Plant Size","kW",{"$f":"L74/IN!I211","v":41602.682369441398}]
[null,"Total GF pumping -Revised Scenario","w-h/lb",{"$f":"OUT!H572","v":0.40198564301174405},null,null,null,null,null,"Total Plant Size","kW",{"$f":"OUT!H437*1000","v":41602.682369441398}]
[null,"Performance Based on Sales","w-hr/lb",{"$f":"D73-D74","v":9.7880903033568671},null,null,null,null,null,"IPE Plant Size","kW",10000]
[null,"Revised GF flow","lb/h",{"$f":"D71*1000000/D75","v":4086598.995340473},null,null,null,null,null,"Size Ratio",null,{"$f":"L73/L75","v":4.1602682369441402}]
[null,"Installation Multiplier",null,{"$f":"IN!I236","v":2.7377478194515703}]
[null,"Indirect Plant Cost","Fixed ","%",null,null,null,null,"Cost based on Revised performance"]
[null,null,"or Percent",null,null,null,null,null,null,"be","w-h/lb",{"$f":"OUT!H454","v":10.19007594636861},"Ref Plant Equip","Ref Plant Equip"]
[null,"Fixed Indirect Cost",null,null,null,null,null,null,null,null,null,null,"Current Cost","in 1Q-2002","User Adjustment"]
[null,"Indirect Cost - % of Direct cost",null,{"$f":"IN!I237","v":0.12},null,null,null,null,null,"GF Heat Exchangers","$/kW",{"$f":"O81*(L$76^Z122)*(L$75*M81)/L$73","v":44.245553827428438},{"$f":"N81*M13","v":48.02677024786739},{"$f":"AN102","v":26.726082497422031},{"$f":"OUT!B535","v":1}]
[null,"Permitting",null,{"$f":"OUT!H430","v":0},null,null,null,null,null,"Air-Cooled Condenser","$/kW",{"$f":"O82*(L$76^Z123)*(L$75*M82)/L$73","v":148.63763837431384},{"$f":"N82*M13","v":148.63763837431384},{"$f":"V106","v":82.714322968455122},{"$f":"OUT!B537","v":1}]
[null,"Transmission",null,{"$f":"OUT!H428","v":0},null,null,null,null,null,"WF Pumps","$/kW",{"$f":"O83*(L$76^Z124)*(L$75*M83)/L$73","v":21.362553530708517},{"$f":"N83*M14","v":32.583703482713403},{"$f":"AT101","v":20.981135532977078},{"$f":"OUT!B538","v":1},null,null,null,null,null,"AIR COOLED CONDENSER COST",null,null,null,null,null,null,null,"TURBINE-GENERATOR COST",null,null,null,null,null,null,null,null,null,"GF HEAT EXCHANGER COST",null,null,null,null,null,"WORKING FLUID PUMP COST"]
[null,"Well Field Development Costs",null,{"$f":"OUT!H115+OUT!H235+OUT!H267","v":53536900.598073781},"cost exclusive of contingency",null,null,null,null,"Turbine-Generator","$/kW",{"$f":"O84*(L$76^Z125)*(L$75*M84)/L$73","v":421.53669920690533},{"$f":"N84*M12","v":421.53669920690521},{"$f":"AE112","v":299.38686023217701},{"$f":"OUT!B536","v":1}]
[null,"Revised Plant Performance","w-h/lb",{"$f":"D73","v":10.19007594636861},null,null,null,null,null,"Plant equipment cost","$/kW",{"$f":"SUM(L81:L84)","v":635.78244493935608},{"$f":"SUM(M81:M84)","v":650.78481131179979},{"$f":"SUM(N81:N84)","v":429.80840123103121},null,null,null,null,null,null,"ACCC0 = C01*(T^C02) + C00",null,null,null,null,null,null,null,"Turbine Cost ($) =$7,400*(Size-kW)^0.6 (>5MW)"]
[null,"Power Sales","w-h/lb",{"$f":"D85-D74","v":9.7880903033568671},null,null,null,null,null,"Est ACC size","sq ft",{"$f":"L76*N82*L75/0.89","v":3866446.8605168876},null,null,null,null,null,null,null,null,"ACCC1 = exp(C13*T^3 + C12*T^2+C11*T + C10)",null,null,null,null,null,null,null,"Generator Cost ($) = $1,800*(Size-kW)^0.67",null,null,null,null,null,null,null,null,null,"HXC1= C10 + C11*T^C12 ",null,null,null,null,null,"PCC1 = C12*T^2+C11*T + C10"]
[null,"Plant Net Output","kW",{"$f":"D76*D73/1000","v":41642.754124873078},null,null,null,null,null,"Est ACC plan area","sq ft",{"$f":"1.05*L86/(20*5*4*PI()/12)","v":38767.940193364368},null,null,null,null,null,null,null,null,"ACCC2 = exp(C23*T^3 + C22*T^2+C21*T + C20)",null,null,null,null,null,null,null,"Parasitic (kW)= (PPC0* EXP( PPC1*2ndLE ))*Plant Net",null,null,null,null,null,null,null,null,null,"HXC2= C20 + C21*T + C22*T^2 + C23*T^3",null,null,null,null,null,"PCC2 = C22*T^2+C21*T + C20"]
[null,"Power Sales","kW",{"$f":"D76*D75/1000","v":40000},null,null,null,null,null,"Overall Scaling Factor",null,{"$f":"LN((L85*L73)/(M85*L75))/LN(L76)","v":0.98363991723117716},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1 = C00+ C01*T+ C02*T^2 + C03*T^3 "]
[null,null,null,null,null,null,null,null,null,"Escalation in Cost ",null,{"$f":"M85/N85","v":1.514127712366397},null,null,null,null,null,null,null,null,"C02",-2.3509190000000002,"C13",5.6574829999999998E-6,"C23",-2.549391E-7,null,null,"PPC1 = C10 + C11*T+ C12*T^2 + C13*T^3 ",null,null,null,"C00",0.79664761905000003,"C10",-24.628892857139999,null,null,"C12",-3.8105413609999998,"C23",4.2446220000000002E-6,null,null,null,"C10",32.060714300000001,"C20",-0.33297139999999997]
[null,null,"Revised Scenario Plant Costs Based on Improved Performance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C01",11568490,"C12",-1.200635E-3,"C22",2.7746500000000001E-4,null,null,null,null,null,null,"C01",-9.7736613799999997E-3,"C11",0.49768131745999999,null,null,"C11",2163827753,"C22",-2.3564720000000001E-3,null,null,null,"C11",-0.2537857,"C21",5.5929100000000002E-2]
[null,null,null,"Plant Output","Power Sales",null,null,null,"Construction Costs",null,null,null,null,null,null,null,null,null,null,null,"C00",47,"C11",5.9502110000000004E-3,"C21",-5.107826E-2,null,null,null,null,null,null,"C02",4.2448250000000001E-5,"C12",-2.9625447600000001E-3,null,null,"C10",5.95,"C21",0.42759550000000002,null,null,null,"C12",6.7139999999999995E-4,"C22",-1.9770000000000001E-4]
[null,"Net Output","kW",{"$f":"D87","v":41642.754124873078},{"$f":"D88","v":40000},null,null,null,null,"Escalation in Cost ",null,{"$f":"L89","v":1.514127712366397},null,null,null,null,null,null,null,null,null,null,"C10",15.52712,"C20",3.5842610000000001,null,null,null,null,null,null,"C03",-5.3209999999999998E-8,"C13",5.5255099999999997E-6,null,null,null,null,"C20",-22.099170000000001]
[null,"Equipment Cost","$/kW",{"$f":"L85","v":635.78244493935608},{"$f":"D93*D92/E92","v":661.89330078800651},null,null,null,null,"Total Material Cost Multiplier",null,1.7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"L70","v":220.93290104160386},"C",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pump Cost = PCC1* EXP(PCC2*2ndLE)"]
[null,"Direct Plant Cost","$/kW",{"$f":"D93*D77","v":1740.6120022783102},{"$f":"E93*D77","v":1812.0969409419672},null,null,null,null,"steel",null,0.22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC0",{"$f":"AH89+AH90*AD93+AH91*AD93^2+AH92*AD93^3","v":0.13546214043995042},null,null,null,null,null,null,null,null,"HX Cost= HXC1*EXP(HXC2*2ndLE)"]
[null,"Direct Plant Cost",null,{"$f":"D94*D92","v":72483877.637678683},{"$f":"E94*E92","v":72483877.637678683},null,null,null,null,"other",null,{"$f":"L93-1-L94","v":0.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PPC1",{"$f":"AJ89+AJ90*AD93+AJ91*AD93^2+AJ92*AD93^3","v":0.30676393301434501},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"L70","v":220.93290104160386},"C"]
[null,"Indirect Cost",null,{"$f":"(D81*D95)+D82","v":8698065.3165214416},{"$f":"(D81*E95)+D82","v":8698065.3165214416},null,null,null,null,"Labor Cost Multiplier",null,0.27,null,null,null,null,null,null,null,null,"ACC cost= ACCC1*(2ndLE)^ACCC2 + ACCC0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T,gf",{"$f":"L70","v":220.93290104160386},"C",null,null,null,"PCC1",{"$f":"AU89+AU90*AT95+AU91*AT95^2","v":8.7630415725751689}]
[null,"Plant Capital Cost",null,{"$f":"D95+D96","v":81181942.954200119},{"$f":"E95+E96","v":81181942.954200119},null,null,null,null,"Labor Fringe & Benefits",null,0.45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HXC1",{"$f":"AN91+AN90*AN96^AN89","v":8.4753494888435039},null,null,null,null,"PCC2",{"$f":"AW91*AT95^2+AW90*AT95+AW89","v":2.3736036606682589}]
[null,"Well Field Development Cost",null,{"$f":"D84","v":53536900.598073781},{"$f":"D84","v":53536900.598073781},null,null,null,null,"Construct'n Mat'ls, Rentals, etc",null,0.25,null,null,null,null,null,null,null,null,"T,gf",{"$f":"L70","v":220.93290104160386},"C",null,null,null,null,null,null,"2nd law eff ",{"$f":"L79/L71","v":0.36782917230513296},null,null,null,null,null,null,null,"HXC2",{"$f":"AP92+AP91*AN96+AP90*AN96^2+AP89*AN96^3","v":3.1223137194477175}]
[null,"Total Project Cost",null,{"$f":"D97+D98+D83","v":134718843.5522739},{"$f":"E97+E98+D83","v":134718843.5522739},null,null,null,null,"Direct Construction Cost Multiplier",null,{"$f":"L93+L96*(1+L97)+L98","v":2.3414999999999999},null,null,null,null,null,null,null,null,"ACC0",{"$f":"V90*V98^V89+V91","v":82.654173321870573},null,null,null,null,null,null,null,"Plant Parasitic",{"$f":"(AD94*EXP(AD95*AE98))*AE100","v":1516.429763974304},"kW"]
[null,"Total Project Cost","$/kW",{"$f":"D99/D92","v":3235.1088774843251},{"$f":"E99/E92","v":3367.9710888068475},null,null,null,null,"Corrected Total Material Multiplier",null,{"$f":"((L94*M$8+L95*M$11)*(1/L89))+1","v":1.8516190473686869},null,null,null,null,null,null,null,null,"ACC1",{"$f":"EXP(X89*V98^3+X90*V98^2+X91*V98+X92)","v":228623311.9494096},null,null,null,null,null,null,null,"ref plant size (net)",10000,"kW",null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"L79/L71","v":0.36782917230513296}]
[null,null,null,null,null,null,null,null,null,"Corrected Labor",null,{"$f":"L96*M$10/L92*(1+L97)","v":0.43335446187330612},null,null,null,null,null,null,null,null,"ACC2",{"$f":"EXP(Z89*V98^3+Z90*V98^2+Z91*V98+Z92)","v":22.055492015865717},null,null,null,null,null,null,null,"TG-size",{"$f":"AE100+AE99","v":11516.429763974304},"kW",null,null,null,null,null,null,"2nd law eff ",{"$f":"L79/L71","v":0.36782917230513296},null,null,null,null,"Pump Cost",{"$f":"$AT96*EXP($AT97*AT100)","v":20.981135532977078},"per kW"]
[null,null,"Revised Scenario Plant Costs Based on Default Plant Costs",null,null,null,null,null,null,"Corrected Cnstrct Malt's",null,{"$f":"L98*M$11/L92","v":0.29621015211395163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"max turbine size",{"$f":"15000*0.7457","v":11185.5},"kW",null,null,null,null,null,null,"HX Cost",{"$f":"$AN97*EXP($AN98*AN101)","v":26.726082497422031},"per kW"]
[null,null,null,"Plant Output","Power Sales",null,null,null,null,"Multiplier- input year",null,{"$f":"L100+L101+L102","v":2.5811836613559445},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# turbine-generator sets",{"$f":"AE101/AE102","v":1.029585603144634}]
[null,"GF flow rate","lb/h",{"$f":"D76","v":4086598.995340473},null,null,null,null,null,"Plant size adjustment",null,{"$f":" 1.02875 *(L74/1000)^- 0.01226","v":0.98278703969922176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"turbine cost*",{"$f":"IF(AE103>1,7400*AE102^0.6,7400*AE101^0.6)","v":1988039.2800569965}]
[null,"Revised brine effectiveness","w-h/lb",{"$f":"D85","v":10.19007594636861},{"$f":"D105-D74","v":9.7880903033568671},null,null,null,null,"Direct Installation Multiplier",null,{"$f":"L103*L104","v":2.5367538494640072},null,null,null,null,null,null,null,null,"2nd law eff ",{"$f":"L79/L71","v":0.36782917230513296}]
[null,"Net Output","kW",{"$f":"D104*D105/1000","v":41642.754124873078},{"$f":"D106-D104*D74/1000","v":39999.999999999993},null,null,null,null,"Sale Tax",null,{"$f":"OUT!H540","v":0.05},null,null,null,null,null,null,null,null,"ACC Cost",{"$f":"V100*(V105^V101)+V99","v":82.714322968455122},"per kW"]
[null,"Equipment Cost","$/kW",{"$f":"D123","v":625.26879656809695},{"$f":"D107*D106/E106","v":650.94786893601372},null,null,null,null,"Freight",null,{"$f":"OUT!H541","v":0.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"*","If T-G size exceeds the maximum turbine size, this is the cost of a single turbine "]
[null,"Direct Plant Cost","$/kW",{"$f":"D107*D77","v":1711.828284375415},{"$f":"E107*D77","v":1782.1311087562181},null,null,null,null,"Calculated Direct Construction Cost Multiplier",null,{"$f":"(L106+L107)*(L100+L102)*L104+L105","v":2.7478397195379163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"at the maximum size; turbine-generator costs below are per net kW"]
[null,"Direct Plant Cost",null,{"$f":"D108*D106","v":71285244.350248724},{"$f":"E108*E106","v":71285244.350248709},null,null,null,null,"Installation Multiplier Used",null,{"$f":"IN!I236","v":2.7377478194515703}]
[null,"Indirect Cost",null,{"$f":"(D81*D109)+D82","v":8554229.3220298458},{"$f":"(D81*E109)+D82","v":8554229.3220298439},null,null,null,null,"Escalation Factor",null,{"$f":"L92*L103/L99","v":1.6691188180082841},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Turbine Cost",{"$f":"IF(AE103<1,AE104,AE104*AE103)/AE100","v":204.68566212327065},"per kW"]
[null,"Plant Capital Cost",null,{"$f":"D109+D110","v":79839473.672278568},{"$f":"E109+E110","v":79839473.672278553},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Generator Cost",{"$f":"((1800*(AE101)^0.67))/AE100","v":94.701198108906397},"per kW"]
[null,"Well Field Development Cost",null,{"$f":"D84","v":53536900.598073781},{"$f":"D84","v":53536900.598073781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G Cost",{"$f":"AE110+AE111","v":299.38686023217701},"per kW"]
[null,"Total Project Cost",null,{"$f":"D111+D112","v":133376374.27035235},{"$f":"E111+E112","v":133376374.27035233}]
[null,"Total Project Cost","$/kW",{"$f":"D113/D106","v":3202.8711134330829},{"$f":"E113/E106","v":3334.4093567588088}]
[]
[null,"Plant scaling factor"]
[null,"Default Size (Unit)","kW",{"$f":"D21","v":41945.193462240211}]
[null,"Default Equipment Cost","$/kW",{"$f":"D45","v":625.19813539738391},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Component Scaling Factor with Size"]
[null,"Revised Size (Unit)","kW",{"$f":"D87/D72","v":41642.754124873078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SF = SFC3*T^3 + SFC2*T^2 + SFC1*T + SFC0"]
[null,"2nd law efficiency (Default)",null,{"$f":"E144","v":0.36782917230513296}]
[null,"factor",null,{"$f":"IF(D87<10000,0.3347*D120^2-0.0177*D120-0.224,0.0183*D120^2-0.0288*D120-0.0075)","v":-1.5617521272412E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SFC3","SFC2","SFC1","SFC0","Scaling Factor"]
[null,"scaling factor",null,{"$f":"(D119/D117)^D121","v":1.000113022043273},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GF HX",0,2.0144999999999999E-6,-7.6047300000000001E-4,1.0121599999999999,{"$f":"(V122*L$70^3+W122*L$70^2+X122*L$70+Y122)","v":0.94247695199956516}]
[null,"Default Plant Equip Cost at Revised Output","$/kW",{"$f":"(D118*D122)","v":625.26879656809695},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ACC",null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WF Pump",3.8720000000000003E-7,-1.9008E-4,2.9801999999999999E-2,-0.77790000000100001,{"$f":"(V124*L$70^3+W124*L$70^2+X124*L$70+Y124)","v":0.70385888651994299}]
[null,null,"Worksheet calc's",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-G set",null,-2.0217999999999999E-6,3.5890910000000001E-4,0.66420000000000001,{"$f":"IF(L73<L75,(V125*'Binary Power Plant'!L$25^3+W125*'Binary Power Plant'!L$25^2+X125*'Binary Power Plant'!L$25+Y125),1)","v":1}]
[null,"Plant cost based on",null,"Revised be","Default cost"]
[]
[null,"plant brine effectiveness","w-h/lb",{"$f":"D73","v":10.19007594636861},{"$f":"D105","v":10.19007594636861}]
[null,"power sales brine effectiveness","w-h/lb",{"$f":"D73-D74","v":9.7880903033568671},{"$f":"D43-D35","v":8.2662347126910802}]
[null,"GF flow rate","lb/h",{"$f":"D104","v":4086598.995340473},{"$f":"D76","v":4086598.995340473}]
[null,"Plant size","kW",{"$f":"D128*D130/1000","v":41642.754124873078},{"$f":"E128*E130/1000","v":41642.754124873078}]
[null,"GF Pumping Power","kW",{"$f":"D74*D130/1000","v":1642.7541248730872},{"$f":"E130*D74/1000","v":1642.7541248730872}]
[null,"Power for Sale","kW",{"$f":"D131-D132","v":39999.999999999993},{"$f":"E131-E132","v":39999.999999999993}]
[null,"Equipment Cost",null,{"$f":"D93","v":635.78244493935608},{"$f":"D107","v":625.26879656809695}]
[null,"Indirect Plant Cost",null,{"$f":"D96","v":8698065.3165214416},{"$f":"D110","v":8554229.3220298458}]
[null,"Power Plant Capital Cost",null,{"$f":"D97","v":81181942.954200119},{"$f":"D111","v":79839473.672278568}]
[null,"Equipment Multiplier",null,{"$f":"D136/(D134*D131)","v":3.0662775577857579},{"$f":"E136/(E134*E131)","v":3.0662775577857588}]
[null,"Plant Cost","$/kW",{"$f":"D136/D131","v":1949.4854425517071},{"$f":"E136/E131","v":1917.2476785004649}]
[null,"User Cost  Change Multiplier",null,1,1]
[null,"Revised Plant Cost",null,{"$f":"D136*D139","v":81181942.954200119},{"$f":"E136*E139","v":79839473.672278568}]
[null,null,"$/kW",{"$f":"D140/D131","v":1949.4854425517071},{"$f":"E140/E131","v":1917.2476785004649}]
[null,"Project Cost","$/kW",{"$f":"(D140+D84)/D133","v":3367.971088806848},{"$f":"(E140+D84)/E133","v":3334.4093567588093}]
[null,"available energy","w-h/lb",{"$f":"Geofluid!I53","v":27.703283789343999},{"$f":"Geofluid!I53","v":27.703283789343999}]
[null,"2nd law efficiency",null,{"$f":"D128/D143","v":0.36782917230513296},{"$f":"E128/E143","v":0.36782917230513296}]

{"sheet":"Flash Plant Performance","index":28,"n_rows":311,"n_cols":28,"rows_kept":311,"cut":false,"hidden":false,"merged":[]}
[null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,null,null,{"$f":"IN!G4","v":"Hydrothermal"},{"$f":"IN!G9","v":"Flash"}]
[null,null,null,null,null,null,null,null,"Flash-Steam Conversion System Performance"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,"FLASH STEAM PERFORMANCE",null,null,null,null,null,null,null,"Default Plant 2nd law efficiency"]
[null,null,"Imported information",null,null,null,null,null,null,null,"Exported Information & Results"]
[null,null,null,"Default","Revised",null,null,null,null,null,null,"Default",null,"Revised",null,null,null,null,null,"Default","Revised"]
[null,"Geothermal Fluid Temperature","C",{"$f":"OUT!G647","v":220.93290104160386},{"$f":"OUT!H647","v":220.93290104160386},null,null,null,"Brine effect -plant",null,"w-h/lb",{"$f":"L111","v":10.434806885111046},null,{"$f":"M111","v":10.434806885111046},null,null,"GF Pump Work",null,"w-h/lb",{"$f":"D16","v":0.40198564301174405},{"$f":"E16","v":0.40198564301174405}]
[null,null,"F",{"$f":"D11*1.8+32","v":429.67922187488693},{"$f":"E11*1.8+32","v":429.67922187488693},null,null,null,"GF pumping",null,"w-h/lb",{"$f":"D16","v":0.40198564301174405},null,{"$f":"E16","v":0.40198564301174405},null,null,"Baseline performance",null,"w-h/lb",{"$f":"L11","v":10.434806885111046},{"$f":"N11","v":10.434806885111046}]
[null,"Based on Power or #Wells",null,{"$f":"OUT!G433","v":"Power Sales"},{"$f":"OUT!H433","v":"Power Sales"},null,null,null,"Brine effect-project",null,"w-h/lb",{"$f":"L11-L12","v":10.032821242099303},null,{"$f":"N11-N12","v":10.032821242099303},null,null,"Available energy",null,"w-h/lb",{"$f":"Geofluid!H53","v":27.703283789343999},{"$f":"Geofluid!I53","v":27.703283789343999}]
[null,"Flow","lb/h",{"$f":"OUT!G120","v":3986914.4515556283},{"$f":"OUT!H120","v":3986914.4515556283},null,null,null,"GF Flow",null,"lb/h",{"$f":"D14","v":3986914.4515556283},null,{"$f":"E14","v":3986914.4515556283},null,null,"2nd law efficiency",null,null,{"$f":"T12/T13","v":0.37666317698859836},{"$f":"U12/U13","v":0.37666317698859836}]
[null,"Power","kW",{"$f":"OUT!G9*1000","v":40000},{"$f":"OUT!H9*1000","v":40000},null,null,null,"Power Sales",null,"kW",{"$f":"L21-L20","v":39999.999999999993},null,{"$f":"N21-N20","v":39999.999999999993}]
[null,"GF Pump Work","w-h/lb",{"$f":"OUT!G572","v":0.40198564301174405},{"$f":"OUT!H572","v":0.40198564301174405},null,null,null,"Prod Pump Power, total",null,"hp",{"$f":"OUT!G607/0.7457","v":0},null,{"$f":"OUT!H607/0.7457","v":0},null,null,null,null,null,"per 1,000 lb/hr gf flow"]
[{"$f":"OUT!A501","v":1},"Temp constraint on T,gf out",null,{"$f":"OUT!G501","v":"Yes"},{"$f":"OUT!H501","v":"Yes"},null,null,null,null,null,"kW",{"$f":"L16*0.7457","v":0},null,{"$f":"N16*0.7457","v":0},null,null,"Q,in",null,"btu/lb",{"$f":"D68*D70","v":407385.7164869032},{"$f":"E68*E70","v":407385.7164869032}]
[{"$f":"A17","v":1},"# of flash","1 or 2",{"$f":"OUT!G463","v":2},{"$f":"OUT!H463","v":2},null,null,null,"Injection Pump Power, total",null,"hp",{"$f":"OUT!G626*2","v":2149.2320899039887},null,{"$f":"OUT!H626*2","v":2149.2320899039887},null,null,"Q,ex",null,"btu/lb",{"$f":"(D68-D97)*D90","v":172345.1078487779},{"$f":"(E68-E97)*E90","v":172345.1078487779}]
[null,"condenser type","S or D",{"$f":"OUT!G508","v":"surface"},{"$f":"OUT!H508","v":"surface"},null,null,null,null,null,"kW",{"$f":"L18*0.7457","v":1602.6823694414045},null,{"$f":"N18*0.7457","v":1602.6823694414045},null,null,"Q,extract",null,"btu/lb",{"$f":"T17-T18","v":235040.6086381253},{"$f":"U17-U18","v":235040.6086381253}]
[null,"T,wet bulb","F",{"$f":"OUT!G493","v":60},{"$f":"OUT!H493","v":60},null,null,null,"GF Pump Power",null,"kW",{"$f":"L17+L19","v":1602.6823694414045},null,{"$f":"N17+N19","v":1602.6823694414045},null,null,"Work",null,null,{"$f":"L102*3413","v":38306.111599425742},{"$f":"M102*3413","v":38306.111599425742}]
[{"$f":"OUT!A523","v":3},"ncg removal",null,{"$f":"OUT!G523","v":"Hybrid"},{"$f":"OUT!H523","v":"Hybrid"},null,null,null,"Plant Output, net",null,"kW",{"$f":"L11*L14/1000","v":41602.682369441398},null,{"$f":"N11*N14/1000","v":41602.682369441398},null,null,"thermal efficiency",null,null,{"$f":"T20/T19","v":0.16297656741692174},{"$f":"U20/U19","v":0.16297656741692174}]
[{"$f":"OUT!B523","v":3},"ncg level","ppm",{"$f":"OUT!G520","v":2000},{"$f":"OUT!H520","v":2000},null,null,null,"Plant Output, Gross",null,"kW",{"$f":"L14*L104/1000","v":43852.542080363346},null,{"$f":"N14*M104/1000","v":43852.542080363346},null,null,"est water loss",null,"lb/kW-hr",{"$f":"3413*(1/T21-1)/1050","v":16.69396270644155},{"$f":"3413*(1/U21-1)/1050","v":16.69396270644155}]
[null,"H2S level","ppm",{"$f":"OUT!G521","v":20},{"$f":"OUT!H521","v":20},null,null,null,"HP,turbine",null,"kW",{"$f":"L103*L78*L14/D68","v":26656.02615413666},null,{"$f":"M103*M78*N14/E68","v":26656.02615413666},null,null,null,null,"lb/hr",{"$f":"T22*T20/3413","v":187.36618765590433},{"$f":"U22*U20/3413","v":187.36618765590433}]
[null,null,null,null,null,null,null,null,"LP,turbine",null,"kW",{"$f":"IF(D18=2,L103*L93*L14/D68,0)","v":17196.51592622669},null,{"$f":"IF(E18=2,M103*M93*N14/E68,0)","v":17196.51592622669},null,null,"calculated evap",null,null,{"$f":"D130","v":162.16930302931723},{"$f":"E130","v":162.16930302931723}]
[null,"T,amorphous silica","C",{"$f":"Geofluid!D86","v":116.70600000000002},{"$f":"Geofluid!D86","v":116.70600000000002},null,null,null,"Total Heat Rejected",null,"btu/h",{"$f":"D102*L14/D68","v":754201995.8557651},null,{"$f":"E102*N14/E68","v":754201995.8557651},null,null,null,null,null,{"$f":"T24/T23","v":0.86552064200152878},{"$f":"U24/U23","v":0.86552064200152878}]
[null,"P@T,amorphous silica","psia",{"$f":"Geofluid!D88","v":25.932996738941814},{"$f":"Geofluid!D88","v":25.932996738941814},null,null,null,"Condenser Heat Rejected",null,"btu/h",{"$f":"L14*D100/D68","v":706100676.05593526},null,{"$f":"N14*E100/E68","v":706100676.05593526}]
[null,null,null,null,null,null,null,null,"CW Pump",null,"hp",{"$f":"L14/D68*D118/D119","v":1789.3007723488238},null,{"$f":"N14/E68*E118/E119","v":1789.3007723488238}]
[null," HP flash pressure","psia",{"$f":"OUT!G472","v":119.31619588137661},{"$f":"IF(E18=2,OUT!H472,OUT!H466)","v":119.31619588137661},null,null,null,"CT Fan",null,"hp",{"$f":"D105*L14/D68","v":872.67892887336416},null,{"$f":"E105*N14/E68","v":872.67892887336416}]
[null," LP flash pressure","psia",{"$f":"OUT!G474","v":27.561592698967388},{"$f":"OUT!H474","v":27.561592698967388},null,null,null,"Vac Pmp 1st stage",null,"kW",{"$f":"IF(A$21=2,D182,0)*L$14/D$68","v":0},null,{"$f":"IF(A$22=2,E182,0)*N$14/E$68","v":0}]
[null,"dP,hp flash","psid",{"$f":"OUT!G503","v":1},{"$f":"OUT!H503","v":1},null,null,null,"Vac Pmp 2nd stage",null,"kW",{"$f":"IF(A$21=2,D231,0)*L$14/D$68","v":0},null,{"$f":"IF(A$22=2,E231,0)*N$14/E$68","v":0}]
[null,"dP,lp flash","psid",{"$f":"OUT!G505","v":1},{"$f":"OUT!H505","v":1},null,null,null,"Vac Pmp 3rd stage",null,"kW",{"$f":"IF(A$21=1,0,D279)*L$14/D$68","v":139.6631336873387},null,{"$f":"IF(A$22=1,0,E279)*N$14/E$68","v":139.6631336873387}]
[null,"turbine efficiency",null,{"$f":"OUT!G498","v":0.8},{"$f":"OUT!H498","v":0.8},null,null,null,"Ejector/Jet Stm flow",null,"lb/hr",{"$f":"L113*L14/D68","v":27920.619784290779},null,{"$f":"M113*N14/E68","v":27920.619784290779}]
[null,"generator efficiency",null,{"$f":"OUT!G499","v":0.98},{"$f":"OUT!H499","v":0.98},null,null,null,"Condensate pump",null,"hp",{"$f":"((L$14/D$68)*D126)","v":50.345314254261567},null,{"$f":"((N$14/E$68)*E126)","v":50.345314254261567}]
[null,null,null,null,null,null,null,null,"ncg flow",null,"lb/h",{"$f":"IF(D22=0,0,L14*D22/1000000)","v":7973.8289031112563},null,{"$f":"IF(E22=0,0,N14*E22/1000000)","v":7973.8289031112563}]
[null,"base CW pump head","ft",{"$f":"OUT!G509","v":65},{"$f":"OUT!H509","v":65},null,null,null,"H2S flow",null,"lb/h",{"$f":"L14*D23/1000000","v":79.738289031112572},null,{"$f":"N14*E23/1000000","v":79.738289031112572}]
[null,"DT,cw","F",{"$f":"OUT!G511","v":25},{"$f":"OUT!H511","v":25},null,null,null,"ncg steam condensed",null,"lb/h",{"$f":"(D192+D241+D289)*L14/D68","v":46335.75050396195},null,{"$f":"(E192+E241+E289)*N14/E68","v":46335.75050396195}]
[null,"PinchPt-cond","F",{"$f":"OUT!G513","v":7.5},{"$f":"OUT!H513","v":7.5},null,null,null,"ncg condensate pmp ",null,"hp",{"$f":"(D310*L14/D68)/0.7457","v":0.90185681977816923},null,{"$f":"(E310*N14/E68)/0.7457","v":0.90185681977816923}]
[null,"PinchPt-twr","F",{"$f":"OUT!G515","v":5},{"$f":"OUT!H515","v":5},null,null,null,"ncg,cw pump",null,"hp",{"$f":"(D309*L14/D68)/0.7457","v":114.11760926351756},null,{"$f":"(E309*N14/E68)/0.7457","v":114.11760926351756}]
[null,"U,cond","btu/h-sqft-F",{"$f":"OUT!G552","v":350},{"$f":"OUT!H552","v":350},null,null,null,"cooling water flow",null,"gpm",{"$f":"(L14/D68)*(D116+D308/60)*7.4805/62.4","v":64119.978127795715},null,{"$f":"(N14/E68)*(E116+E308/60)*7.4805/62.4","v":64119.978127795715}]
[null,null,null,null,null,null,null,null,"Total turbine flow",null,"lb/h",{"$f":"L112*L14/D68","v":772854.23954913428},null,{"$f":"M112*N14/E68","v":772854.23954913428}]
[null,"No. of stages: ncg removal",null,{"$f":"OUT!G524","v":3},{"$f":"OUT!H524","v":3},null,null,null,null,null,"lb/s",{"$f":"L40/3600","v":214.68173320809285},null,{"$f":"N40/3600","v":214.68173320809285},null,null,null,null,null,"Default","Revised"]
[null,"P,amb","psia",{"$f":"OUT!G495","v":14.7},{"$f":"OUT!H495","v":14.7},null,null,null,"Vol flow - last stage in",null,"cfs",{"$f":"L41*L117","v":63351.718419650519},null,{"$f":"N41*M117","v":63351.718419650519},null,null,null,"T,r","C",{"$f":"IN!G5","v":225},{"$f":"T42","v":225}]
[null,"MW,ncg","Mol Wt",{"$f":"OUT!G522","v":44},{"$f":"OUT!H522","v":44},null,null,null,"max exhaust flow",null,"cfs",{"$f":"L115","v":80000},null,{"$f":"M115","v":80000},null,null,null,null,"F",{"$f":"T42*1.8+32","v":437},{"$f":"T43","v":437}]
[null,"MW,H2O","Mol Wt",18,18,null,null,null,"# turbines",null,null,{"$f":"L42/L43","v":0.79189648024563153},null,{"$f":"N42/N43","v":0.79189648024563153},null,null,null,"T,wf","F",{"$f":"D12","v":429.67922187488693},{"$f":"E12","v":429.67922187488693}]
[null,"pump efficiency",null,{"$f":"OUT!G500","v":0.75},{"$f":"OUT!H500","v":0.75},null,null,null,"Fan Power",null,"kW",{"$f":"D106*L14/D68","v":650.75667726086772},null,{"$f":"E106*N14/E68","v":650.75667726086772},null,null,null,"P,wh-est","psia",{"$f":"OUT!G591","v":297.77291942800201},{"$f":"OUT!H591","v":297.77291942800201}]
[null,"vacuum pump eff",null,{"$f":"OUT!G525","v":0.7},{"$f":"OUT!H525","v":0.7},null,null,null,"HP Flash Steam Flow",null,"lb/h",{"$f":"(L$14/D$68)*D86","v":431255.56728605967},null,{"$f":"(N$14/E$68)*E86","v":431255.56728605967},null,null,null,"T,cond","F",{"$f":"D72","v":97.5},{"$f":"E72","v":97.5}]
[null,"cond ncg partial pressure","in-Hg",{"$f":"0.0000825*D22+0.15","v":0.315},{"$f":"0.0000825*E22+0.15","v":0.315},null,null,null,"LP Flash Steam Flow",null,"lb/h",{"$f":"(L$14/D$68)*D94","v":369519.29204736534},null,{"$f":"(N$14/E$68)*E94","v":369519.29204736534},null,null,null,"T,p","F",212,212]
[null,"jet efficiency",null,null,null,null,null,null,"HP turbine flow",null,"acfm",{"$f":"((L46-L32)/60)*D85","v":25393.672727722424},null,{"$f":"((N46-N32)/60)*E85","v":25393.672727722424},null,null,null,"T,si limit","F",{"$f":"(0.000161869*T42^2+0.83889*T42-79.496)*1.8+32","v":243.40796262500001},{"$f":"(0.000161869*U42^2+0.83889*U42-79.496)*1.8+32","v":243.40796262500001}]
[null,null,null,null,null,null,null,null,"LP turbine flow",null,"acfm",{"$f":"IF(D18=2,(L47/60)*D93,0)","v":94670.96845888086},null,{"$f":"IF(E18=2,(N47/60)*E93,0)","v":94670.96845888086},null,null,null,"T,sf","F",{"$f":"IF(T48>T44-0.5*(T44-T46),T48,T44-0.5*(T44-T46))","v":263.58961093744347},{"$f":"IF(U48>U44-0.5*(U44-U46),U48,U44-0.5*(U44-U46))","v":263.58961093744347}]
[null,"EGS Water Loss","% of prod flo",{"$f":"IN!H173","v":0},{"$f":"IN!I173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"T,lp","F",{"$f":"(T43-2*(T43-T46)/3)","v":210.66666666666666},{"$f":"(U43-2*(U43-U46)/3)","v":210.66666666666666}]
[null,null,null,null,null,null,null,null,"Cond Area 1st Stage",null,"sq ft",{"$f":"(L$14/D$68)*D196","v":7238.1509141313709},null,{"$f":"(N$14/E$68)*E196","v":7238.1509141313709},null,null,null,"T,lp,est","F",{"$f":"IF(AND(D17=\"Yes\",T48>T50,T48>T47),T48,IF(T50>T47,T50,T47))","v":243.40796262500001},{"$f":"IF(AND(E17=\"Yes\",U48>U50,U48>U47),U48,IF(U50>U47,U50,U47))","v":243.40796262500001}]
[null,"Well Head Pressure","psia",{"$f":"OUT!G648","v":297.77291942800201},{"$f":"OUT!H648","v":297.77291942800201},null,null,null,"Cond Area 2nd Stage",null,"sq ft",{"$f":"(L$14/D$68)*D245","v":1651.5375336440745},null,{"$f":"(N$14/E$68)*E245","v":1651.5375336440745},null,null,null,"T,hp,est","F",{"$f":"T43-0.5*(T43-T51)","v":340.20398131249999},{"$f":"U43-0.5*(U43-U51)","v":340.20398131249999}]
[null,null,null,null,null,null,null,null,"Cond Area 3rd Stage",null,"sq ft",{"$f":"(L$14/D$68)*D293","v":66.851016399502399},null,{"$f":"(N$14/E$68)*E293","v":66.851016399502399},null,null,null,"P,sf","psia",{"$f":" -0.0000000000000280188*T49^6 + 0.0000000000434771*T49^5 - 0.00000000675074*T49^4 + 0.00000158988*T49^3 - 0.0000909892*T49^2 + 0.00600322*T49 - 0.0607916","v":37.65325069207104},{"$f":" -0.0000000000000280188*U49^6 + 0.0000000000434771*U49^5 - 0.00000000675074*U49^4 + 0.00000158988*U49^3 - 0.0000909892*U49^2 + 0.00600322*U49 - 0.0607916","v":37.65325069207104}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P,lp","psia",{"$f":" -0.0000000000000280188*T51^6 + 0.0000000000434771*T51^5 - 0.00000000675074*T51^4 + 0.00000158988*T51^3 - 0.0000909892*T51^2 + 0.00600322*T51 - 0.0607916","v":26.561592698967388},{"$f":" -0.0000000000000280188*U51^6 + 0.0000000000434771*U51^5 - 0.00000000675074*U51^4 + 0.00000158988*U51^3 - 0.0000909892*U51^2 + 0.00600322*U51 - 0.0607916","v":26.561592698967388}]
[null,null,null,null,null,null,null,null,"Condensate injected",null,"lb/h",{"$f":"(D138*L14/D68)","v":123843.62927445583},null,{"$f":"(E138*N14/E68)","v":123843.62927445583},null,null,null,"P,hp","psia",{"$f":" -0.0000000000000280188*T52^6 + 0.0000000000434771*T52^5 - 0.00000000675074*T52^4 + 0.00000158988*T52^3 - 0.0000909892*T52^2 + 0.00600322*T52 - 0.0607916","v":118.31619588137661},{"$f":" -0.0000000000000280188*U52^6 + 0.0000000000434771*U52^5 - 0.00000000675074*U52^4 + 0.00000158988*U52^3 - 0.0000909892*U52^2 + 0.00600322*U52 - 0.0607916","v":118.31619588137661}]
[null,null,null,null,null,null,null,null,"Total flow for injection",null,"lb/h",{"$f":"L55+L14-L40","v":3337903.8412809498},null,{"$f":"N55+N14-N40","v":3337903.8412809498},null,null,null,"P,lp used","psia",{"$f":"OUT!G474","v":27.561592698967388},{"$f":"OUT!H474","v":27.561592698967388}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P,hp used","psia",{"$f":"OUT!G472","v":119.31619588137661},{"$f":"IF(E18=1,OUT!H466,OUT!H472)","v":119.31619588137661}]
[{"$f":"IF(D52<D65,1,0)","v":0}]
[{"$f":"IF('Flash Plant Performance'!E52<'Flash Plant Performance'!E65,1,0)","v":0},"calculations below based on 1000 lb/h"]
[]
[{"$f":"A17","v":1},null,"DETERMINE FLASH PRESSURES",null,null,null,null,null,null,"TURBINE PERFORMANCE"]
[null,null,null,"Default","Revised",null,null,null,null,null,null,null,null,null,null,null,null,null,"Default"]
[null,"Calc P,stm-1st","psia",{"$f":"IF(D18=2,T55,T53)+D30","v":119.31619588137661},{"$f":"U55+E30","v":119.31619588137661},null,null,null,"HP turbine",null,null,"Default","Revised",null,null,null,null,null,"Property = f(T)",null,null,null,null,null,125,325,675]
[null,"Calc P,stm-2nd","psia",{"$f":"IF($D$18=1,\" \",T54+D31)","v":27.561592698967388},{"$f":"(U54+E31)","v":27.561592698967388},null,null,null,"P,t-in",null,"psia",{"$f":"D65-D30","v":118.31619588137661},{"$f":"E65-E30","v":118.31619588137661},null,null,null,null,null,"T","spec vol","P","h","s","<125F","125< <325F","325<T<675F","> 675F"]
[null,"P,stm-1st","psia",{"$f":"T57","v":119.31619588137661},{"$f":"U57","v":119.31619588137661},null,null,null,"P,t-ex",null,"psia",{"$f":"D75","v":1.0359089719637022},{"$f":"E75","v":1.0359089719637022},null,null,null,null,null,{"$f":"D69","v":429.67922187488693},null,{"$f":"IF(S65>AA$63,AA65,IF(S65>Z$63,Z65,IF(S65>Y$63,Y65,X65)))","v":342.39818727056695},null,null,{"$f":" 9.97153E-15*S65^6 + 0.0000000000168375*S65^5 + 0.00000000113502*S65^4 + 0.000000341917*S65^3 + 0.0000184319*S65^2 + 0.00111108*S65 + 0.0212481","v":379.06967422242786},{"$f":" -0.0000000000000280188*S65^6 + 0.0000000000434771*S65^5 - 0.00000000675074*S65^4 + 0.00000158988*S65^3 - 0.0000909892*S65^2 + 0.00600322*S65 - 0.0607916","v":342.18121250217666},{"$f":" 0.00000000000024303*S65^6 - 0.000000000662939*S65^5 + 0.000000768058*S65^4 - 0.000453695*S65^3 + 0.150475*S65^2 - 26.49*S65 + 1934.47","v":342.39818727056695},{"$f":" 0.0000000000007261395*S65^6 - 0.00000000216551*S65^5 + 0.000002698676*S65^4 - 0.001765175*S65^3 + 0.6471745*S65^2 - 125.9218*S65 + 10153.58","v":342.56529319703077}]
[null,"P,stm-2nd","psia",{"$f":"T56","v":27.561592698967388},{"$f":"IF(E18=1,\" \",U56)","v":27.561592698967388},null,null,null,"P,ratio",null,null,{"$f":"L64/L65","v":114.21485775636506},{"$f":"M64/M65","v":114.21485775636506},null,null,null,null,null,{"$f":"D69","v":429.67922187488693},null,null,{"$f":"IF(S66>AA$63,AA66,IF(S66>Z$63,Z66,IF(S66>Y$63,Y66,X66)))","v":407.38571648690322},null,{"$f":" -0.000000004480902*S66^4 + 0.0000020320904*S66^3 - 0.00034115062*S66^2 + 1.0234315*S66 - 32.479184","v":352.75098654523146},{"$f":" 0.00000000025563678*S66^4 + 0.000000073480055*S66^3 - 0.000027703224*S66^2 + 0.9998551*S66 - 31.760088","v":407.28496342622668},{"$f":" 5.8634263518E-11*S66^5 - 0.00000013378773724*S66^4 + 0.00012227602697*S66^3 - 0.055373746094*S66^2 + 13.426933583*S66 - 1137.0718729","v":407.38571648690322},{"$f":" 0.000037021613128*S66^5 - 0.12714518982*S66^4 + 174.6587566*S66^3 - 119960.00955*S66^2 + 41194401.715*S66 - 5658291651.7","v":-41561762.510863304}]
[null,null,null,null,null,null,null,null,"h,t-in",null,"psia",{"$f":"V76","v":1190.634393146554},{"$f":"V111","v":1190.634393146554},null,null,null,null,null,{"$f":"D72","v":97.5},null,{"$f":"IF(S67>AA$63,AA67,IF(S67>Z$63,Z67,IF(S67>Y$63,Y67,X67)))","v":0.88119672196370225},null,null,{"$f":" 9.97153E-15*S67^6 + 0.0000000000168375*S67^5 + 0.00000000113502*S67^4 + 0.000000341917*S67^3 + 0.0000184319*S67^2 + 0.00111108*S67 + 0.0212481","v":0.88119672196370225},{"$f":" -0.0000000000000280188*S67^6 + 0.0000000000434771*S67^5 - 0.00000000675074*S67^4 + 0.00000158988*S67^3 - 0.0000909892*S67^2 + 0.00600322*S67 - 0.0607916","v":0.88210004433399747},{"$f":" 0.00000000000024303*S67^6 - 0.000000000662939*S67^5 + 0.000000768058*S67^4 - 0.000453695*S67^3 + 0.150475*S67^2 - 26.49*S67 + 1934.47","v":425.41262838973967},{"$f":" 0.000000000000722829*U67^6 - 0.00000000201101*U67^5 + 0.00000225787*U67^4 - 0.00125136*U67^3 + 0.347131*U67^2 - 38.4978*U67","v":-33.65544017156941}]
[null,"calculation m,gf","lb/h",1000,1000,null,null,null,"s,t-in",null,"btu/lb-R",{"$f":"W75","v":1.5908703043661276},{"$f":"W110","v":1.5908703043661276},null,null,null,null,null,{"$f":"D72","v":97.5},null,null,{"$f":"IF(S68>AA$63,AA68,IF(S68>Z$63,Z68,IF(S68>Y$63,Y68,X68)))","v":65.540852519064771},null,{"$f":" -0.000000004480902*S68^4 + 0.0000020320904*S68^3 - 0.00034115062*S68^2 + 1.0234315*S68 - 32.479184","v":65.540852519064771},{"$f":" 0.00000000025563678*S68^4 + 0.000000073480055*S68^3 - 0.000027703224*S68^2 + 0.9998551*S68 - 31.760088","v":65.553637740950705},{"$f":" 5.8634263518E-11*S68^5 - 0.00000013378773724*S68^4 + 0.00012227602697*S68^3 - 0.055373746094*S68^2 + 13.426933583*S68 - 1137.0718729","v":-252.58345226379083},{"$f":" 0.0000000000007261395*S68^6 - 0.00000000216551*S68^5 + 0.000002698676*S68^4 - 0.001765175*S68^3 + 0.6471745*S68^2 - 125.9218*S68 + 10153.58","v":2617.7577636287124}]
[null,"T,gf,r","F",{"$f":"D12","v":429.67922187488693},{"$f":"E12","v":429.67922187488693},null,null,null,"s,cond-vap",null,"btu/lb-R",{"$f":"W71","v":1.9896208958835118},{"$f":"W107","v":1.9896208958835118},null,null,null,null,null,{"$f":"D72","v":97.5},null,null,null,{"$f":"IF(S69>AA$63,AA69,IF(S69>Z$63,Z69,IF(S69>Y$63,Y69,X69)))","v":0.12522986705384376},{"$f":" 0.000000002964634*S69^3 - 0.000002499642*S69^2 + 0.002195168*S69- 0.06778459","v":0.12522986705384376},{"$f":" -0.0000000000009593628*S69^4 + 0.000000002223552*S69^3 - 0.00000216312*S69^2 + 0.00215356*S69 - 0.06615222","v":0.12523094406249241},{"$f":" 5.297508E-16*S69^6 - 0.000000000001495185*S69^5 + 0.000000001739088*S69^4 - 0.000001064881*S69^3 + 0.0003612208*S69^2 - 0.06296176*S69 + 4.729245","v":1.1817740500007168},{"$f":" 0.0000000001100136*S69^6 - 0.0000004450574*S69^5 + 0.0007501037*S69^4 - 0.674174*S69^3 + 340.7939*S69^2 - 91866.44*S69 + 10317090","v":4038878.7102461141}]
[null,"h,gf-in","btu/lb",{"$f":"V66","v":407.38571648690322},{"$f":"V102","v":407.38571648690322},null,null,null,"s,cond-liq",null,"btu/lb-R",{"$f":"W69","v":0.12522986705384376},{"$f":"W105","v":0.12522986705384376},null,null,null,null,null,{"$f":"D72","v":97.5},null,null,{"$f":"IF(S70>AA$63,AA70,IF(S70>Z$63,Z70,IF(S70>Y$63,Y70,X70)))","v":1103.6446768159633},null,{"$f":" -7.2150559138E-10*S70^4 - 0.00000015844186585*S70^3 - 0.000030268712038*S70^2 + 0.44148580795*S70 + 1061.0996074","v":1103.6446768159633},{"$f":" -0.0000000005035389718*S70^4 - 0.00000051596852593*S70^3 + 0.000099006018886*S70^2 + 0.42367961566*S70 + 1061.9537518","v":1103.6799558212945},{"$f":" -4.9118123157E-13*S70^6 + 0.0000000013698021251*S70^5 - 0.0000015842735401*S70^4 + 0.00096963380389*S70^3 - 0.33157805684*S70^2 + 60.38391862*S70 - 3413.791688","v":88.769084010212737},{"$f":" -0.000048138033984*S70^5 + 0.16531315908*S70^4 - 227.07686319*S70^3 + 155953.29919*S70^2 - 53551582.984*S70 + 7355226428.1","v":3420524825.9495497}]
[null,null,null,null,null,null,null,null,"h,ex,isent",null,"btu/lb",{"$f":"D77+(D78-D77)*(L68-L70)/(L69-L70)","v":881.61801631723085},{"$f":"E77+(E78-E77)*(M68-M70)/(M69-M70)","v":881.61801631723085},null,null,null,null,null,{"$f":"D72","v":97.5},null,null,null,{"$f":"IF(S71>AA$63,AA71,IF(S71>Z$63,Z71,IF(S71>Y$63,Y71,X71)))","v":1.9896208958835118},{"$f":" 0.0000000000238219*S71^4 - 0.00000002213415*S71^3 + 0.00001113945*S71^2 - 0.004205795*S71 + 2.312154","v":1.9896208958835118},{"$f":" 0.000000000008392618*S71^4 - 0.00000001361597*S71^3 + 0.000009334758*S71^2 - 0.004032959*S71 + 2.305898","v":1.9895613820190055},{"$f":" -8.283605E-16*S71^6 + 0.000000000002333203*S71^5 - 0.000000002708314*S71^4 + 0.00000165401*S71^3 - 0.0005589582*S71^2 + 0.09784205*S71 - 5.19791","v":0.33622723741569516},{"$f":" -0.000000000141418*S71^6 + 0.0000005720121*S71^5 - 0.0009639254*S71^4 + 0.8662219*S71^3 - 437.8104*S71^2 + 118002.2*S71 - 13250460","v":-5186505.0110416729}]
[null,"Tcond","F",{"$f":"D20+D36+D37+D38","v":97.5},{"$f":"E20+E36+E37+E38","v":97.5},null,null,null,"dh,isent",null,"btu/lb",{"$f":"V76-L71","v":309.01637682932312},{"$f":"V111-M71","v":309.01637682932312},null,null,null,null,null,{"$f":"D72","v":97.5},{"$f":"X72","v":1.6191049190882465E-2},null,null,null,{"$f":"1.4068205291E-18*S72^6-2.6995711458E-15*S72^5+2.1775771856E-12*S72^4-9.1528222658E-10*S72^3+0.00000022418007508*S72^2-0.000023968043944*S72+0.017070951786","v":1.6191049190882465E-2}]
[null,"P,sat","psia",{"$f":"U67","v":0.88119672196370225},{"$f":"U103","v":0.88119672196370225},null,null,null,"A",null,null,{"$f":"0.5*D32*L72","v":123.60655073172926},{"$f":"0.5*E32*M72","v":123.60655073172926},null,null,null,null,null,{"$f":"D81","v":340.93987652525283},null,null,{"$f":"IF(S73>AA$63,AA73,IF(S73>Z$63,Z73,IF(S73>Y$63,Y73,X73)))","v":312.36910333075048},null,{"$f":" -0.000000004480902*S73^4 + 0.0000020320904*S73^3 - 0.00034115062*S73^2 + 1.0234315*S73 - 32.479184","v":296.78277791193818},{"$f":" 0.00000000025563678*S73^4 + 0.000000073480055*S73^3 - 0.000027703224*S73^2 + 0.9998551*S73 - 31.760088","v":312.27633776722064},{"$f":" 5.8634263518E-11*S73^5 - 0.00000013378773724*S73^4 + 0.00012227602697*S73^3 - 0.055373746094*S73^2 + 13.426933583*S73 - 1137.0718729","v":312.36910333075048},{"$f":" 0.000037021613128*S73^5 - 0.12714518982*S73^4 + 174.6587566*S73^3 - 119960.00955*S73^2 + 41194401.715*S73 - 5658291651.7","v":-183159015.36800194}]
[null,"P,ncg","psia",{"$f":"D47*0.49115","v":0.15471225},{"$f":"E47*0.49115","v":0.15471225},null,null,null,"hex'",null,"btu/lb",{"$f":"(V76-L73*(1-D77/(D78-D77)))/(1+L73/(D78-D77))","v":960.46913803838618},{"$f":"(V111-M73*(1-E77/(E78-E77)))/(1+M73/(E78-E77))","v":960.46913803838618},null,null,null,null,null,{"$f":"D81","v":340.93987652525283},null,null,{"$f":"IF(S74>AA$63,AA74,IF(S74>Z$63,Z74,IF(S74>Y$63,Y74,X74)))","v":1190.7881589132971},null,{"$f":" -7.2150559138E-10*D81^4 - 0.00000015844186585*D81^3 - 0.000030268712038*D81^2 + 0.44148580795*D81 + 1061.0996074","v":1192.0733090682629},{"$f":" -0.0000000005035389718*D81^4 - 0.00000051596852593*D81^3 + 0.000099006018886*D81^2 + 0.42367961566*D81 + 1061.9537518","v":1190.6595290423443},{"$f":" -4.9118123157E-13*D81^6 + 0.0000000013698021251*D81^5 - 0.0000015842735401*D81^4 + 0.00096963380389*D81^3 - 0.33157805684*D81^2 + 60.38391862*D81 - 3413.791688","v":1190.7881589132971},{"$f":" -0.000048138033984*D81^5 + 0.16531315908*D81^4 - 227.07686319*D81^3 + 155953.29919*D81^2 - 53551582.984*D81 + 7355226428.1","v":238029401.91564751}]
[null,"P,cond","psia",{"$f":"D73+D74","v":1.0359089719637022},{"$f":"E73+E74","v":1.0359089719637022},null,null,null,"x'",null,null,{"$f":"(L74-D77)/(D78-D77)","v":0.86207975018823479},{"$f":"(M74-E77)/(E78-E77)","v":0.86207975018823479},null,null,null,null,null,{"$f":"U90","v":340.30041009093287},null,null,null,{"$f":"IF(S75>AA$63,AA75,IF(S75>Z$63,Z75,IF(S75>Y$63,Y75,X75)))","v":1.5908703043661276},{"$f":" 0.0000000000238219*S75^4 - 0.00000002213415*S75^3 + 0.00001113945*S75^2 - 0.004205795*S75 + 2.312154","v":1.6181157702580127},{"$f":" 0.000000000008392618*S75^4 - 0.00000001361597*S75^3 + 0.000009334758*S75^2 - 0.004032959*S75 + 2.305898","v":1.5904547573615095},{"$f":" -8.283605E-16*S75^6 + 0.000000000002333203*S75^5 - 0.000000002708314*S75^4 + 0.00000165401*S75^3 - 0.0005589582*S75^2 + 0.09784205*S75 - 5.19791","v":1.5908703043661276},{"$f":" -0.000000000141418*S75^6 + 0.0000005720121*S75^5 - 0.0009639254*S75^4 + 0.8662219*S75^3 - 437.8104*S75^2 + 118002.2*S75 - 13250460","v":-194338.51926083863}]
[null,null,"inch Hg",{"$f":"D75/0.49115","v":2.1091498971061839},{"$f":"E75/0.49115","v":2.1091498971061839},null,null,null,"dh",null,"btu/lb",{"$f":"L67-L74","v":230.1652551081678},{"$f":"M67-M74","v":230.1652551081678},null,null,null,null,null,{"$f":"S75","v":340.30041009093287},null,null,{"$f":"IF(S76>AA$63,AA76,IF(S76>Z$63,Z76,IF(S76>Y$63,Y76,X76)))","v":1190.634393146554},null,{"$f":" -7.2150559138E-10*S76^4 - 0.00000015844186585*S76^3 - 0.000030268712038*S76^2 + 0.44148580795*S76 + 1061.0996074","v":1191.9123789506082},{"$f":" -0.0000000005035389718*S76^4 - 0.00000051596852593*S76^3 + 0.000099006018886*S76^2 + 0.42367961566*S76 + 1061.9537518","v":1190.5112132412155},{"$f":" -4.9118123157E-13*S76^6 + 0.0000000013698021251*S76^5 - 0.0000015842735401*S76^4 + 0.00096963380389*S76^3 - 0.33157805684*S76^2 + 60.38391862*S76 - 3413.791688","v":1190.634393146554},{"$f":" -0.000048138033984*S76^5 + 0.16531315908*S76^4 - 227.07686319*S76^3 + 155953.29919*S76^2 - 53551582.984*S76 + 7355226428.1","v":240238965.74008369}]
[null,"h-cond,f","btu/lb",{"$f":"V68","v":65.540852519064771},{"$f":"V104","v":65.540852519064771},null,null,null,"m,turb",null,"lb/h",{"$f":"D86-D306","v":101.16468572441886},{"$f":"E86-E306","v":101.16468572441886},null,null,null,null,null,{"$f":"D89","v":245.24058409422392},null,null,{"$f":"IF(S77>AA$63,AA77,IF(S77>Z$63,Z77,IF(S77>Y$63,Y77,X77)))","v":213.78728331546813},null,{"$f":" -0.000000004480902*S77^4 + 0.0000020320904*S77^3 - 0.00034115062*S77^2 + 1.0234315*S77 - 32.479184","v":211.75404973643833},{"$f":" 0.00000000025563678*S77^4 + 0.000000073480055*S77^3 - 0.000027703224*S77^2 + 0.9998551*S77 - 31.760088","v":213.78728331546813},{"$f":" 5.8634263518E-11*S77^5 - 0.00000013378773724*S77^4 + 0.00012227602697*S77^3 - 0.055373746094*S77^2 + 13.426933583*S77 - 1137.0718729","v":197.00583915995821},{"$f":" 0.000037021613128*S77^5 - 0.12714518982*S77^4 + 174.6587566*S77^3 - 119960.00955*S77^2 + 41194401.715*S77 - 5658291651.7","v":-621438136.79262352}]
[null,"h-cond,g","btu/lb",{"$f":"V70","v":1103.6446768159633},{"$f":"V106","v":1103.6446768159633},null,null,null,"HP Turbine output",null,"kW",{"$f":"L76*L77/3413","v":6.8223251384994104},{"$f":"M76*M77/3413","v":6.8223251384994104},null,null,null,null,null,{"$f":"D89","v":245.24058409422392},null,null,{"$f":"IF(S78>AA$63,AA78,IF(S78>Z$63,Z78,IF(S78>Y$63,Y78,X78)))","v":1162.380040740084},null,{"$f":" -7.2150559138E-10*D89^4 - 0.00000015844186585*D89^3 - 0.000030268712038*D89^2 + 0.44148580795*D89 + 1061.0996074","v":1162.6026474561231},{"$f":" -0.0000000005035389718*D89^4 - 0.00000051596852593*D89^3 + 0.000099006018886*D89^2 + 0.42367961566*D89 + 1061.9537518","v":1162.380040740084},{"$f":" -4.9118123157E-13*D89^6 + 0.0000000013698021251*D89^5 - 0.0000015842735401*D89^4 + 0.00096963380389*D89^3 - 0.33157805684*D89^2 + 60.38391862*D89 - 3413.791688","v":1131.9932534648574},{"$f":" -0.000048138033984*D89^5 + 0.16531315908*D89^4 - 227.07686319*D89^3 + 155953.29919*D89^2 - 53551582.984*D89 + 7355226428.1","v":807691635.10925007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U93","v":243.16362221632181},null,null,null,{"$f":"IF(S79>AA$63,AA79,IF(S79>Z$63,Z79,IF(S79>Y$63,Y79,X79)))","v":1.7107526914955673},{"$f":" 0.0000000000238219*S79^4 - 0.00000002213415*S79^3 + 0.00001113945*S79^2 - 0.004205795*S79 + 2.312154","v":1.7131600654811217},{"$f":" 0.000000000008392618*S79^4 - 0.00000001361597*S79^3 + 0.000009334758*S79^2 - 0.004032959*S79 + 2.305898","v":1.7107526914955673},{"$f":" -8.283605E-16*S79^6 + 0.000000000002333203*S79^5 - 0.000000002708314*S79^4 + 0.00000165401*S79^3 - 0.0005589582*S79^2 + 0.09784205*S79 - 5.19791","v":1.6680923566605586},{"$f":" -0.000000000141418*S79^6 + 0.0000005720121*S79^5 - 0.0009639254*S79^4 + 0.8662219*S79^3 - 437.8104*S79^2 + 118002.2*S79 - 13250460","v":-902251.42097738199}]
[null,null,"1st Flash",null,null,null,null,null,"LP turbine",null,null,null,null,null,null,null,null,null,{"$f":"U93","v":243.16362221632181},null,null,{"$f":"IF(S80>AA$63,AA80,IF(S80>Z$63,Z80,IF(S80>Y$63,Y80,X80)))","v":1161.6522885062909},null,{"$f":" -7.2150559138E-10*S80^4 - 0.00000015844186585*S80^3 - 0.000030268712038*S80^2 + 0.44148580795*S80 + 1061.0996074","v":1161.8625704017934},{"$f":" -0.0000000005035389718*S80^4 - 0.00000051596852593*S80^3 + 0.000099006018886*S80^2 + 0.42367961566*S80 + 1061.9537518","v":1161.6522885062909},{"$f":" -4.9118123157E-13*S80^6 + 0.0000000013698021251*S80^5 - 0.0000015842735401*S80^4 + 0.00096963380389*S80^3 - 0.33157805684*S80^2 + 60.38391862*S80 - 3413.791688","v":1129.0389537381775},{"$f":" -0.000048138033984*S80^5 + 0.16531315908*S80^4 - 227.07686319*S80^3 + 155953.29919*S80^2 - 53551582.984*S80 + 7355226428.1","v":826871543.86998177}]
[null,"T,1st","F",{"$f":"U88","v":340.93987652525283},{"$f":"U123","v":340.93987652525283},null,null,null,"P,t-in",null,"psia",{"$f":"IF(D18=2,D66-D31,0)","v":26.561592698967388},{"$f":"IF(E18=2,E66-E31,0)","v":26.561592698967388},null,null,null,null,null,{"$f":"D72","v":97.5},null,null,{"$f":"IF(S81>AA$63,AA81,IF(S81>Z$63,Z81,IF(S81>Y$63,Y81,X81)))","v":65.540852519064771},null,{"$f":" -0.000000004480902*S81^4 + 0.0000020320904*S81^3 - 0.00034115062*S81^2 + 1.0234315*S81 - 32.479184","v":65.540852519064771},{"$f":" 0.00000000025563678*S81^4 + 0.000000073480055*S81^3 - 0.000027703224*S81^2 + 0.9998551*S81 - 31.760088","v":65.553637740950705},{"$f":" 5.8634263518E-11*S81^5 - 0.00000013378773724*S81^4 + 0.00012227602697*S81^3 - 0.055373746094*S81^2 + 13.426933583*S81 - 1137.0718729","v":-252.58345226379083},{"$f":" 0.000037021613128*S81^5 - 0.12714518982*S81^4 + 174.6587566*S81^3 - 119960.00955*S81^2 + 41194401.715*S81 - 5658291651.7","v":-2631486980.2919059}]
[null,"h,f","btu/lb",{"$f":"V73","v":312.36910333075048},{"$f":"V108","v":312.36910333075048},null,null,null,"P,t-ex",null,"psia",{"$f":"D75","v":1.0359089719637022},{"$f":"E75","v":1.0359089719637022},null,null,null,null,null,{"$f":"S76","v":340.30041009093287},{"$f":"IF(S82>AA$63,AA82,IF(S82>Z$63,Z82,IF(S82>Y$63,Y82,X82)))","v":3.7775560315329813},null,null,null,{"$f":" 0.0000000045215227*S82^6 - 0.0000027557218*S82^5 + 0.00071596466*S82^4 - 0.1033793*S82^3 + 8.9931223*S82^2 - 464.41472*S82 + 11678.605","v":868462.60998542118},{"$f":" 0.000000000011909478*S82^6 - 0.000000018270648*S82^5 + 0.000011692082*S82^4 - 0.0040132715*S82^3 + 0.78482148*S82^2 - 83.834081*S82 + 3890.919","v":4.9550788295473467},{"$f":" 8.187709E-15*S82^6 - 0.000000000027284644*S82^5 + 0.000000037948334*S82^4 - 0.000028277928*S82^3 + 0.011958041*S82^2 - 2.7389634*S82 + 268.32894","v":3.7775560315329813},{"$f":" -0.0000000087731388*S82^4 + 0.000023582903*S82^3 - 0.023769687*S82^2 + 10.645163*S82 - 1786.8983","v":-105.27057294069778}]
[null,"h,g","btu/lb",{"$f":"V74","v":1190.7881589132971},{"$f":"V109","v":1190.7881589132971},null,null,null,"P,ratio",null,null,{"$f":"L81/L82","v":25.640855922520277},{"$f":"M81/M82","v":25.640855922520277},null,null,null,null,null,{"$f":"S79","v":243.16362221632181},{"$f":"IF(S83>AA$63,AA83,IF(S83>Z$63,Z83,IF(S83>Y$63,Y83,X83)))","v":15.372020432439967},null,null,null,{"$f":" 0.0000000045215227*S83^6 - 0.0000027557218*S83^5 + 0.00071596466*S83^4 - 0.1033793*S83^3 + 8.9931223*S83^2 - 464.41472*S83 + 11678.605","v":39212.242416336332},{"$f":" 0.000000000011909478*S83^6 - 0.000000018270648*S83^5 + 0.000011692082*S83^4 - 0.0040132715*S83^3 + 0.78482148*S83^2 - 83.834081*S83 + 3890.919","v":15.372020432439967},{"$f":" 8.187709E-15*S83^6 - 0.000000000027284644*S83^5 + 0.000000037948334*S83^4 - 0.000028277928*S83^3 + 0.011958041*S83^2 - 2.7389634*S83 + 268.32894","v":13.967811653782064},{"$f":" -0.0000000087731388*S83^4 + 0.000023582903*S83^3 - 0.023769687*S83^2 + 10.645163*S83 - 1786.8983","v":-295.44858477821776}]
[null,"x",null,{"$f":"(D$70-D82)/(D83-D82)","v":0.10816775040602913},{"$f":"(E$70-E82)/(E83-E82)","v":0.10816775040602913},null,null,null,"h,t-in",null,"btu/lb",{"$f":"V80","v":1161.6522885062909},{"$f":"IF(E18=2,V115,0)","v":1161.6522885062909}]
[null,"sp vol","cft/lb",{"$f":"T82","v":3.7775560315329813},{"$f":"T117","v":3.7775560315329813},null,null,null,"s,t-in",null,"btu/lb-R",{"$f":"W79","v":1.7107526914955673},{"$f":"IF(E18=2,W114,0)","v":1.7107526914955673}]
[null,"m,stm","lb/h",{"$f":"D84*D$68","v":108.16775040602913},{"$f":"E84*E$68","v":108.16775040602913},null,null,null,"h,ex,isent",null,"btu/lb",{"$f":"D77+(D78-D77)*(L85-L70)/(L69-L70)","v":948.36923031713616},{"$f":"E77+(E78-E77)*(M85-M70)/(M69-M70)","v":948.36923031713616},null,null,null,null,null,"Property = f(P)",null,null,null,null,2,20,200,1000]
[null,null,null,null,null,null,null,null,"dh,isent",null,"btu/lb",{"$f":"V80-L86","v":213.28305818915476},{"$f":"V115-M86","v":213.28305818915476},null,null,null,null,null,"P","spec vol","T",null,"<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,null,"2nd Flash",null,null,null,null,null,"A",null,null,{"$f":"0.5*D32*L87","v":85.313223275661912},{"$f":"0.5*E32*M87","v":85.313223275661912},null,null,null,null,null,{"$f":"D65","v":119.31619588137661},null,{"$f":"IF(D65>AA$86,AA88,IF(D65>Z$86,Z88,IF(D65>Y$86,Y88,IF(D65>X86,X88,W88))))","v":340.93987652525283},null,{"$f":" -7.1864066799*S88^6 + 63.304761377*S88^5 - 222.30982965*S88^4 + 400.57269432*S88^3 - 403.56297354*S88^2 + 255.85632577*S88 + 14.788238833","v":-19248726819390.961},{"$f":" -0.000012178121702*S88^6 + 0.00094358038872*S88^5 - 0.029734376328*S88^4 + 0.49468791547*S88^3 - 4.8016701723*S88^2 + 31.491049082*S88 + 78.871966537","v":-17570671.040110931},{"$f":" -1.2878309875E-11*S88^6 + 0.00000001053096688*S88^5 - 0.0000034988475881*S88^4 + 0.00061292292067*S88^3 - 0.062604066919*S88^2 + 4.3688747745*S88 + 161.40853789","v":340.93987652525283},{"$f":" -4.3371351471E-16*S88^6 + 1.8867165569E-12*S88^5 - 0.0000000034275245432*S88^4 + 0.0000034048164769*S88^3 - 0.0020724712921*S88^2 + 0.93056131917*S88 + 256.29706201","v":342.95688220351497},{"$f":" -3.2288675486E-19*S88^6 + 4.589696886E-15*S88^5 - 2.7823504188E-11*S88^4 + 0.000000094407417758*S88^3 - 0.00020256473758*S88^2 + 0.33345911089*S88 + 342.90613285","v":379.96425602478047}]
[null,"T,2nd","F",{"$f":"IF(D18=2,U91,D81)","v":245.24058409422392},{"$f":"IF(E18=2,U126,E81)","v":245.24058409422392},null,null,null,"hex'",null,"btu/lb",{"$f":"(V80-L88*(1-D77/(D78-D77)))/(1+L88/(D78-D77))","v":999.57820977269023},{"$f":"IF(E$18=1,0,(V115-M88*(1-E77/(E78-E77)))/(1+M88/(E78-E77)))","v":999.57820977269023},null,null,null,null,null,{"$f":"S88","v":119.31619588137661},{"$f":"IF(D65>AA$86,AA89,IF(D65>Z$86,Z89,IF(D65>Y$86,Y89,IF(D65>X$87,X89,W89))))","v":3.7435300006268557},null,null,{"$f":" 333.81229512*S89^-0.94402159016","v":3.6563962963046683},{"$f":" 332.15976378*S89^-0.93664745606","v":3.7688757004847782},{"$f":" 340.01247145*S89^-0.94294510344","v":3.7435300006268557},{"$f":" 4.0723926273E-17*S89^6 - 1.719969264E-13*S89^5 + 2.9885380361E-10*S89^4 - 0.0000002757916642*S89^3 + 0.00014547505321*S89^2 - 0.043834660863*S89 + 7.0133287422","v":3.4422389106076654},{"$f":" -8.294928768E-21*S89^6 + 8.109431269E-17*S89^5 - 2.8059085555E-13*S89^4 + 3.0537971562E-10*S89^3 + 0.000000457504271*S89^2 - 0.0015502195912*S89 + 1.4411827243","v":1.2631934080638667}]
[null,"h,f","btu/lb",{"$f":"V77","v":213.78728331546813},{"$f":"V112","v":213.78728331546813},null,null,null,"x'",null,null,{"$f":"(L89-D77)/(D78-D77)","v":0.89975331502727429},{"$f":"(M89-E77)/(E78-E77)","v":0.89975331502727429},null,null,null,null,null,{"$f":"L64","v":118.31619588137661},null,{"$f":"IF(S90>AA$86,AA90,IF(S90>Z$86,Z90,IF(S90>Y$86,Y90,IF(S90>X88,X90,W90))))","v":340.30041009093287},null,{"$f":" -7.1864066799*S90^6 + 63.304761377*S90^5 - 222.30982965*S90^4 + 400.57269432*S90^3 - 403.56297354*S90^2 + 255.85632577*S90 + 14.788238833","v":-18289240078537.363},{"$f":" -0.000012178121702*S90^6 + 0.00094358038872*S90^5 - 0.029734376328*S90^4 + 0.49468791547*S90^3 - 4.8016701723*S90^2 + 31.491049082*S90 + 78.871966537","v":-16600952.862714034},{"$f":" -1.2878309875E-11*S90^6 + 0.00000001053096688*S90^5 - 0.0000034988475881*S90^4 + 0.00061292292067*S90^3 - 0.062604066919*S90^2 + 4.3688747745*S90 + 161.40853789","v":340.30041009093287},{"$f":" -4.3371351471E-16*S90^6 + 1.8867165569E-12*S90^5 - 0.0000000034275245432*S90^4 + 0.0000034048164769*S90^3 - 0.0020724712921*S90^2 + 0.93056131917*S90 + 256.29706201","v":342.3957846924701},{"$f":" -3.2288675486E-19*S90^6 + 4.589696886E-15*S90^5 - 2.7823504188E-11*S90^4 + 0.000000094407417758*S90^3 - 0.00020256473758*S90^2 + 0.33345911089*S90 + 342.90613285","v":379.67511665898417}]
[null,"h,g","btu/lb",{"$f":"V78","v":1162.380040740084},{"$f":"V113","v":1162.380040740084},null,null,null,"dh",null,"btu/lb",{"$f":"L84-L89","v":162.07407873360069},{"$f":"IF(E18=2,M84-M89,0)","v":162.07407873360069},null,null,null,null,null,{"$f":"D66","v":27.561592698967388},null,{"$f":"IF(D66>AA$86,AA91,IF(D66>Z$86,Z91,IF(D66>Y$86,Y91,IF(D66>X$86,X91,W91))))","v":245.24058409422392},null,{"$f":" -7.1864066799*S91^6 + 63.304761377*S91^5 - 222.30982965*S91^4 + 400.57269432*S91^3 - 403.56297354*S91^2 + 255.85632577*S91 + 14.788238833","v":-2263560177.9438515},{"$f":" -0.000012178121702*S91^6 + 0.00094358038872*S91^5 - 0.029734376328*S91^4 + 0.49468791547*S91^3 - 4.8016701723*S91^2 + 31.491049082*S91 + 78.871966537","v":167.02870385449449},{"$f":" -1.2878309875E-11*S91^6 + 0.00000001053096688*S91^5 - 0.0000034988475881*S91^4 + 0.00061292292067*S91^3 - 0.062604066919*S91^2 + 4.3688747745*S91 + 161.40853789","v":245.24058409422392},{"$f":" -4.3371351471E-16*S91^6 + 1.8867165569E-12*S91^5 - 0.0000000034275245432*S91^4 + 0.0000034048164769*S91^3 - 0.0020724712921*S91^2 + 0.93056131917*S91 + 256.29706201","v":280.4398174327136},{"$f":" -3.2288675486E-19*S91^6 + 4.589696886E-15*S91^5 - 2.7823504188E-11*S91^4 + 0.000000094407417758*S91^3 - 0.00020256473758*S91^2 + 0.33345911089*S91 + 342.90613285","v":351.94488110520615}]
[null,"x",null,{"$f":"(D$82-D90)/(D91-D90)","v":0.10392428072392972},{"$f":"(E$82-E90)/(E91-E90)","v":0.10392428072392972},null,null,null,"m,turb",null,"lb/h",{"$f":"D94","v":92.683025065457585},{"$f":"E94","v":92.683025065457585},null,null,null,null,null,{"$f":"D66","v":27.561592698967388},{"$f":"IF(D66>AA$86,AA92,IF(D66>Z$86,Z92,IF(D66>Y$86,Y92,IF(D66>X$87,X92,W92))))","v":14.906200205397145},null,null,{"$f":" 333.81229512*S92^-0.94402159016","v":14.58223064939517},{"$f":" 332.15976378*S92^-0.93664745606","v":14.86927024126309},{"$f":" 340.01247145*S92^-0.94294510344","v":14.906200205397145},{"$f":" 4.0723926273E-17*S92^6 - 1.719969264E-13*S92^5 + 2.9885380361E-10*S92^4 - 0.0000002757916642*S92^3 + 0.00014547505321*S92^2 - 0.043834660863*S92 + 7.0133287422","v":5.9100800529021242},{"$f":" -8.294928768E-21*S92^6 + 8.109431269E-17*S92^5 - 2.8059085555E-13*S92^4 + 3.0537971562E-10*S92^3 + 0.000000457504271*S92^2 - 0.0015502195912*S92 + 1.4411827243","v":1.3988099755971712}]
[null,"sp vol","cft/lb",{"$f":"T83","v":15.372020432439967},{"$f":"T118","v":15.372020432439967},null,null,null,"LP Turbine output",null,"kW",{"$f":"L91*L92/3413","v":4.4012645478251562},{"$f":"M91*M92/3413","v":4.4012645478251562},null,null,null,null,null,{"$f":"L81","v":26.561592698967388},null,{"$f":"IF(S93>AA$86,AA93,IF(S93>Z$86,Z93,IF(S93>Y$86,Y93,IF(S93>X86,X93,W93))))","v":243.16362221632181},null,{"$f":" -7.1864066799*S93^6 + 63.304761377*S93^5 - 222.30982965*S93^4 + 400.57269432*S93^3 - 403.56297354*S93^2 + 255.85632577*S93 + 14.788238833","v":-1790155705.7838478},{"$f":" -0.000012178121702*S93^6 + 0.00094358038872*S93^5 - 0.029734376328*S93^4 + 0.49468791547*S93^3 - 4.8016701723*S93^2 + 31.491049082*S93 + 78.871966537","v":196.08656641103829},{"$f":" -1.2878309875E-11*S93^6 + 0.00000001053096688*S93^5 - 0.0000034988475881*S93^4 + 0.00061292292067*S93^3 - 0.062604066919*S93^2 + 4.3688747745*S93 + 161.40853789","v":243.16362221632181},{"$f":" -4.3371351471E-16*S93^6 + 1.8867165569E-12*S93^5 - 0.0000000034275245432*S93^4 + 0.0000034048164769*S93^3 - 0.0020724712921*S93^2 + 0.93056131917*S93 + 256.29706201","v":279.61421043929886},{"$f":" -3.2288675486E-19*S93^6 + 4.589696886E-15*S93^5 - 2.7823504188E-11*S93^4 + 0.000000094407417758*S93^3 - 0.00020256473758*S93^2 + 0.33345911089*S93 + 342.90613285","v":351.62218020155677}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,D92*(D$68)*(1-D84),0)","v":92.683025065457585},{"$f":"IF('Flash Plant Performance'!E18=2,E92*(E$68)*(1-E84),0)","v":92.683025065457585},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D160","v":2.5073728004991755},null,{"$f":"IF(D160>AA$86,AA94,IF(D160>Z$86,Z94,IF(D160>Y$86,Y94,IF(D68>X$86,X94,W94))))","v":134.35737004866562},null,{"$f":" -7.1864066799*S94^6 + 63.304761377*S94^5 - 222.30982965*S94^4 + 400.57269432*S94^3 - 403.56297354*S94^2 + 255.85632577*S94 + 14.788238833","v":134.7976416827855},{"$f":" -0.000012178121702*S94^6 + 0.00094358038872*S94^5 - 0.029734376328*S94^4 + 0.49468791547*S94^3 - 4.8016701723*S94^2 + 31.491049082*S94 + 78.871966537","v":134.35737004866562},{"$f":" -1.2878309875E-11*S94^6 + 0.00000001053096688*S94^5 - 0.0000034988475881*S94^4 + 0.00061292292067*S94^3 - 0.062604066919*S94^2 + 4.3688747745*S94 + 161.40853789","v":171.97887365915321},{"$f":" -4.3371351471E-16*S94^6 + 1.8867165569E-12*S94^5 - 0.0000000034275245432*S94^4 + 0.0000034048164769*S94^3 - 0.0020724712921*S94^2 + 0.93056131917*S94 + 256.29706201","v":258.61735023010675},{"$f":" -3.2288675486E-19*S94^6 + 4.589696886E-15*S94^5 - 2.7823504188E-11*S94^4 + 0.000000094407417758*S94^3 - 0.00020256473758*S94^2 + 0.33345911089*S94 + 342.90613285","v":343.74096713386234}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D209","v":6.0711102911525083},null,{"$f":"IF(D209>AA$86,AA95,IF(D209>Z$86,Z95,IF(D209>Y$86,Y95,IF(D209>X$86,X95,W95))))","v":170.55012708427734},null,{"$f":" -7.1864066799*S95^6 + 63.304761377*S95^5 - 222.30982965*S95^4 + 400.57269432*S95^3 - 403.56297354*S95^2 + 255.85632577*S95 + 14.788238833","v":-63407.906723928863},{"$f":" -0.000012178121702*S95^6 + 0.00094358038872*S95^5 - 0.029734376328*S95^4 + 0.49468791547*S95^3 - 4.8016701723*S95^2 + 31.491049082*S95 + 78.871966537","v":170.55012708427734},{"$f":" -1.2878309875E-11*S95^6 + 0.00000001053096688*S95^5 - 0.0000034988475881*S95^4 + 0.00061292292067*S95^3 - 0.062604066919*S95^2 + 4.3688747745*S95 + 161.40853789","v":185.75746143691646},{"$f":" -4.3371351471E-16*S95^6 + 1.8867165569E-12*S95^5 - 0.0000000034275245432*S95^4 + 0.0000034048164769*S95^3 - 0.0020724712921*S95^2 + 0.93056131917*S95 + 256.29706201","v":261.87097173588029},{"$f":" -3.2288675486E-19*S95^6 + 4.589696886E-15*S95^5 - 2.7823504188E-11*S95^4 + 0.000000094407417758*S95^3 - 0.00020256473758*S95^2 + 0.33345911089*S95 + 342.90613285","v":344.92315476960488}]
[null,null,"Heat Rejection",null,null,null,null,null,"h,ex",null,"btu/lb",{"$f":"IF(D18=2,(L77*L74+L92*L89)/(L77+L92),L74)","v":979.16807990913321},{"$f":"IF(E18=2,(M77*M74+M92*M89)/(M77+M92),M74)","v":979.16807990913321},null,null,null,null,null,{"$f":"D257","v":14.7},null,{"$f":"IF(D257>AA$86,AA96,IF(D257>Z$86,Z96,IF(D257>Y$86,Y96,IF(D257>X$86,X96,W96))))","v":211.94836067987205},null,{"$f":" -7.1864066799*S96^6 + 63.304761377*S96^5 - 222.30982965*S96^4 + 400.57269432*S96^3 - 403.56297354*S96^2 + 255.85632577*S96 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*S96^6 + 0.00094358038872*S96^5 - 0.029734376328*S96^4 + 0.49468791547*S96^3 - 4.8016701723*S96^2 + 31.491049082*S96 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*S96^6 + 0.00000001053096688*S96^5 - 0.0000034988475881*S96^4 + 0.00061292292067*S96^3 - 0.062604066919*S96^2 + 4.3688747745*S96 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*S96^6 + 1.8867165569E-12*S96^5 - 0.0000000034275245432*S96^4 + 0.0000034048164769*S96^3 - 0.0020724712921*S96^2 + 0.93056131917*S96 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*S96^6 + 4.589696886E-15*S96^5 - 2.7823504188E-11*S96^4 + 0.000000094407417758*S96^3 - 0.00020256473758*S96^2 + 0.33345911089*S96 + 342.90613285","v":347.764508157205}]
[null,"m,stm","lb/h",{"$f":"IF(D18=2,L77+L92,L77)","v":193.84771078987643},{"$f":"IF(E18=2,M77+M92,M77)","v":193.84771078987643},null,null,null,"x",null,"% vapor",{"$f":"(L96-D$77)/(D$78-D$77)","v":0.88009234337313302},{"$f":"(M96-E$77)/(E$78-E$77)","v":0.88009234337313302}]
[null,"h,cond-in","btu/lb",{"$f":"L96","v":979.16807990913321},{"$f":"M96","v":979.16807990913321},null,null,null,"sp vol",null,"cft/lb",{"$f":" (339.06*D75^-0.9424)*L97+(1-L97)/62.4","v":288.64804539024061},{"$f":" (339.06*E75^-0.9424)*M97+(1-M97)/62.4","v":288.64804539024061},null,null,null,null,null,"Revised"]
[null,"h,cond-f","btu/lb",{"$f":"D77","v":65.540852519064771},{"$f":"E77","v":65.540852519064771},null,null,null,null,null,null,null,null,null,null,null,null,null,"Property = f(T)",null,null,null,null,null,125,325,675]
[null,"Q,cond","btu/h",{"$f":"D97*(D98-D99)","v":177104.54654486667},{"$f":"E97*(E98-E99)","v":177104.54654486667},null,null,null,null,null,null,null,null,null,null,null,null,null,"T","spec vol","P","h","s","<125F","125< <325F","325<T<675F","> 675F"]
[null,null,"MMbtu/h",{"$f":"D100/1000000","v":0.17710454654486665},{"$f":"E100/1000000","v":0.17710454654486665},null,null,null,"Net Power",null,null,null,null,null,null,null,null,null,{"$f":"E69","v":429.67922187488693},null,{"$f":"IF(S101>AA$99,AA101,IF(S101>Z$99,Z101,IF(S101>Y$99,Y101,X101)))","v":342.39818727056695},null,null,{"$f":" 9.97153E-15*S101^6 + 0.0000000000168375*S101^5 + 0.00000000113502*S101^4 + 0.000000341917*S101^3 + 0.0000184319*S101^2 + 0.00111108*S101 + 0.0212481","v":379.06967422242786},{"$f":" -0.0000000000000280188*S101^6 + 0.0000000000434771*S101^5 - 0.00000000675074*S101^4 + 0.00000158988*S101^3 - 0.0000909892*S101^2 + 0.00600322*S101 - 0.0607916","v":342.18121250217666},{"$f":" 0.00000000000024303*S101^6 - 0.000000000662939*S101^5 + 0.000000768058*S101^4 - 0.000453695*S101^3 + 0.150475*S101^2 - 26.49*S101 + 1934.47","v":342.39818727056695},{"$f":" 0.0000000000007261395*S101^6 - 0.00000000216551*S101^5 + 0.000002698676*S101^4 - 0.001765175*S101^3 + 0.6471745*S101^2 - 125.9218*S101 + 10153.58","v":342.56529319703077}]
[null,"Q,rejected- tower","btu/h",{"$f":"D100+D307","v":189169.34512138527},{"$f":"E100+E307","v":189169.34512138527},null,null,null,"Gross Turbine Output",null,"kW",{"$f":"IF(D18=2,L78+L93,L78)","v":11.223589686324566},{"$f":"IF(E18=2,M78+M93,M78)","v":11.223589686324566},null,null,null,null,null,{"$f":"E69","v":429.67922187488693},null,null,{"$f":"IF(S102>AA$99,AA102,IF(S102>Z$99,Z102,IF(S102>Y$99,Y102,X102)))","v":407.38571648690322},null,{"$f":" -0.000000004480902*S102^4 + 0.0000020320904*S102^3 - 0.00034115062*S102^2 + 1.0234315*S102 - 32.479184","v":352.75098654523146},{"$f":" 0.00000000025563678*S102^4 + 0.000000073480055*S102^3 - 0.000027703224*S102^2 + 0.9998551*S102 - 31.760088","v":407.28496342622668},{"$f":" 5.8634263518E-11*S102^5 - 0.00000013378773724*S102^4 + 0.00012227602697*S102^3 - 0.055373746094*S102^2 + 13.426933583*S102 - 1137.0718729","v":407.38571648690322},{"$f":" 0.000037021613128*S102^5 - 0.12714518982*S102^4 + 174.6587566*S102^3 - 119960.00955*S102^2 + 41194401.715*S102 - 5658291651.7","v":-41561762.510863304}]
[null,null,null,null,null,null,null,null,"generator efficiency",null,null,{"$f":"D33","v":0.98},{"$f":"E33","v":0.98},null,null,null,null,null,{"$f":"E72","v":97.5},null,{"$f":"IF(S103>AA$99,AA103,IF(S103>Z$99,Z103,IF(S103>Y$99,Y103,X103)))","v":0.88119672196370225},null,null,{"$f":" 9.97153E-15*S103^6 + 0.0000000000168375*S103^5 + 0.00000000113502*S103^4 + 0.000000341917*S103^3 + 0.0000184319*S103^2 + 0.00111108*S103 + 0.0212481","v":0.88119672196370225},{"$f":" -0.0000000000000280188*S103^6 + 0.0000000000434771*S103^5 - 0.00000000675074*S103^4 + 0.00000158988*S103^3 - 0.0000909892*S103^2 + 0.00600322*S103 - 0.0607916","v":0.88210004433399747},{"$f":" 0.00000000000024303*S103^6 - 0.000000000662939*S103^5 + 0.000000768058*S103^4 - 0.000453695*S103^3 + 0.150475*S103^2 - 26.49*S103 + 1934.47","v":425.41262838973967},{"$f":" 0.000000000000722829*U103^6 - 0.00000000201101*U103^5 + 0.00000225787*U103^4 - 0.00125136*U103^3 + 0.347131*U103^2 - 38.4978*U103","v":-33.65544017156941}]
[null,"fan power","hp/MMbtu/h",{"$f":"S141*EXP(D20*T141)","v":1.1570891268766368},{"$f":"S142*EXP(E20*T142)","v":1.1570891268766368},null,null,null,"Gross Power",null,"kW",{"$f":"L102*L103","v":10.999117892598074},{"$f":"M102*M103","v":10.999117892598074},null,null,null,null,null,{"$f":"E72","v":97.5},null,null,{"$f":"IF(S104>AA$99,AA104,IF(S104>Z$99,Z104,IF(S104>Y$99,Y104,X104)))","v":65.540852519064771},null,{"$f":" -0.000000004480902*S104^4 + 0.0000020320904*S104^3 - 0.00034115062*S104^2 + 1.0234315*S104 - 32.479184","v":65.540852519064771},{"$f":" 0.00000000025563678*S104^4 + 0.000000073480055*S104^3 - 0.000027703224*S104^2 + 0.9998551*S104 - 31.760088","v":65.553637740950705},{"$f":" 5.8634263518E-11*S104^5 - 0.00000013378773724*S104^4 + 0.00012227602697*S104^3 - 0.055373746094*S104^2 + 13.426933583*S104 - 1137.0718729","v":-252.58345226379083},{"$f":" 0.0000000000007261395*S104^6 - 0.00000000216551*S104^5 + 0.000002698676*S104^4 - 0.001765175*S104^3 + 0.6471745*S104^2 - 125.9218*S104 + 10153.58","v":2617.7577636287124}]
[null,null,"hp",{"$f":"D104*D102/1000000","v":0.21888579237832886},{"$f":"E104*E102/1000000","v":0.21888579237832886},null,null,null,"CW Pump Power",null,"kW",{"$f":"D120*0.7457+D309","v":0.35600941640834671},{"$f":"E120*0.7457+E309","v":0.35600941640834671},null,null,null,null,null,{"$f":"E72","v":97.5},null,null,null,{"$f":"IF(S105>AA$63,AA105,IF(S105>Z$63,Z105,IF(S105>Y$63,Y105,X105)))","v":0.12522986705384376},{"$f":" 0.000000002964634*S105^3 - 0.000002499642*S105^2 + 0.002195168*S105- 0.06778459","v":0.12522986705384376},{"$f":" -0.0000000000009593628*S105^4 + 0.000000002223552*S105^3 - 0.00000216312*S105^2 + 0.00215356*S105 - 0.06615222","v":0.12523094406249241},{"$f":" 5.297508E-16*S105^6 - 0.000000000001495185*S105^5 + 0.000000001739088*S105^4 - 0.000001064881*S105^3 + 0.0003612208*S105^2 - 0.06296176*S105 + 4.729245","v":1.1817740500007168},{"$f":" 0.0000000001100136*S105^6 - 0.0000004450574*S105^5 + 0.0007501037*S105^4 - 0.674174*S105^3 + 340.7939*S105^2 - 91866.44*S105 + 10317090","v":4038878.7102461141}]
[null,null,"kW",{"$f":"D105*0.7457","v":0.16322313537651983},{"$f":"E105*0.7457","v":0.16322313537651983},null,null,null,"Condensate Pump Power",null,"kW",{"$f":"D126*0.7457+D310","v":9.5851104743420231E-3},{"$f":"E126*0.7457+E310","v":9.5851104743420231E-3},null,null,null,null,null,{"$f":"E72","v":97.5},null,null,{"$f":"IF(S106>AA$99,AA106,IF(S106>Z$99,Z106,IF(S106>Y$99,Y106,X106)))","v":1103.6446768159633},null,{"$f":" -7.2150559138E-10*S106^4 - 0.00000015844186585*S106^3 - 0.000030268712038*S106^2 + 0.44148580795*S106 + 1061.0996074","v":1103.6446768159633},{"$f":" -0.0000000005035389718*S106^4 - 0.00000051596852593*S106^3 + 0.000099006018886*S106^2 + 0.42367961566*S106 + 1061.9537518","v":1103.6799558212945},{"$f":" -4.9118123157E-13*S106^6 + 0.0000000013698021251*S106^5 - 0.0000015842735401*S106^4 + 0.00096963380389*S106^3 - 0.33157805684*S106^2 + 60.38391862*S106 - 3413.791688","v":88.769084010212737},{"$f":" -0.000048138033984*S106^5 + 0.16531315908*S106^4 - 227.07686319*S106^3 + 155953.29919*S106^2 - 53551582.984*S106 + 7355226428.1","v":3420524825.9495497}]
[null,null,"w-h/lb",{"$f":"D106*1000/D68","v":0.16322313537651983},{"$f":"E106*1000/E68","v":0.16322313537651983},null,null,null,"Fan Power",null,"kW",{"$f":"D106","v":0.16322313537651983},{"$f":"E106","v":0.16322313537651983},null,null,null,null,null,{"$f":"E72","v":97.5},null,null,null,{"$f":"IF(S107>AA$63,AA107,IF(S107>Z$63,Z107,IF(S107>Y$63,Y107,X107)))","v":1.9896208958835118},{"$f":" 0.0000000000238219*S107^4 - 0.00000002213415*S107^3 + 0.00001113945*S107^2 - 0.004205795*S107 + 2.312154","v":1.9896208958835118},{"$f":" 0.000000000008392618*S107^4 - 0.00000001361597*S107^3 + 0.000009334758*S107^2 - 0.004032959*S107 + 2.305898","v":1.9895613820190055},{"$f":" -8.283605E-16*S107^6 + 0.000000000002333203*S107^5 - 0.000000002708314*S107^4 + 0.00000165401*S107^3 - 0.0005589582*S107^2 + 0.09784205*S107 - 5.19791","v":0.33622723741569516},{"$f":" -0.000000000141418*S107^6 + 0.0000005720121*S107^5 - 0.0009639254*S107^4 + 0.8662219*S107^3 - 437.8104*S107^2 + 118002.2*S107 - 13250460","v":-5186505.0110416729}]
[null,null,null,null,null,null,null,null,"Vacuum Pump",null,"kW",{"$f":"D311","v":3.5030381359912162E-2},{"$f":"E311","v":3.5030381359912162E-2},null,null,null,null,null,{"$f":"E81","v":340.93987652525283},null,null,{"$f":"IF(S108>AA$99,AA108,IF(S108>Z$99,Z108,IF(S108>Y$99,Y108,X108)))","v":312.36910333075048},null,{"$f":" -0.000000004480902*S108^4 + 0.0000020320904*S108^3 - 0.00034115062*S108^2 + 1.0234315*S108 - 32.479184","v":296.78277791193818},{"$f":" 0.00000000025563678*S108^4 + 0.000000073480055*S108^3 - 0.000027703224*S108^2 + 0.9998551*S108 - 31.760088","v":312.27633776722064},{"$f":" 5.8634263518E-11*S108^5 - 0.00000013378773724*S108^4 + 0.00012227602697*S108^3 - 0.055373746094*S108^2 + 13.426933583*S108 - 1137.0718729","v":312.36910333075048},{"$f":" 0.000037021613128*S108^5 - 0.12714518982*S108^4 + 174.6587566*S108^3 - 119960.00955*S108^2 + 41194401.715*S108 - 5658291651.7","v":-183159015.36800194}]
[null,null,"CW & condensate pump power",null,null,null,null,null,"Cond Injection pump",null,"kW",{"$f":"D140","v":4.6296386790748654E-4},{"$f":"E140","v":4.6296386790748654E-4},null,null,null,null,null,{"$f":"E81","v":340.93987652525283},null,null,{"$f":"IF(S109>AA$99,AA109,IF(S109>Z$99,Z109,IF(S109>Y$99,Y109,X109)))","v":1190.7881589132971},null,{"$f":" -7.2150559138E-10*S109^4 - 0.00000015844186585*S109^3 - 0.000030268712038*S109^2 + 0.44148580795*S109 + 1061.0996074","v":1192.0733090682629},{"$f":" -0.0000000005035389718*S109^4 - 0.00000051596852593*S109^3 + 0.000099006018886*S109^2 + 0.42367961566*S109 + 1061.9537518","v":1190.6595290423443},{"$f":" -4.9118123157E-13*S109^6 + 0.0000000013698021251*S109^5 - 0.0000015842735401*S109^4 + 0.00096963380389*S109^3 - 0.33157805684*S109^2 + 60.38391862*S109 - 3413.791688","v":1190.7881589132971},{"$f":" -0.000048138033984*S109^5 + 0.16531315908*S109^4 - 227.07686319*S109^3 + 155953.29919*S109^2 - 53551582.984*S109 + 7355226428.1","v":238029401.91564751}]
[null,"base CW pump head","ft",{"$f":"D35","v":65},{"$f":"E35","v":65},null,null,null,"Net Power",null,"kW",{"$f":"L104-SUM(L105:L109)","v":10.434806885111046},{"$f":"M104-SUM(M105:M109)","v":10.434806885111046},null,null,null,null,null,{"$f":"U125","v":340.30041009093287},null,null,null,{"$f":"IF(S110>AA$99,AA110,IF(S110>Z$99,Z110,IF(S110>Y$99,Y110,X110)))","v":1.5908703043661276},{"$f":" 0.0000000000238219*S110^4 - 0.00000002213415*S110^3 + 0.00001113945*S110^2 - 0.004205795*S110 + 2.312154","v":1.6181157702580127},{"$f":" 0.000000000008392618*S110^4 - 0.00000001361597*S110^3 + 0.000009334758*S110^2 - 0.004032959*S110 + 2.305898","v":1.5904547573615095},{"$f":" -8.283605E-16*S110^6 + 0.000000000002333203*S110^5 - 0.000000002708314*S110^4 + 0.00000165401*S110^3 - 0.0005589582*S110^2 + 0.09784205*S110 - 5.19791","v":1.5908703043661276},{"$f":" -0.000000000141418*S110^6 + 0.0000005720121*S110^5 - 0.0009639254*S110^4 + 0.8662219*S110^3 - 437.8104*S110^2 + 118002.2*S110 - 13250460","v":-194338.51926083863}]
[null,"total head","ft",{"$f":"D110+U141","v":88.07692307692308},{"$f":"E110+U142","v":88.07692307692308},null,null,null,"brine effectiveness",null,"w-h/lb",{"$f":"L110*1000/D68","v":10.434806885111046},{"$f":"M110*1000/E68","v":10.434806885111046},null,null,null,null,null,{"$f":"S110","v":340.30041009093287},null,null,{"$f":"IF(S111>AA$99,AA111,IF(S111>Z$99,Z111,IF(S111>Y$99,Y111,X111)))","v":1190.634393146554},null,{"$f":" -7.2150559138E-10*S111^4 - 0.00000015844186585*S111^3 - 0.000030268712038*S111^2 + 0.44148580795*S111 + 1061.0996074","v":1191.9123789506082},{"$f":" -0.0000000005035389718*S111^4 - 0.00000051596852593*S111^3 + 0.000099006018886*S111^2 + 0.42367961566*S111 + 1061.9537518","v":1190.5112132412155},{"$f":" -4.9118123157E-13*S111^6 + 0.0000000013698021251*S111^5 - 0.0000015842735401*S111^4 + 0.00096963380389*S111^3 - 0.33157805684*S111^2 + 60.38391862*S111 - 3413.791688","v":1190.634393146554},{"$f":" -0.000048138033984*S111^5 + 0.16531315908*S111^4 - 227.07686319*S111^3 + 155953.29919*S111^2 - 53551582.984*S111 + 7355226428.1","v":240238965.74008369}]
[null,"DT,cw","F",{"$f":"D36","v":25},25,null,null,null,"turbine steam flow",null,"lb/h",{"$f":"L77+L92","v":193.84771078987643},{"$f":"M77+M92","v":193.84771078987643},null,null,null,null,null,{"$f":"E89","v":245.24058409422392},null,null,{"$f":"IF(S112>AA$99,AA112,IF(S112>Z$99,Z112,IF(S112>Y$99,Y112,X112)))","v":213.78728331546813},null,{"$f":" -0.000000004480902*S112^4 + 0.0000020320904*S112^3 - 0.00034115062*S112^2 + 1.0234315*S112 - 32.479184","v":211.75404973643833},{"$f":" 0.00000000025563678*S112^4 + 0.000000073480055*S112^3 - 0.000027703224*S112^2 + 0.9998551*S112 - 31.760088","v":213.78728331546813},{"$f":" 5.8634263518E-11*S112^5 - 0.00000013378773724*S112^4 + 0.00012227602697*S112^3 - 0.055373746094*S112^2 + 13.426933583*S112 - 1137.0718729","v":197.00583915995821},{"$f":" 0.000037021613128*S112^5 - 0.12714518982*S112^4 + 174.6587566*S112^3 - 119960.00955*S112^2 + 41194401.715*S112 - 5658291651.7","v":-621438136.79262352}]
[null,"PPt-cond",null,7.5,7.5,null,null,null,"ejector steam flow",null,"lb/h",{"$f":"D306","v":7.0030646816102644},{"$f":"E306","v":7.0030646816102644},null,null,null,null,null,{"$f":"E89","v":245.24058409422392},null,null,{"$f":"IF(S113>AA$99,AA113,IF(S113>Z$99,Z113,IF(S113>Y$99,Y113,X113)))","v":1162.380040740084},null,{"$f":" -7.2150559138E-10*'Flash Plant Performance'!E89^4 - 0.00000015844186585*'Flash Plant Performance'!E89^3 - 0.000030268712038*'Flash Plant Performance'!E89^2 + 0.44148580795*'Flash Plant Performance'!E89 + 1061.0996074","v":1162.6026474561231},{"$f":" -0.0000000005035389718*'Flash Plant Performance'!E89^4 - 0.00000051596852593*'Flash Plant Performance'!E89^3 + 0.000099006018886*'Flash Plant Performance'!E89^2 + 0.42367961566*'Flash Plant Performance'!E89 + 1061.9537518","v":1162.380040740084},{"$f":" -4.9118123157E-13*'Flash Plant Performance'!E89^6 + 0.0000000013698021251*'Flash Plant Performance'!E89^5 - 0.0000015842735401*'Flash Plant Performance'!E89^4 + 0.00096963380389*'Flash Plant Performance'!E89^3 - 0.33157805684*'Flash Plant Performance'!E89^2 + 60.38391862*'Flash Plant Performance'!E89 - 3413.791688","v":1131.9932534648574},{"$f":" -0.000048138033984*'Flash Plant Performance'!E89^5 + 0.16531315908*'Flash Plant Performance'!E89^4 - 227.07686319*'Flash Plant Performance'!E89^3 + 155953.29919*'Flash Plant Performance'!E89^2 - 53551582.984*'Flash Plant Performance'!E89 + 7355226428.1","v":807691635.10925007}]
[null,"PPt-twr",null,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U128","v":243.16362221632181},null,null,null,{"$f":"IF(S114>AA$99,AA114,IF(S114>Z$99,Z114,IF(S114>Y$99,Y114,X114)))","v":1.7107526914955673},{"$f":" 0.0000000000238219*S114^4 - 0.00000002213415*S114^3 + 0.00001113945*S114^2 - 0.004205795*S114 + 2.312154","v":1.7131600654811217},{"$f":" 0.000000000008392618*S114^4 - 0.00000001361597*S114^3 + 0.000009334758*S114^2 - 0.004032959*S114 + 2.305898","v":1.7107526914955673},{"$f":" -8.283605E-16*S114^6 + 0.000000000002333203*S114^5 - 0.000000002708314*S114^4 + 0.00000165401*S114^3 - 0.0005589582*S114^2 + 0.09784205*S114 - 5.19791","v":1.6680923566605586},{"$f":" -0.000000000141418*S114^6 + 0.0000005720121*S114^5 - 0.0009639254*S114^4 + 0.8662219*S114^3 - 437.8104*S114^2 + 118002.2*S114 - 13250460","v":-902251.42097738199}]
[null,"CW flo","lb/h",{"$f":"D102/D112","v":7566.7738048554111},{"$f":"E102/E112","v":7566.7738048554111},null,null,null,"max exhaust flow ",null,"cfs",80000,80000,null,null,null,null,null,{"$f":"U128","v":243.16362221632181},null,null,{"$f":"IF(S115>AA$99,AA115,IF(S115>Z$99,Z115,IF(S115>Y$99,Y115,X115)))","v":1161.6522885062909},null,{"$f":" -7.2150559138E-10*S115^4 - 0.00000015844186585*S115^3 - 0.000030268712038*S115^2 + 0.44148580795*S115 + 1061.0996074","v":1161.8625704017934},{"$f":" -0.0000000005035389718*S115^4 - 0.00000051596852593*S115^3 + 0.000099006018886*S115^2 + 0.42367961566*S115 + 1061.9537518","v":1161.6522885062909},{"$f":" -4.9118123157E-13*S115^6 + 0.0000000013698021251*S115^5 - 0.0000015842735401*S115^4 + 0.00096963380389*S115^3 - 0.33157805684*S115^2 + 60.38391862*S115 - 3413.791688","v":1129.0389537381775},{"$f":" -0.000048138033984*S115^5 + 0.16531315908*S115^4 - 227.07686319*S115^3 + 155953.29919*S115^2 - 53551582.984*S115 + 7355226428.1","v":826871543.86998177}]
[null,null,"lb/m",{"$f":"D115/60","v":126.11289674759018},{"$f":"E115/60","v":126.11289674759018},null,null,null,"Quality ,last stage",null,null,{"$f":"IF(D18=2,L90,L75)","v":0.89975331502727429},{"$f":"IF(E18=2,M90,M75)","v":0.89975331502727429},null,null,null,null,null,{"$f":"E72","v":97.5},null,null,{"$f":"IF(S116>AA$99,AA116,IF(S116>Z$99,Z116,IF(S116>Y$99,Y116,X116)))","v":65.540852519064771},null,{"$f":" -0.000000004480902*S116^4 + 0.0000020320904*S116^3 - 0.00034115062*S116^2 + 1.0234315*S116 - 32.479184","v":65.540852519064771},{"$f":" 0.00000000025563678*S116^4 + 0.000000073480055*S116^3 - 0.000027703224*S116^2 + 0.9998551*S116 - 31.760088","v":65.553637740950705},{"$f":" 5.8634263518E-11*S116^5 - 0.00000013378773724*S116^4 + 0.00012227602697*S116^3 - 0.055373746094*S116^2 + 13.426933583*S116 - 1137.0718729","v":-252.58345226379083},{"$f":" 0.000037021613128*S116^5 - 0.12714518982*S116^4 + 174.6587566*S116^3 - 119960.00955*S116^2 + 41194401.715*S116 - 5658291651.7","v":-2631486980.2919059}]
[null,"power, ideal","ft-lb/m",{"$f":"D111*D116","v":11107.635905845444},{"$f":"E111*E116","v":11107.635905845444},null,null,null,"specific volume - last stage",null,"cft/lb",{"$f":" (339.06*D75^-0.9424)*L116+(1-L116)/62.4","v":295.09598917874933},{"$f":" (339.06*E75^-0.9424)*M116+(1-M116)/62.4","v":295.09598917874933},null,null,null,null,null,{"$f":"U125","v":340.30041009093287},{"$f":"IF(S117>AA$99,AA117,IF(S117>Z$99,Z117,IF(S117>Y$99,Y117,X117)))","v":3.7775560315329813},null,null,null,{"$f":" 0.0000000045215227*S117^6 - 0.0000027557218*S117^5 + 0.00071596466*S117^4 - 0.1033793*S117^3 + 8.9931223*S117^2 - 464.41472*S117 + 11678.605","v":868462.60998542118},{"$f":" 0.000000000011909478*S117^6 - 0.000000018270648*S117^5 + 0.000011692082*S117^4 - 0.0040132715*S117^3 + 0.78482148*S117^2 - 83.834081*S117 + 3890.919","v":4.9550788295473467},{"$f":" 8.187709E-15*S117^6 - 0.000000000027284644*S117^5 + 0.000000037948334*S117^4 - 0.000028277928*S117^3 + 0.011958041*S117^2 - 2.7389634*S117 + 268.32894","v":3.7775560315329813},{"$f":" -0.0000000087731388*S117^4 + 0.000023582903*S117^3 - 0.023769687*S117^2 + 10.645163*S117 - 1786.8983","v":-105.27057294069778}]
[null,null,"hp",{"$f":"D117/33000","v":0.33659502744986192},{"$f":"E117/33000","v":0.33659502744986192},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U128","v":243.16362221632181},{"$f":"IF(S118>AA$99,AA118,IF(S118>Z$99,Z118,IF(S118>Y$99,Y118,X118)))","v":15.372020432439967},null,null,null,{"$f":" 0.0000000045215227*S118^6 - 0.0000027557218*S118^5 + 0.00071596466*S118^4 - 0.1033793*S118^3 + 8.9931223*S118^2 - 464.41472*S118 + 11678.605","v":39212.242416336332},{"$f":" 0.000000000011909478*S118^6 - 0.000000018270648*S118^5 + 0.000011692082*S118^4 - 0.0040132715*S118^3 + 0.78482148*S118^2 - 83.834081*S118 + 3890.919","v":15.372020432439967},{"$f":" 8.187709E-15*S118^6 - 0.000000000027284644*S118^5 + 0.000000037948334*S118^4 - 0.000028277928*S118^3 + 0.011958041*S118^2 - 2.7389634*S118 + 268.32894","v":13.967811653782064},{"$f":" -0.0000000087731388*S118^4 + 0.000023582903*S118^3 - 0.023769687*S118^2 + 10.645163*S118 - 1786.8983","v":-295.44858477821776}]
[null,"eff",null,{"$f":"D$45","v":0.75},{"$f":"E$45","v":0.75}]
[null,"Main CW pump power","hp",{"$f":"D118/D119","v":0.44879336993314922},{"$f":"E118/E119","v":0.44879336993314922}]
[null,"Condensate flow","lb/h",{"$f":"D97","v":193.84771078987643},{"$f":"E97","v":193.84771078987643},null,null,null,null,null,null,null,null,null,null,null,null,null,"Property = f(P)",null,null,null,null,2,20,200,1000]
[null,"Condensate pump head","ft",{"$f":"(D42-D75)*144/62+D110","v":96.735953355439136},{"$f":"(E42-E75)*144/62+E110","v":96.735953355439136},null,null,null,null,null,null,null,null,null,null,null,null,null,"P","spec vol","T",null,"<2psi","2< <20psi","20< <200psi","200< <1000psi",">1000psi"]
[null,"power, ideal","ft-lb/m",{"$f":"D121*D122/60","v":312.53405181713572},{"$f":"E121*E122/60","v":312.53405181713572},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E65","v":119.31619588137661},null,{"$f":"IF(E65>AA$121,AA123,IF(E65>Z$121,Z123,IF(E65>Y$121,Y123,IF(E65>X121,X123,W123))))","v":340.93987652525283},null,{"$f":" -7.1864066799*S123^6 + 63.304761377*S123^5 - 222.30982965*S123^4 + 400.57269432*S123^3 - 403.56297354*S123^2 + 255.85632577*S123 + 14.788238833","v":-19248726819390.961},{"$f":" -0.000012178121702*S123^6 + 0.00094358038872*S123^5 - 0.029734376328*S123^4 + 0.49468791547*S123^3 - 4.8016701723*S123^2 + 31.491049082*S123 + 78.871966537","v":-17570671.040110931},{"$f":" -1.2878309875E-11*S123^6 + 0.00000001053096688*S123^5 - 0.0000034988475881*S123^4 + 0.00061292292067*S123^3 - 0.062604066919*S123^2 + 4.3688747745*S123 + 161.40853789","v":340.93987652525283},{"$f":" -4.3371351471E-16*S123^6 + 1.8867165569E-12*S123^5 - 0.0000000034275245432*S123^4 + 0.0000034048164769*S123^3 - 0.0020724712921*S123^2 + 0.93056131917*S123 + 256.29706201","v":342.95688220351497},{"$f":" -3.2288675486E-19*S123^6 + 4.589696886E-15*S123^5 - 2.7823504188E-11*S123^4 + 0.000000094407417758*S123^3 - 0.00020256473758*S123^2 + 0.33345911089*S123 + 342.90613285","v":379.96425602478047}]
[null,null,"hp",{"$f":"D123/33000","v":9.4707288429435061E-3},{"$f":"E123/33000","v":9.4707288429435061E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"S123","v":119.31619588137661},{"$f":"IF(E65>AA$121,AA124,IF(E65>Z$121,Z124,IF(E65>Y$121,Y124,IF(E65>X$122,X124,W124))))","v":3.7435300006268557},null,null,{"$f":" 333.81229512*S124^-0.94402159016","v":3.6563962963046683},{"$f":" 332.15976378*S124^-0.93664745606","v":3.7688757004847782},{"$f":" 340.01247145*S124^-0.94294510344","v":3.7435300006268557},{"$f":" 4.0723926273E-17*S124^6 - 1.719969264E-13*S124^5 + 2.9885380361E-10*S124^4 - 0.0000002757916642*S124^3 + 0.00014547505321*S124^2 - 0.043834660863*S124 + 7.0133287422","v":3.4422389106076654},{"$f":" -8.294928768E-21*S124^6 + 8.109431269E-17*S124^5 - 2.8059085555E-13*S124^4 + 3.0537971562E-10*S124^3 + 0.000000457504271*S124^2 - 0.0015502195912*S124 + 1.4411827243","v":1.2631934080638667}]
[null,"eff",null,{"$f":"D$45","v":0.75},{"$f":"E$45","v":0.75},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M64","v":118.31619588137661},null,{"$f":"IF(S125>AA$121,AA125,IF(S125>Z$121,Z125,IF(S125>Y$121,Y125,IF(S125>X121,X125,W125))))","v":340.30041009093287},null,{"$f":" -7.1864066799*S125^6 + 63.304761377*S125^5 - 222.30982965*S125^4 + 400.57269432*S125^3 - 403.56297354*S125^2 + 255.85632577*S125 + 14.788238833","v":-18289240078537.363},{"$f":" -0.000012178121702*S125^6 + 0.00094358038872*S125^5 - 0.029734376328*S125^4 + 0.49468791547*S125^3 - 4.8016701723*S125^2 + 31.491049082*S125 + 78.871966537","v":-16600952.862714034},{"$f":" -1.2878309875E-11*S125^6 + 0.00000001053096688*S125^5 - 0.0000034988475881*S125^4 + 0.00061292292067*S125^3 - 0.062604066919*S125^2 + 4.3688747745*S125 + 161.40853789","v":340.30041009093287},{"$f":" -4.3371351471E-16*S125^6 + 1.8867165569E-12*S125^5 - 0.0000000034275245432*S125^4 + 0.0000034048164769*S125^3 - 0.0020724712921*S125^2 + 0.93056131917*S125 + 256.29706201","v":342.3957846924701},{"$f":" -3.2288675486E-19*S125^6 + 4.589696886E-15*S125^5 - 2.7823504188E-11*S125^4 + 0.000000094407417758*S125^3 - 0.00020256473758*S125^2 + 0.33345911089*S125 + 342.90613285","v":379.67511665898417}]
[null,"Condensate pump power","hp",{"$f":"D124/D125","v":1.2627638457258008E-2},{"$f":"E124/E125","v":1.2627638457258008E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E66","v":27.561592698967388},null,{"$f":"IF(E66>AA$121,AA126,IF(E66>Z$121,Z126,IF(E66>Y$121,Y126,IF(E66>X$121,X126,W126))))","v":245.24058409422392},null,{"$f":" -7.1864066799*S126^6 + 63.304761377*S126^5 - 222.30982965*S126^4 + 400.57269432*S126^3 - 403.56297354*S126^2 + 255.85632577*S126 + 14.788238833","v":-2263560177.9438515},{"$f":" -0.000012178121702*S126^6 + 0.00094358038872*S126^5 - 0.029734376328*S126^4 + 0.49468791547*S126^3 - 4.8016701723*S126^2 + 31.491049082*S126 + 78.871966537","v":167.02870385449449},{"$f":" -1.2878309875E-11*S126^6 + 0.00000001053096688*S126^5 - 0.0000034988475881*S126^4 + 0.00061292292067*S126^3 - 0.062604066919*S126^2 + 4.3688747745*S126 + 161.40853789","v":245.24058409422392},{"$f":" -4.3371351471E-16*S126^6 + 1.8867165569E-12*S126^5 - 0.0000000034275245432*S126^4 + 0.0000034048164769*S126^3 - 0.0020724712921*S126^2 + 0.93056131917*S126 + 256.29706201","v":280.4398174327136},{"$f":" -3.2288675486E-19*S126^6 + 4.589696886E-15*S126^5 - 2.7823504188E-11*S126^4 + 0.000000094407417758*S126^3 - 0.00020256473758*S126^2 + 0.33345911089*S126 + 342.90613285","v":351.94488110520615}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E66","v":27.561592698967388},{"$f":"IF(E66>AA$121,AA127,IF(E66>Z$121,Z127,IF(E66>Y$121,Y127,IF(E66>X$122,X127,W127))))","v":14.906200205397145},null,null,{"$f":" 333.81229512*S127^-0.94402159016","v":14.58223064939517},{"$f":" 332.15976378*S127^-0.93664745606","v":14.86927024126309},{"$f":" 340.01247145*S127^-0.94294510344","v":14.906200205397145},{"$f":" 4.0723926273E-17*S127^6 - 1.719969264E-13*S127^5 + 2.9885380361E-10*S127^4 - 0.0000002757916642*S127^3 + 0.00014547505321*S127^2 - 0.043834660863*S127 + 7.0133287422","v":5.9100800529021242},{"$f":" -8.294928768E-21*S127^6 + 8.109431269E-17*S127^5 - 2.8059085555E-13*S127^4 + 3.0537971562E-10*S127^3 + 0.000000457504271*S127^2 - 0.0015502195912*S127 + 1.4411827243","v":1.3988099755971712}]
[null,"Condensate injection dP","psid",{"$f":"IF(D18=1,D28-D42,D29-D42)","v":12.861592698967389},{"$f":"IF(E18=1,E28-E42,E29-E42)","v":12.861592698967389},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M81","v":26.561592698967388},null,{"$f":"IF(S128>AA$121,AA128,IF(S128>Z$121,Z128,IF(S128>Y$121,Y128,IF(S128>X121,X128,W128))))","v":243.16362221632181},null,{"$f":" -7.1864066799*S128^6 + 63.304761377*S128^5 - 222.30982965*S128^4 + 400.57269432*S128^3 - 403.56297354*S128^2 + 255.85632577*S128 + 14.788238833","v":-1790155705.7838478},{"$f":" -0.000012178121702*S128^6 + 0.00094358038872*S128^5 - 0.029734376328*S128^4 + 0.49468791547*S128^3 - 4.8016701723*S128^2 + 31.491049082*S128 + 78.871966537","v":196.08656641103829},{"$f":" -1.2878309875E-11*S128^6 + 0.00000001053096688*S128^5 - 0.0000034988475881*S128^4 + 0.00061292292067*S128^3 - 0.062604066919*S128^2 + 4.3688747745*S128 + 161.40853789","v":243.16362221632181},{"$f":" -4.3371351471E-16*S128^6 + 1.8867165569E-12*S128^5 - 0.0000000034275245432*S128^4 + 0.0000034048164769*S128^3 - 0.0020724712921*S128^2 + 0.93056131917*S128 + 256.29706201","v":279.61421043929886},{"$f":" -3.2288675486E-19*S128^6 + 4.589696886E-15*S128^5 - 2.7823504188E-11*S128^4 + 0.000000094407417758*S128^3 - 0.00020256473758*S128^2 + 0.33345911089*S128 + 342.90613285","v":351.62218020155677}]
[null,null,"ft",{"$f":"D128*144/62.4","v":29.680598536078588},{"$f":"E128*144/62.4","v":29.680598536078588},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E160","v":2.5073728004991755},null,{"$f":"IF(E160>AA$121,AA129,IF(E160>Z$121,Z129,IF(E160>Y$121,Y129,IF(E68>X$121,X129,W129))))","v":134.35737004866562},null,{"$f":" -7.1864066799*S129^6 + 63.304761377*S129^5 - 222.30982965*S129^4 + 400.57269432*S129^3 - 403.56297354*S129^2 + 255.85632577*S129 + 14.788238833","v":134.7976416827855},{"$f":" -0.000012178121702*S129^6 + 0.00094358038872*S129^5 - 0.029734376328*S129^4 + 0.49468791547*S129^3 - 4.8016701723*S129^2 + 31.491049082*S129 + 78.871966537","v":134.35737004866562},{"$f":" -1.2878309875E-11*S129^6 + 0.00000001053096688*S129^5 - 0.0000034988475881*S129^4 + 0.00061292292067*S129^3 - 0.062604066919*S129^2 + 4.3688747745*S129 + 161.40853789","v":171.97887365915321},{"$f":" -4.3371351471E-16*S129^6 + 1.8867165569E-12*S129^5 - 0.0000000034275245432*S129^4 + 0.0000034048164769*S129^3 - 0.0020724712921*S129^2 + 0.93056131917*S129 + 256.29706201","v":258.61735023010675},{"$f":" -3.2288675486E-19*S129^6 + 4.589696886E-15*S129^5 - 2.7823504188E-11*S129^4 + 0.000000094407417758*S129^3 - 0.00020256473758*S129^2 + 0.33345911089*S129 + 342.90613285","v":343.74096713386234}]
[null,"Evaporative Water loss","lb/h",{"$f":"($Y141*$D20^3+$Z141*$D20^2+$AA141*$D20+$AB141)*D102/1000000","v":162.16930302931723},{"$f":"(Y142*E20^3+Z142*E20^2+AA142*E20+AB142)*E102/1000000","v":162.16930302931723},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E209","v":6.0711102911525083},null,{"$f":"IF(E209>AA$121,AA130,IF(E209>Z$121,Z130,IF(E209>Y$121,Y130,IF(E209>X$121,X130,W130))))","v":170.55012708427734},null,{"$f":" -7.1864066799*S130^6 + 63.304761377*S130^5 - 222.30982965*S130^4 + 400.57269432*S130^3 - 403.56297354*S130^2 + 255.85632577*S130 + 14.788238833","v":-63407.906723928863},{"$f":" -0.000012178121702*S130^6 + 0.00094358038872*S130^5 - 0.029734376328*S130^4 + 0.49468791547*S130^3 - 4.8016701723*S130^2 + 31.491049082*S130 + 78.871966537","v":170.55012708427734},{"$f":" -1.2878309875E-11*S130^6 + 0.00000001053096688*S130^5 - 0.0000034988475881*S130^4 + 0.00061292292067*S130^3 - 0.062604066919*S130^2 + 4.3688747745*S130 + 161.40853789","v":185.75746143691646},{"$f":" -4.3371351471E-16*S130^6 + 1.8867165569E-12*S130^5 - 0.0000000034275245432*S130^4 + 0.0000034048164769*S130^3 - 0.0020724712921*S130^2 + 0.93056131917*S130 + 256.29706201","v":261.87097173588029},{"$f":" -3.2288675486E-19*S130^6 + 4.589696886E-15*S130^5 - 2.7823504188E-11*S130^4 + 0.000000094407417758*S130^3 - 0.00020256473758*S130^2 + 0.33345911089*S130 + 342.90613285","v":344.92315476960488}]
[null,"Drift","lb/h",{"$f":"0.001*D115","v":7.5667738048554112},{"$f":"0.001*E115","v":7.5667738048554112},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E257","v":14.7},null,{"$f":"IF(E257>AA$121,AA131,IF(E257>Z$121,Z131,IF(E257>Y$121,Y131,IF(E257>X$121,X131,W131))))","v":211.94836067987205},null,{"$f":" -7.1864066799*S131^6 + 63.304761377*S131^5 - 222.30982965*S131^4 + 400.57269432*S131^3 - 403.56297354*S131^2 + 255.85632577*S131 + 14.788238833","v":-38251393.288214847},{"$f":" -0.000012178121702*S131^6 + 0.00094358038872*S131^5 - 0.029734376328*S131^4 + 0.49468791547*S131^3 - 4.8016701723*S131^2 + 31.491049082*S131 + 78.871966537","v":211.94836067987205},{"$f":" -1.2878309875E-11*S131^6 + 0.00000001053096688*S131^5 - 0.0000034988475881*S131^4 + 0.00061292292067*S131^3 - 0.062604066919*S131^2 + 4.3688747745*S131 + 161.40853789","v":213.89356837886896},{"$f":" -4.3371351471E-16*S131^6 + 1.8867165569E-12*S131^5 - 0.0000000034275245432*S131^4 + 0.0000034048164769*S131^3 - 0.0020724712921*S131^2 + 0.93056131917*S131 + 256.29706201","v":269.53912980095771},{"$f":" -3.2288675486E-19*S131^6 + 4.589696886E-15*S131^5 - 2.7823504188E-11*S131^4 + 0.000000094407417758*S131^3 - 0.00020256473758*S131^2 + 0.33345911089*S131 + 342.90613285","v":347.764508157205}]
[null,"Loss in NCG removal","lb/h",{"$f":"D288","v":5.2173775228282558E-2},{"$f":"E288","v":5.2173775228282558E-2}]
[null,"cycles",null,5,{"$f":"D133","v":5}]
[null,"blow down","lb/h",{"$f":"D130/(D133-1)-D131","v":32.9755519524739},{"$f":"E130/(E133-1)-E131","v":32.9755519524739}]
[null,"Water Loss","lb/h",{"$f":"D130+D131+D132+D134","v":202.76380256187483},{"$f":"E130+E131+E132+E134","v":202.76380256187483}]
[null,null,"fraction of gf flow not injected",{"$f":"(D130+D131+D132)/D68","v":0.16978825060940092},{"$f":"(E130+E131+E132)/E68","v":0.16978825060940092}]
[null,"Stm condensate injected","lb/h",{"$f":"(D86+D94)-D135+D134","v":31.062524862085787},{"$f":"(E86+E94)-E135+E134","v":31.062524862085787}]
[null,"Condensate inject flo used","lb/h",{"$f":"IF(D137<0,0,D137)","v":31.062524862085787},{"$f":"IF(E137<0,0,E137)","v":31.062524862085787}]
[null,"Condensate Inject Pumping Power","hp",{"$f":"(D138/60*D129/33000)/D45","v":6.2084466663200552E-4},{"$f":"(E138/60*E129/33000)/'Flash Plant Performance'!E45","v":6.2084466663200552E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,"fan","power",null,"Additional CW pump head",null,null,null,"Evaporative Water Loss"]
[null,null,"kW",{"$f":"D139*0.7457","v":4.6296386790748654E-4},{"$f":"E139*0.7457","v":4.6296386790748654E-4},null,null,null,null,null,null,null,null,null,null,null,null,null,"a","b","dP,cond (ft)","S",null,"D","a","b","c","d"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default",{"$f":" -2.0814*LN(D36) + 10.6013","v":3.9015318581193279},{"$f":"-0.0188*D36^0.0232","v":-2.0257696369460992E-2},{"$f":"IF(D19=\"surface\",V141,X141)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},null,{"$f":"(D42+1-D75)*144/62.4","v":33.84021006469915},{"$f":" -0.0001769*LN(D36) + 0.0011083","v":5.388808665808154E-4},{"$f":" 0.0657628*LN(D36) - 0.4091309","v":-0.19744861290435753},{"$f":" -6.7041142*LN(D36) + 44.3438937","v":22.764182574464385},{"$f":" -0.0325112*D36^2 + 6.831236*D36 - 64.6250943","v":85.836305699999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revised",{"$f":" -2.0814*LN(E36) + 10.6013","v":3.9015318581193279},{"$f":"-0.0188*E36^0.0232","v":-2.0257696369460992E-2},{"$f":"IF(E19=\"surface\",V142,X142)","v":23.076923076923077},{"$f":"10*144/62.4","v":23.076923076923077},null,{"$f":"(E42+1-E75)*144/62.4","v":33.84021006469915},{"$f":" -0.0001769*LN(E36) + 0.0011083","v":5.388808665808154E-4},{"$f":" 0.0657628*LN(E36) - 0.4091309","v":-0.19744861290435753},{"$f":" -6.7041142*LN(E36) + 44.3438937","v":22.764182574464385},{"$f":" -0.0325112*E36^2 + 6.831236*E36 - 64.6250943","v":85.836305699999997}]
[]
[null,null,"NCG Removal"]
[null,null,null,"Default","Revised"]
[null,"number of stages",null,{"$f":"D41","v":3},3]
[null,"P,amb","psia",14.7,14.7]
[null,"MW,ncg","Mol Wt",44,44]
[null,"MW,H2O","Mol Wt",18,18]
[null,"jet eff"]
[null,"vacuum pump eff",null,{"$f":"D46","v":0.7},{"$f":"E46","v":0.7}]
[null,"ncg partial pressure","psia",{"$f":"D47*0.49","v":0.15434999999999999},{"$f":"E47*0.49","v":0.15434999999999999}]
[null,"P,cond-sat","psia",{"$f":"D73","v":0.88119672196370225},{"$f":"E73","v":0.88119672196370225}]
[null,"P,total","psia",{"$f":"D153+D152","v":1.0355467219637022},{"$f":"E153+E152","v":1.0355467219637022}]
[null,"P,ratio","per stage",{"$f":"EXP(LN(D147/D154)/D146)*1","v":2.4213034016895505},{"$f":"EXP(LN(E147/E154)/E146)*1","v":2.4213034016895505}]
[null,"ncg flow","lb/h",{"$f":"D68*D22/1000000","v":2},{"$f":"E68*E22/1000000","v":2}]
[null,"P,stm","psia",{"$f":"D65","v":119.31619588137661},{"$f":"E65","v":119.31619588137661}]
[]
[null,"1st Stage"]
[null,"P,inter-1","psia",{"$f":"D$155*D154","v":2.5073728004991755},{"$f":"E$155*E154","v":2.5073728004991755}]
[null,"Pr,jet",null,{"$f":"D160/D154","v":2.4213034016895505},{"$f":"E160/E154","v":2.4213034016895505}]
[null,"T","R",{"$f":"D72+460","v":557.5},{"$f":"E72+460","v":557.5}]
[null,"P,ncg","psi",{"$f":"D152","v":0.15434999999999999},{"$f":"E152","v":0.15434999999999999}]
[null,"vent flow,h2o","lb/h",{"$f":"(D$153/D163)*(D$149/D$148)*D$156","v":4.6710666417370916},{"$f":"(E$153/E163)*(E$149/E$148)*E$156","v":4.6710666417370916}]
[null,"total vent flow","lb/h",{"$f":"D156+D164","v":6.6710666417370916},{"$f":"E156+E164","v":6.6710666417370916}]
[null,"amount ncg","moles/h",{"$f":"D$156/D$148","v":4.5454545454545456E-2},{"$f":"E$156/E$148","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D164/D149","v":0.25950370231872733},{"$f":"E164/E149","v":0.25950370231872733}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D166=0,0,D165/(D166+D167))","v":21.875344216618227},{"$f":"IF(E166=0,0,E165/(E166+E167))","v":21.875344216618227}]
[null,"P,suction","psia",{"$f":"D154","v":1.0355467219637022},{"$f":"E154","v":1.0355467219637022}]
[null,"rho,","lb/cft",{"$f":"D169*D168/(D162*10.7316)","v":3.7863019511125075E-3},{"$f":"E169*E168/(E162*10.7316)","v":3.7863019511125075E-3}]
[null,"Psuc/Pstm",null,{"$f":"D169/D65","v":8.6790122188712421E-3},{"$f":"E169/E65","v":8.6790122188712421E-3}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D161)^-2.1168)+0.1)*D171^(-1.155*D161^-0.0453)","v":126.40681966196183},{"$f":"((3.5879*(E161)^-2.1168)+0.1)*E171^(-1.155*E161^-0.0453)","v":126.40681966196183}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D172+8.9374)*D171^(2.9594*D172^-0.8458+0.99)","v":0.97757514709998983},{"$f":"(1.0035*E172+8.9374)*E171^(2.9594*E172^-0.8458+0.99)","v":0.97757514709998983}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D173*(((460+$D$81)*D168)/(D162*$D$44))^0.5","v":1.2917214444842866},{"$f":"E173*(((460+$E$81)*E168)/(E162*$E$44))^0.5","v":1.2917214444842866}]
[null,"supply stm flow_1st stage","lb/h",{"$f":"IF(D166=0,0,D165/D174)","v":5.1644777364522909},{"$f":"IF(E166=0,0,E165/E174)","v":5.1644777364522909}]
[]
[null,"dP","psid",{"$f":"D160-D169","v":1.4718260785354733},{"$f":"E160-E169","v":1.4718260785354733}]
[null,"rho","lb/cft",{"$f":"D170","v":3.7863019511125075E-3},{"$f":"E170","v":3.7863019511125075E-3}]
[null,"Head","ft",{"$f":"IF(D166=0,0,D177*144/D178)","v":55976.242266371322},{"$f":"IF(E166=0,0,E177*144/E178)","v":55976.242266371322}]
[null,"vent flow","lb/h",{"$f":"D165","v":6.6710666417370916},{"$f":"E165","v":6.6710666417370916}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D179*D180)/(60*33000*D$151),0)","v":0},{"$f":"IF($A$22=2,(E179*E180)/(60*33000*E$151),0)","v":0}]
[null,null,"kW",{"$f":"D181*0.7457","v":0},{"$f":"E181*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D72","v":97.5},{"$f":"E72","v":97.5}]
[null,null,"R",{"$f":"D184+460","v":557.5},{"$f":"E184+460","v":557.5}]
[null,"P,sat","psia",{"$f":"D$73","v":0.88119672196370225},{"$f":"E$73","v":0.88119672196370225}]
[null,"P,ncg","psia",{"$f":"D160-D186","v":1.6261760785354733},{"$f":"E160-E186","v":1.6261760785354733}]
[null,"mole ratio","ncg/h2o",{"$f":"D187/D186","v":1.8454177574692088},{"$f":"E187/E186","v":1.8454177574692088}]
[null,"flow ncg","mole/h",{"$f":"D$156/D$148","v":4.5454545454545456E-2},{"$f":"E$156/E$148","v":4.5454545454545456E-2}]
[null,"flow stm leaving 1st stage","mole/h",{"$f":"D189/D188","v":2.4631032876198968E-2},{"$f":"E189/E188","v":2.4631032876198968E-2}]
[null,null,"lb/h",{"$f":"D190*D$149","v":0.44335859177158143},{"$f":"E190*E$149","v":0.44335859177158143}]
[null,"steam condensed","lb/h",{"$f":"D175+D164-D191","v":9.3921857864178016},{"$f":"E175+E164-E191","v":9.3921857864178016}]
[null,"dh,stm-cond",null,{"$f":"V70-V68","v":1038.1038242968984},{"$f":"V106-V104","v":1038.1038242968984}]
[null,"Q,reject","btu/h",{"$f":"D192*D193","v":9750.063983387292},{"$f":"E192*E193","v":9750.063983387292}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":17.049285960267792},{"$f":"((E$37-(E$37+E$36))/LN(E$37/(E$37+E$36)))","v":17.049285960267792}]
[null,"A","sq ft",{"$f":"(D194/(D195*D$39*0.9))","v":1.8154768561204426},{"$f":"(E194/(E195*E$39*0.9))","v":1.8154768561204426}]
[]
[null,"DT,cw","F",{"$f":"D$36","v":25},{"$f":"E$36","v":25}]
[null,"CW,flo","lb/h",{"$f":"D194/D198","v":390.0025593354917},{"$f":"E194/E198","v":390.0025593354917}]
[null,"CW pmp head","ft",{"$f":"D$110+V$141","v":88.07692307692308},{"$f":"E$110+V$142","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75},{"$f":"E$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D199*D200/60)/(33000*D201)","v":2.3131464928212279E-2},{"$f":"(E199*E200/60)/(33000*E201)","v":2.3131464928212279E-2}]
[null,null,"kW",{"$f":"D202*0.7457","v":1.7249133396967896E-2},{"$f":"E202*0.7457","v":1.7249133396967896E-2}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D160","v":13.192627199500823},{"$f":"E$42+1-E160","v":13.192627199500823}]
[null,null,"ft",{"$f":"D204*144/62","v":30.640940592389008},{"$f":"E204*144/62","v":30.640940592389008}]
[null,"Condensate pmp work","hp",{"$f":"(D205*D192)/(60*33000*D201)","v":1.9379488667630189E-4},{"$f":"(E205*E192)/(60*33000*E201)","v":1.9379488667630189E-4}]
[null,null,"kW",{"$f":"D206*0.7457","v":1.4451284699451832E-4},{"$f":"E206*0.7457","v":1.4451284699451832E-4}]
[null,"2nd Stage"]
[null,"P,inter-2","psia",{"$f":"IF(D$146>2,D$155*D160,D$147)","v":6.0711102911525083},{"$f":"IF(E$146>2,E$155*E160,E$147)","v":6.0711102911525083}]
[null,"Pr,jet",null,{"$f":"D209/D160","v":2.4213034016895505},{"$f":"E209/E160","v":2.4213034016895505}]
[null,"T","R",{"$f":"D$72+460","v":557.5},{"$f":"E$72+460","v":557.5}]
[null,"P,ncg",null,{"$f":"D187","v":1.6261760785354733},{"$f":"E187","v":1.6261760785354733}]
[null,"vent flow,h2o","lb/h",{"$f":"D191","v":0.44335859177158143},{"$f":"E191","v":0.44335859177158143}]
[null,"total vent flow","lb/h",{"$f":"D$156+D213","v":2.4433585917715814},{"$f":"E$156+E213","v":2.4433585917715814}]
[null,"amount ncg","moles/h",{"$f":"D$156/D$148","v":4.5454545454545456E-2},{"$f":"E$156/E$148","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D190","v":2.4631032876198968E-2},{"$f":"E190","v":2.4631032876198968E-2}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D215=0,0,D214/(D215+D216))","v":34.862501672469669},{"$f":"IF(E215=0,0,E214/(E215+E216))","v":34.862501672469669}]
[null,"P,suction","psia",{"$f":"D160","v":2.5073728004991755},{"$f":"E160","v":2.5073728004991755}]
[null,"rho,","lb/cft",{"$f":"D218*D217/(D211*10.7316)","v":1.461060198244545E-2},{"$f":"E218*E217/(E211*10.7316)","v":1.461060198244545E-2}]
[null,"Psuc/Pstm",null,{"$f":"D160/D$65","v":2.1014521808858114E-2},{"$f":"E160/E$65","v":2.1014521808858114E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D210)^-2.1168)+0.1)*D220^(-1.155*D210^-0.0453)","v":47.3818192538128},{"$f":"((3.5879*(E210)^-2.1168)+0.1)*E220^(-1.155*E210^-0.0453)","v":47.3818192538128}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D221+8.9374)*D220^(2.9594*D221^-0.8458+0.99)","v":0.79667739296822893},{"$f":"(1.0035*E221+8.9374)*E220^(2.9594*E221^-0.8458+0.99)","v":0.79667739296822893}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D222*(((460+$D$81)*D217)/(D211*$D$44))^0.5","v":1.328932851506593},{"$f":"E222*(((460+$E$81)*E217)/(E211*$E$44))^0.5","v":1.328932851506593}]
[null,"supply stm flow_2nd stage","lb/h",{"$f":"IF(D215=0,0,D214/D223)","v":1.8385869451579733},{"$f":"IF(E215=0,0,E214/E223)","v":1.8385869451579733}]
[]
[null,"dP","psid",{"$f":"D209-D218","v":3.5637374906533328},{"$f":"E209-E218","v":3.5637374906533328}]
[null,"rho","lb/cft",{"$f":"D219","v":1.461060198244545E-2},{"$f":"E219","v":1.461060198244545E-2}]
[null,"Head","ft",{"$f":"IF(D215=0,0,D226*144/D227)","v":35123.686160957666},{"$f":"IF(E215=0,0,E226*144/E227)","v":35123.686160957666}]
[null,"vent flow","lb/h",{"$f":"D214","v":2.4433585917715814},{"$f":"E214","v":2.4433585917715814}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D228*D229)/(60*33000*D$151),0)","v":0},{"$f":"IF(A$22=2,(E228*E229)/(60*33000*E$151),0)","v":0}]
[null,null,"kW",{"$f":"D230*0.7457","v":0},{"$f":"E230*0.7457","v":0}]
[]
[null,"T,cond","F",{"$f":"D72","v":97.5},{"$f":"E72","v":97.5}]
[null,null,"R",{"$f":"D233+460","v":557.5},{"$f":"E233+460","v":557.5}]
[null,"P,sat","psia",{"$f":"D$73","v":0.88119672196370225},{"$f":"E$73","v":0.88119672196370225}]
[null,"P,ncg","psia",{"$f":"D209-D235","v":5.1899135691888061},{"$f":"E209-E235","v":5.1899135691888061}]
[null,"mole ratio","ncg/h2o",{"$f":"D236/D235","v":5.8896196953880473},{"$f":"E236/E235","v":5.8896196953880473}]
[null,"flow ncg","mole/h",{"$f":"D$156/D$148","v":4.5454545454545456E-2},{"$f":"E$156/E$148","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D238/D237","v":7.7177386326216105E-3},{"$f":"E238/E237","v":7.7177386326216105E-3}]
[null,null,"lb/h",{"$f":"D239*D$149","v":0.138919295387189},{"$f":"E239*E$149","v":0.138919295387189}]
[null,"steam condensed","lb/h",{"$f":"D224+D213-D240","v":2.1430262415423655},{"$f":"E224+E213-E240","v":2.1430262415423655}]
[null,"dh,stm-cond",null,{"$f":"V70-V68","v":1038.1038242968984},{"$f":"V106-V104","v":1038.1038242968984},null,null,null,""]
[null,"Q,reject","btu/h",{"$f":"D241*D242","v":2224.6837369137384},{"$f":"E241*E242","v":2224.6837369137384}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":17.049285960267792},{"$f":"((E$37-(E$37+E$36))/LN(E$37/(E$37+E$36)))","v":17.049285960267792},""]
[null,"A","sq ft",{"$f":"(D243/(D244*D$39*0.9))","v":0.41423952124171409},{"$f":"(E243/(E244*E$39*0.9))","v":0.41423952124171409}]
[null,"DT,cw","F",{"$f":"D$36","v":25},{"$f":"E$36","v":25}]
[null,"CW,flo","lb/h",{"$f":"D243/D246","v":88.987349476549539},{"$f":"E243/E246","v":88.987349476549539}]
[null,"CW pmp head","ft",{"$f":"D$110+V$141","v":88.07692307692308},{"$f":"E$110+V$142","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75},{"$f":"E$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D247*D248/60)/(33000*D249)","v":5.277933962737593E-3},{"$f":"(E247*E248/60)/(33000*E249)","v":5.277933962737593E-3}]
[null,null,"kW",{"$f":"D250*0.7457","v":3.9357553560134236E-3},{"$f":"E250*0.7457","v":3.9357553560134236E-3}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D209","v":9.6288897088474918},{"$f":"E$42+1-E209","v":9.6288897088474918}]
[null,null,"ft",{"$f":"D252*144/62","v":22.363872872161917},{"$f":"E252*144/62","v":22.363872872161917}]
[null,"Condensate pmp work","hp",{"$f":"(D253*D241)/(60*33000*D249)","v":3.2273647425966612E-5},{"$f":"(E253*E241)/(60*33000*E249)","v":3.2273647425966612E-5}]
[null,null,"kW",{"$f":"D254*0.7457","v":2.4066458885543303E-5},{"$f":"E254*0.7457","v":2.4066458885543303E-5}]
[null,"3rd Stage"]
[null,"P,inter-3","psia",{"$f":"D147","v":14.7},{"$f":"E147","v":14.7}]
[null,"Pr,jet",null,{"$f":"D257/D209","v":2.4213034016895496},{"$f":"E257/E209","v":2.4213034016895496}]
[null,"T","R",{"$f":"D$72+460","v":557.5},{"$f":"E$72+460","v":557.5}]
[null,"P,ncg-in",null,{"$f":"D236","v":5.1899135691888061},{"$f":"E236","v":5.1899135691888061}]
[null,"vent flow,h2o","lb/h",{"$f":"IF(D258>1,D240,0)","v":0.138919295387189},{"$f":"IF(E258>1,E240,0)","v":0.138919295387189}]
[null,"total vent flow","lb/h",{"$f":"IF(D258>1,D$156+D261,0)","v":2.1389192953871889},{"$f":"IF(E258>1,E$156+E261,0)","v":2.1389192953871889}]
[null,"amount ncg","moles/h",{"$f":"IF(D257>1,D238,0)","v":4.5454545454545456E-2},{"$f":"IF(E257>1,E238,0)","v":4.5454545454545456E-2}]
[null,"amount h2o","moles/h",{"$f":"D261/D$149","v":7.7177386326216114E-3},{"$f":"E261/E$149","v":7.7177386326216114E-3}]
[null,"MW,vent","Mol Wt",{"$f":"IF(D263=0,0,D262/(D263+D264))","v":40.226206793764746},{"$f":"IF(E263=0,0,E262/(E263+E264))","v":40.226206793764746}]
[null,"P","psia",{"$f":"D209","v":6.0711102911525083},{"$f":"E209","v":6.0711102911525083}]
[null,"rho,","lb/cft",{"$f":"D266*D265/(D259*10.7316)","v":4.0819516469220211E-2},{"$f":"E266*E265/(E259*10.7316)","v":4.0819516469220211E-2}]
[null,"Psuc/Pstm",null,{"$f":"D209/D$65","v":5.0882533140667395E-2},{"$f":"E209/E$65","v":5.0882533140667395E-2}]
[null,"Area Ratio",null,{"$f":"((3.5879*(D258)^-2.1168)+0.1)*D268^(-1.155*D258^-0.0453)","v":17.760408827662026},{"$f":"((3.5879*(E258)^-2.1168)+0.1)*E268^(-1.155*E258^-0.0453)","v":17.760408827662026}]
[null,"Entrainment Ratio,design","lb,v/lb,stm",{"$f":"(1.0035*D269+8.9374)*D268^(2.9594*D269^-0.8458+0.99)","v":0.64733271519414104},{"$f":"(1.0035*E269+8.9374)*E268^(2.9594*E269^-0.8458+0.99)","v":0.64733271519414104}]
[null,"Entrainment Ratio","lb,v/lb,stm",{"$f":"D270*(((460+$D$81)*D265)/(D259*$D$44))^0.5","v":1.1599075275476753},{"$f":"E270*(((460+$E$81)*E265)/(E259*$E$44))^0.5","v":1.1599075275476753}]
[null,"supply stm flow_3rd stage","lb/h",{"$f":"IF(A21=1,IF(D41>2,D262/D271,0),0)","v":0},{"$f":"IF(A22=1,IF(E41>2,E262/E271,0),0)","v":0}]
[]
[null,"dP","psid",{"$f":"D257-D266","v":8.6288897088474918},{"$f":"E257-E266","v":8.6288897088474918}]
[null,"rho","lb/cft",{"$f":"D267","v":4.0819516469220211E-2},{"$f":"E267","v":4.0819516469220211E-2}]
[null,"Head","ft",{"$f":"IF(D263=0,0,IF(D41>2,D274*144/D275,0))","v":30440.343873523987},{"$f":"IF(E263=0,0,IF(E41>2,E274*144/E275,0))","v":30440.343873523987}]
[null,"vent flow","lb/h",{"$f":"D262","v":2.1389192953871889},{"$f":"E262","v":2.1389192953871889}]
[null,"Vacuum pump work","hp",{"$f":"IF(A$21=2,(D276*D277)/(60*33000*D$151),IF(A$21=3,(D276*D277)/(60*33000*D$151),0))","v":4.697650712070827E-2},{"$f":"IF(A$22=2,(E276*E277)/(60*33000*E$151),IF(A$22=3,(E276*E277)/(60*33000*E$151),0))","v":4.697650712070827E-2}]
[null,null,"kW",{"$f":"D278*0.7457","v":3.5030381359912162E-2},{"$f":"E278*0.7457","v":3.5030381359912162E-2}]
[]
[null,"T,cond","F",{"$f":"D72","v":97.5},{"$f":"E72","v":97.5}]
[null,null,"R",{"$f":"D281+460","v":557.5},{"$f":"E281+460","v":557.5}]
[null,"P,sat","psia",{"$f":"D$73","v":0.88119672196370225},{"$f":"E$73","v":0.88119672196370225}]
[null,"P,ncg","psia",{"$f":"D257-D283","v":13.818803278036297},{"$f":"E257-E283","v":13.818803278036297}]
[null,"mole ratio","ncg/h2o",{"$f":"D284/D283","v":15.681859604790397},{"$f":"E284/E283","v":15.681859604790397}]
[null,"flow ncg","mole/h",{"$f":"D$156/D$148","v":4.5454545454545456E-2},{"$f":"E$156/E$148","v":4.5454545454545456E-2}]
[null,"flow stm leaving 2nd stage","mole/h",{"$f":"D286/D285","v":2.89854306823792E-3},{"$f":"E286/E285","v":2.89854306823792E-3}]
[null,null,"lb/h",{"$f":"D287*D$149","v":5.2173775228282558E-2},{"$f":"E287*E$149","v":5.2173775228282558E-2}]
[null,"steam condensed","lb/h",{"$f":"IF(D41>2,D272+D261-D288,0)","v":8.6745520158906436E-2},{"$f":"IF(E41>2,E272+E261-E288,0)","v":8.6745520158906436E-2}]
[null,"dh,stm-cond",null,{"$f":"V70-V68","v":1038.1038242968984},{"$f":"V106-V104","v":1038.1038242968984}]
[null,"Q,reject","btu/h",{"$f":"D289*D290","v":90.050856217584467},{"$f":"E289*E290","v":90.050856217584467}]
[null,"lmtd","F",{"$f":"((D$37-(D$37+D$36))/LN(D$37/(D$37+D$36)))","v":17.049285960267792},{"$f":"((E$37-(E$37+E$36))/LN(E$37/(E$37+E$36)))","v":17.049285960267792}]
[null,"A","sq ft",{"$f":"(D291/(D292*D$39*0.9))","v":1.6767607434721415E-2},{"$f":"(E291/(E292*E$39*0.9))","v":1.6767607434721415E-2}]
[null,"DT,cw","F",{"$f":"D$36","v":25},{"$f":"E$36","v":25}]
[null,"CW,flo","lb/h",{"$f":"D291/D294","v":3.6020342487033785},{"$f":"E291/E294","v":3.6020342487033785}]
[null,"CW pmp head","ft",{"$f":"D$110+V$141","v":88.07692307692308},{"$f":"E$110+V$142","v":88.07692307692308}]
[null,"eff",null,{"$f":"D$45","v":0.75},{"$f":"E$45","v":0.75}]
[null,"CW pump work","hp",{"$f":"(D295*D296/60)/(33000*D297)","v":2.1364046696531304E-4},{"$f":"(E295*E296/60)/(33000*E297)","v":2.1364046696531304E-4}]
[null,null,"kW",{"$f":"D298*0.7457","v":1.5931169621603394E-4},{"$f":"E298*0.7457","v":1.5931169621603394E-4}]
[null,"Condensate pump head","psia",{"$f":"D$42+1-D257","v":1},{"$f":"E$42+1-E257","v":1}]
[null,null,"ft",{"$f":"D300*144/62","v":2.3225806451612905},{"$f":"E300*144/62","v":2.3225806451612905}]
[null,"Condensate pmp work","hp",{"$f":"(D301*D289)/(60*33000*D297)","v":1.3567236779496608E-7},{"$f":"(E301*E289)/(60*33000*E297)","v":1.3567236779496608E-7}]
[null,null,"kW",{"$f":"D302*0.7457","v":1.0117088466470621E-7},{"$f":"E302*0.7457","v":1.0117088466470621E-7}]
[]
[null,"SUMMARY"]
[null,"steam flow required","lb/h",{"$f":"IF(A21=2,0,D175+D224+D272)","v":7.0030646816102644},{"$f":"IF(A22=2,0,E175+E224+E272)","v":7.0030646816102644}]
[null,"Q,rejcted -ncg system","btu/h",{"$f":"D194+D243+D291","v":12064.798576518615},{"$f":"E194+E243+E291","v":12064.798576518615}]
[null,"CW flo","lb/h",{"$f":"D199+D247+D295","v":482.5919430607446},{"$f":"E199+E247+E295","v":482.5919430607446}]
[null,"CW pump work","kW",{"$f":"D203+D251+D299","v":2.1344200449197354E-2},{"$f":"E203+E251+E299","v":2.1344200449197354E-2}]
[null,"Condensate pump work","kW",{"$f":"D207+D255+D303","v":1.6868047676472632E-4},{"$f":"E207+E255+E303","v":1.6868047676472632E-4}]
[null,"vacuum pump work","kW",{"$f":"D182+D231+D279","v":3.5030381359912162E-2},{"$f":"E182+E231+E279","v":3.5030381359912162E-2}]

{"sheet":"Flash Plant Cost","index":29,"n_rows":93,"n_cols":17,"rows_kept":93,"cut":false,"hidden":false,"merged":[[7,12,7,13],[7,14,7,15],[64,2,64,7],[64,8,64,13]]}
[null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,{"$f":"IN!G4","v":"Hydrothermal"},{"$f":"IN!G9","v":"Flash"}]
[null,null,null,null,"Flash-Steam Conversion System Cost"]
[]
[]
[]
[null,null,"Imported information",null,null,null,null,null,null,null,null,"Equipment Cost Calculations"]
[null,null,null,"Default","Revised",null,null,null,null,null,null,null,"Default",null,"Revised"]
[null,"Geothermal Fluid Temperature","C",{"$f":"'Flash Plant Performance'!D11","v":220.93290104160386},{"$f":"'Flash Plant Performance'!E11","v":220.93290104160386},null,null,null,null,null,"Turbine Generator Cost",null,null,{"$f":"D19*(2830*(D18/D19)^0.745+3685*(D18/D19)^0.617)","v":10824597.814212393},null,{"$f":"E19*(2830*(E18/E19)^0.745+3685*(E18/E19)^0.617)","v":10824597.814212393},"curve fits of IPE turbine and generator costs; generator "]
[null,null,"F",{"$f":"D9*1.8+32","v":429.67922187488693},{"$f":"E9*1.8+32","v":429.67922187488693},null,null,null,null,null,null,null,null,null,null,null,"     cost based on total gross power"]
[null,"# of Flash","1 or 2",{"$f":"'Flash Plant Performance'!D18","v":2},{"$f":"'Flash Plant Performance'!E18","v":2},null,null,null,null,null,"Cooling Tower Cost",null,null,{"$f":"7800*D22^0.8","v":1563452.6918817435},null,{"$f":"7800*E22^0.8","v":1563452.6918817435},"curve fit of IPE cooling tower cost data"]
[null,"HP Flash Pressure","psia",{"$f":"OUT!G472","v":119.31619588137661},{"$f":"IF(E11=1,OUT!H466,OUT!H472)","v":119.31619588137661}]
[null,"LP Flash Pressure","psia",{"$f":"OUT!G474","v":27.561592698967388},{"$f":"OUT!H474","v":27.561592698967388},null,null,null,null,null,"Condenser Cost",null,null,{"$f":"IF(D23=\"surface\",M17,M18)","v":2092804.6975849809},null,{"$f":"IF(E23=\"surface\",O17,O18)","v":2092804.6975849809},"Surface condenser costs based upon IPE costs for SS "]
[null,"HP Steam Flow","lb/h",{"$f":"'Flash Plant Performance'!L46","v":431255.56728605967},{"$f":"'Flash Plant Performance'!N46","v":431255.56728605967},null,null,null,null,"lmtd",null,"F",{"$f":"(D25-(D25+D24))/LN(D25/(D25+D24))","v":17.049285960267792},null,{"$f":"(E25-(E25+E24))/LN(E25/(E25+E24))","v":17.049285960267792},null,"   condenser; direct contact costs based upon EPRI "]
[null,null,"cfm",{"$f":"D14*'Flash Plant Performance'!D85/60","v":27151.534488893871},{"$f":"E14*'Flash Plant Performance'!E85/60","v":27151.534488893871},null,null,null,null,"U",null,"btu/h-ft^2-F",{"$f":"D60","v":350},null,{"$f":"E60","v":350},null,"   NGGPP study (brought to 2002 cost using process equipment cost index)"]
[null,"LP Steam Flow","lb/h",{"$f":"'Flash Plant Performance'!L47","v":369519.29204736534},{"$f":"'Flash Plant Performance'!N47","v":369519.29204736534},null,null,null,null,"Area",null,"sqft",{"$f":"D26*1000000/(M14*M15)","v":118329.32521153339},null,{"$f":"E26*1000000/(O14*O15)","v":118329.32521153339},null,"   equipment cost index)"]
[null,null,"cfm",{"$f":"D16*'Flash Plant Performance'!D93/60","v":94670.96845888086},{"$f":"E16*'Flash Plant Performance'!E93/60","v":94670.96845888086},null,null,null,null,"SC condenser cost",null,null,{"$f":"102*M16^0.85","v":2092804.6975849809},null,{"$f":"102*O16^0.85","v":2092804.6975849809}]
[null,"Gross Power","kW",{"$f":"'Flash Plant Performance'!L22","v":43852.542080363346},{"$f":"'Flash Plant Performance'!N22","v":43852.542080363346},null,null,null,null,"DC condenser",null,null,{"$f":"(1.25*D9+1480)*D26","v":1240030.0890483786},null,{"$f":"(1.25*E9+1480)*E26","v":1240030.0890483786}]
[null,"# T-G sets",null,{"$f":"IF('Flash Plant Performance'!L44<1,1,'Flash Plant Performance'!L44)","v":1},{"$f":"IF('Flash Plant Performance'!N44<1,1,'Flash Plant Performance'!N44)","v":1}]
[null,"HP Turbine-Generator","kW",{"$f":"'Flash Plant Performance'!L23","v":26656.02615413666},{"$f":"'Flash Plant Performance'!N23","v":26656.02615413666},null,null,null,null,null,"Pump Costs",null,null,{"$f":"M21+M22","v":926409.02044618223},null,{"$f":"O21+O22","v":926409.02044618223}]
[null,"LP Turbine-Generator","KW",{"$f":"'Flash Plant Performance'!L24","v":17196.51592622669},{"$f":"'Flash Plant Performance'!N24","v":17196.51592622669},null,null,null,null,"Cooling Water",null,null,{"$f":"2.35*1185*D27^0.767","v":870150.43494110717},null,{"$f":"2.35*1185*E27^0.767","v":870150.43494110717}]
[null,"Total Heat Rejection","MMbtu/h",{"$f":"'Flash Plant Performance'!L25/1000000","v":754.20199585576506},{"$f":"'Flash Plant Performance'!N25/1000000","v":754.20199585576506},null,null,null,null,"Condensate",null,null,{"$f":"2.35*1185*D28^0.767","v":56258.585505075054},null,{"$f":"2.35*1185*E28^0.767","v":56258.585505075054}]
[null,"Condenser Type",null,{"$f":"OUT!G508","v":"surface"},{"$f":"OUT!H508","v":"surface"}]
[null,"Cooling Water dT","F",{"$f":"OUT!G511","v":25},{"$f":"OUT!H511","v":25},null,null,null,null,null,"NCG Removal System",null,null,{"$f":"SUM(M25:M28)","v":851938.63030790747},null,{"$f":"SUM(O25:O28)","v":851938.63030790747}]
[null,"Condenser Pinch Point","F",{"$f":"OUT!G513","v":7.5},{"$f":"OUT!H513","v":7.5},null,null,null,null,"Vacuum Pump",null,null,{"$f":"IF(D34<5000,70000*D34^0.34,7400*D34^0.6)+IF(D35<5000,70000*D35^0.34,7400*D35^0.6)+IF(D36<5000,70000*D36^0.34,7400*D36^0.6)","v":375340.86108110048},null,{"$f":"IF(E34<5000,70000*E34^0.34,7400*E34^0.6)+IF(E35<5000,70000*E35^0.34,7400*E35^0.6)+IF(E36<5000,70000*E36^0.34,7400*E36^0.6)","v":375340.86108110048}]
[null,"Condenser Q","MMbtu/hr",{"$f":"'Flash Plant Performance'!L26/1000000","v":706.10067605593531},{"$f":"'Flash Plant Performance'!N26/1000000","v":706.10067605593531},null,null,null,null,"Condensers",null,null,{"$f":"322*((D37)^0.72+(D38)^0.72+(D39)^0.72)","v":266977.71476021205},null,{"$f":"322*((E37)^0.72+(E38)^0.72+(E39)^0.72)","v":266977.71476021205}]
[null,"Cooling Water Pump Power","hp",{"$f":"'Flash Plant Performance'!L27","v":1789.3007723488238},{"$f":"'Flash Plant Performance'!N27","v":1789.3007723488238},null,null,null,null,"pumps",null,null,{"$f":"2.35*1185*((D40)^0.767+(D41)^0.767)","v":107956.87591069115},null,{"$f":"2.35*1185*((E40)^0.767+(E41)^0.767)","v":107956.87591069115}]
[null,"Condensate Pump Power","hp",{"$f":"'Flash Plant Performance'!L33","v":50.345314254261567},{"$f":"'Flash Plant Performance'!N33","v":50.345314254261567},null,null,null,null,"ejectors",null,null,{"$f":"IF(D33=\"V\",0,IF(D33=\"J\",(1*76*D43^-0.45+1*43*D45^-0.63+1*43*D47^-0.63),(1*76*D43^-0.45+1*43*D45^-0.63)))*D32","v":101663.17855590385},null,{"$f":"IF(E33=\"V\",0,IF(E33=\"J\",(1*76*E43^-0.45+1*43*E45^-0.63+1*43*E47^-0.63),(1*76*E43^-0.45+1*43*E45^-0.63)))*E32","v":101663.17855590385}]
[null,"H2S Level","ppm",{"$f":"'Flash Plant Performance'!D23","v":20},{"$f":"'Flash Plant Performance'!E23","v":20},null,null,null,null,null,"H2S Removal System",null,null,{"$f":"(115000*D30^0.58)","v":1457688.2386125475},null,{"$f":"(115000*E30^0.58)","v":1457688.2386125475}]
[null,null,"lb/h",{"$f":"'Flash Plant Performance'!L35","v":79.738289031112572},{"$f":"'Flash Plant Performance'!N35","v":79.738289031112572}]
[null,"NCG Level","ppm",{"$f":"'Flash Plant Performance'!D22","v":2000},{"$f":"'Flash Plant Performance'!E22","v":2000},null,null,null,null,null,"Flash Vessels",null,null,{"$f":"M44+M56","v":391175.48282539553},null,{"$f":"O44+O56","v":391175.48282539553}]
[null,null,"lb/h",{"$f":"'Flash Plant Performance'!L34","v":7973.8289031112563},{"$f":"'Flash Plant Performance'!N34","v":7973.8289031112563},null,null,null,null,"max drop size",null,"micron",{"$f":"D61","v":200},null,{"$f":"E61","v":200}]
[null,"NCG Removal system",null,{"$f":"OUT!G523","v":"Hybrid"},{"$f":"OUT!H523","v":"Hybrid"},null,null,null,null,null,null,"inch",{"$f":"0.00003936996*M32","v":7.8739919999999998E-3},null,{"$f":"0.00003936996*O32","v":7.8739919999999998E-3}]
[null,"Vac Pump- 1st stage","KW",{"$f":"'Flash Plant Performance'!L29","v":0},{"$f":"'Flash Plant Performance'!N29","v":0},null,null,null,null,"HP flash"]
[null,"Vac Pump- 2nd stage","KW",{"$f":"'Flash Plant Performance'!L30","v":0},{"$f":"'Flash Plant Performance'!N30","v":0},null,null,null,null,"P",null,"psia",{"$f":"D12","v":119.31619588137661},null,{"$f":"E12","v":119.31619588137661}]
[null,"Vac Pump- 3rd stage","KW",{"$f":"'Flash Plant Performance'!L31","v":139.6631336873387},{"$f":"'Flash Plant Performance'!N31","v":139.6631336873387},null,null,null,null,"flow",null,"cfm",{"$f":"D15","v":27151.534488893871},null,{"$f":"E15","v":27151.534488893871}]
[null,"A, 1st stage","sq ft",{"$f":"'Flash Plant Performance'!L51","v":7238.1509141313709},{"$f":"'Flash Plant Performance'!N51","v":7238.1509141313709},null,null,null,null,"V,terminal",null,"ft/m",{"$f":"-0.0009414*M$32^2*LN(M35)+0.01096*M$32^2","v":258.33740237014581},null,{"$f":"-0.0009414*O$32^2*LN(O35)+0.01096*O$32^2","v":258.33740237014581}]
[null,"A,2nd stage","sq ft",{"$f":"'Flash Plant Performance'!L52","v":1651.5375336440745},{"$f":"'Flash Plant Performance'!N52","v":1651.5375336440745},null,null,null,null,"A,cross-sect",null,"sq ft",{"$f":"M36/M37","v":105.10105869219493},null,{"$f":"O36/O37","v":105.10105869219493}]
[null,"A, 3rd stage","sq ft",{"$f":"'Flash Plant Performance'!L53","v":66.851016399502399},{"$f":"'Flash Plant Performance'!N53","v":66.851016399502399},null,null,null,null,"# vessels",null,null,{"$f":"ROUNDUP(M38/300,0)","v":1},null,{"$f":"ROUNDUP(O38/300,0)","v":1}]
[null,"ncg condensate pmp","hp",{"$f":"'Flash Plant Performance'!L37","v":0.90185681977816923},{"$f":"'Flash Plant Performance'!N37","v":0.90185681977816923},null,null,null,null,"A",null,"sq ft",{"$f":"M38/M39","v":105.10105869219493},null,{"$f":"O38/O39","v":105.10105869219493}]
[null,"ncg cw water pump","hp",{"$f":"'Flash Plant Performance'!L38","v":114.11760926351756},{"$f":"'Flash Plant Performance'!N38","v":114.11760926351756},null,null,null,null,"D",null,"ft",{"$f":"(M40*4/PI())^0.5","v":11.568008649738895},null,{"$f":"(O40*4/PI())^0.5","v":11.568008649738895}]
[null,"ncg vent flow, 1st","lb/h",{"$f":"'Flash Plant Performance'!L14/'Flash Plant Performance'!D68*'Flash Plant Performance'!D165","v":26596.972001232283},{"$f":"'Flash Plant Performance'!N14/'Flash Plant Performance'!E68*'Flash Plant Performance'!E165","v":26596.972001232283},null,null,null,null,"H",null,"ft",{"$f":"M41*3","v":34.704025949216685},null,{"$f":"O41*3","v":34.704025949216685}]
[null,"Pr,1st",null,{"$f":"1/'Flash Plant Performance'!D171","v":115.2204853250058},{"$f":"1/'Flash Plant Performance'!E171","v":115.2204853250058},null,null,null,null,"volume",null,"gal",{"$f":"M40*M42*7.4805","v":27284.599128651782},null,{"$f":"O40*O42*7.4805","v":27284.599128651782}]
[null,"ncg vent flow, 2nd","lb/h",{"$f":"'Flash Plant Performance'!L14/'Flash Plant Performance'!D68*'Flash Plant Performance'!D214","v":9741.4616798667266},{"$f":"'Flash Plant Performance'!N14/'Flash Plant Performance'!E68*'Flash Plant Performance'!E214","v":9741.4616798667266},null,null,null,null,"total cost - HP flash",null,null,{"$f":"M39*IF(M35<75,166.5*M43^0.625,110*M43^0.68)","v":114239.59053307142},null,{"$f":"O39*IF(O35<75,166.5*O43^0.625,110*O43^0.68)","v":114239.59053307142}]
[null,"Pr,2nd",null,{"$f":"1/'Flash Plant Performance'!D220","v":47.586141102600607},{"$f":"1/'Flash Plant Performance'!E220","v":47.586141102600607}]
[null,"ncg vent flow, 3rd","lb/h",{"$f":"'Flash Plant Performance'!L14/'Flash Plant Performance'!D68*'Flash Plant Performance'!D262","v":8527.6882494903657},{"$f":"'Flash Plant Performance'!N14/'Flash Plant Performance'!E68*'Flash Plant Performance'!E262","v":8527.6882494903657},null,null,null,null,"LP flash"]
[null,"Pr,3rd",null,{"$f":"1/'Flash Plant Performance'!D268","v":19.653109589403662},{"$f":"1/'Flash Plant Performance'!E268","v":19.653109589403662},null,null,null,null,"P",null,"psia",{"$f":"D13","v":27.561592698967388},null,{"$f":"E13","v":27.561592698967388}]
[null,"Year of Estimate",null,{"$f":"IN!H16","v":2019},{"$f":"IN!I16","v":2019},null,null,null,null,"flow",null,"cfm",{"$f":"D17","v":94670.96845888086},null,{"$f":"E17","v":94670.96845888086}]
[null,"Net Plant Power","kW",{"$f":"'Flash Plant Performance'!L21","v":41602.682369441398},{"$f":"'Flash Plant Performance'!N21","v":41602.682369441398},null,null,null,null,"V,terminal",null,"ft/m",{"$f":"IF(D11=1,0,-0.0009414*M$32^2*LN(M47)+0.01096*M$32^2)","v":313.51676667361107},null,{"$f":"IF(E11=1,0,-0.0009414*O$32^2*LN(O47)+0.01096*O$32^2)","v":313.51676667361107}]
[null,"Tax",null,{"$f":"OUT!G562","v":0.05},{"$f":"OUT!H562","v":0.05},null,null,null,null,"A,cross-sect",null,"sq ft",{"$f":"IF(D11=1,0,M48/M49)","v":301.96461089890852},null,{"$f":"IF(E11=1,0,O48/O49)","v":301.96461089890852}]
[null,"Freight",null,{"$f":"OUT!G563","v":0.05},{"$f":"OUT!H563","v":0.05},null,null,null,null,"# vessels",null,null,{"$f":"ROUNDUP(M50/300,0)","v":2},null,{"$f":"ROUNDUP(O50/300,0)","v":2}]
[null,"Steel cost index",null,{"$f":"'Tables (up)'!F65","v":1.9470000000000001},{"$f":"'Tables (up)'!F66","v":1.9470000000000001},null,null,null,null,"A",null,"sq ft",{"$f":"IF(D11=1,0,M50/M51)","v":150.98230544945426},null,{"$f":"IF(E11=1,0,O50/O51)","v":150.98230544945426}]
[null,"Labor cost index",null,{"$f":"'Tables (up)'!D65","v":1.6759999999999999},{"$f":"'Tables (up)'!D66","v":1.6759999999999999},null,null,null,null,"D",null,"ft",{"$f":"(M52*4/PI())^0.5","v":13.864942908412152},null,{"$f":"(O52*4/PI())^0.5","v":13.864942908412152}]
[null,"Process equipment cost index",null,{"$f":"'Tables (up)'!L65","v":1.794},{"$f":"'Tables (up)'!L66","v":1.794},null,null,null,null,"H",null,"ft",{"$f":"M53*3","v":41.594828725236454},null,{"$f":"O53*3","v":41.594828725236454}]
[null,"Turbine-Generator cost index",null,{"$f":"'Tables (up)'!I65","v":1.4079999999999999},{"$f":"'Tables (up)'!I66","v":1.4079999999999999},null,null,null,null,"volume",null,"gal",{"$f":"M52*M54*7.4805","v":46978.161896689016},null,{"$f":"O52*O54*7.4805","v":46978.161896689016}]
[null,"Condenser cost index",null,{"$f":"'Tables (up)'!J65","v":1.7969999999999999},{"$f":"'Tables (up)'!J66","v":1.7969999999999999},null,null,null,null,"total cost - LP flash",null,null,{"$f":"IF(D11=1,0,M51*IF(M47<75,166.5*M55^0.625,110*M55^0.68))","v":276935.8922923241},null,{"$f":"IF(E11=1,0,O51*IF(O47<75,166.5*O55^0.625,110*O55^0.68))","v":276935.8922923241}]
[null,"Pump cost index",null,{"$f":"'Tables (up)'!K65","v":1.5529999999999999},{"$f":"'Tables (up)'!K66","v":1.5529999999999999}]
[null," Direct Installation Multiplier Used",null,{"$f":"OUT!G565","v":2.7377478194515703},{"$f":"OUT!H565","v":2.7377478194515703}]
[null,"Indirect Plant Cost",null,{"$f":"OUT!G567","v":0.12},{"$f":"OUT!H567","v":0.12}]
[null,"Condenser U","btu/h-sqft-F",{"$f":"OUT!G552","v":350},{"$f":"OUT!H552","v":350}]
[null,"Maximum drop size in flasher","micron",{"$f":"OUT!G553","v":200},{"$f":"OUT!H553","v":200}]
[]
[]
[null,null,null,null,"Plant Cost Calculations"]
[null,null,"Default",null,null,null,null,null,"Revised"]
[null,"Component","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW","reference yr","ref equip cost","Escalatn (PPI)","Equipment Cost","User Adjust","$ per kW"]
[null,"Turbine Generator Cost",2002,{"$f":"N9","v":10824597.814212393},{"$f":"D55","v":1.4079999999999999},{"$f":"D67*E67*G67","v":15241033.722411048},{"$f":"OUT!A554","v":1},{"$f":"F67/D$49","v":366.34738085076242},2002,{"$f":"P9","v":10824597.814212393},{"$f":"E55","v":1.4079999999999999},{"$f":"J67*K67*M67","v":15241033.722411048},{"$f":"OUT!B554","v":1},{"$f":"L67/E$49","v":366.34738085076242}]
[null,"Flash Vessels",2002,{"$f":"N31","v":391175.48282539553},{"$f":"D54","v":1.794},{"$f":"D68*E68*G68","v":701768.81618875964},{"$f":"OUT!A555","v":1},{"$f":"F68/D$49","v":16.868355024728718},2002,{"$f":"P31","v":391175.48282539553},{"$f":"E54","v":1.794},701768.81618875964,{"$f":"OUT!B555","v":1},16.868355024728718]
[null,"Cooling Tower Cost",2002,{"$f":"N11","v":1563452.6918817435},{"$f":"D54","v":1.794},2804834.1292358479,{"$f":"OUT!A556","v":1},67.419550122472273,2002,{"$f":"P11","v":1563452.6918817435},{"$f":"E54","v":1.794},2804834.1292358479,{"$f":"OUT!B556","v":1},67.419550122472273]
[null,"Condenser Cost",2002,{"$f":"N13","v":2092804.6975849809},{"$f":"D56","v":1.7969999999999999},3760770.0415602103,{"$f":"OUT!A557","v":1},90.397297178189291,2002,{"$f":"P13","v":2092804.6975849809},{"$f":"E56","v":1.7969999999999999},3760770.0415602103,{"$f":"OUT!B557","v":1},90.397297178189291]
[null,"Pump Costs",2002,{"$f":"N20","v":926409.02044618223},{"$f":"D57","v":1.5529999999999999},1438713.2087529209,{"$f":"OUT!A558","v":1},34.582222270593427,2002,{"$f":"P20","v":926409.02044618223},{"$f":"E57","v":1.5529999999999999},1438713.2087529209,{"$f":"OUT!B558","v":1},34.582222270593427]
[null,"NCG Removal System",2002,{"$f":"N24","v":851938.63030790747},{"$f":"D54","v":1.794},1528377.9027723861,{"$f":"OUT!A559","v":1},36.737484597748733,2002,{"$f":"P24","v":851938.63030790747},{"$f":"E54","v":1.794},1528377.9027723861,{"$f":"OUT!B559","v":1},36.737484597748733]
[null,"H2S Removal System",2002,{"$f":"N29","v":1457688.2386125475},{"$f":"D54","v":1.794},2615092.7000709102,{"$f":"OUT!A560","v":1},62.858752155649121,2002,{"$f":"P29","v":1457688.2386125475},{"$f":"E54","v":1.794},2615092.7000709102,{"$f":"OUT!B560","v":1},62.858752155649121]
[]
[null,"Total Equipment Dollars",null,{"$f":"SUM(D67:D73)","v":18108066.575871147},{"$f":"F75/D75","v":1.5512749747906587},{"$f":"SUM(F67:F73)","v":28090590.520992082},null,{"$f":"SUM(H67:H73)","v":675.21104220014388},null,{"$f":"SUM(J67:J73)","v":18108066.575871147},{"$f":"L75/J75","v":1.5512749747906587},{"$f":"SUM(L67:L73)","v":28090590.520992082},null,{"$f":"SUM(N67:N73)","v":675.21104220014388}]
[]
[null,"Construction Costs",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost",null,"IPE Ref Yr Multipliers",null,"Corrected  Multipliers",null,"Total Cost"]
[null,"Total Material Cost Multiplier",null,{"$f":" 8.65*D9^-0.297","v":1.7408877530128719},{"$f":"D54","v":1.794},{"$f":"1+(D78-1)*E78/E75","v":1.8568130412111228},null,{"$f":"F$75*F78","v":52158974.814699642},null,{"$f":" 8.65*E9^-0.297","v":1.7408877530128719},{"$f":"E54","v":1.794},{"$f":"1+(J78-1)*K78/K75","v":1.8568130412111228},null,{"$f":"L$75*L78","v":52158974.814699642},"comment: multiplier applied to main equipment items to get total material cost"]
[null,"Pipe and Steel",null,{"$f":" 374.65*D9^-1.327","v":0.29026334276284194},{"$f":"D52","v":1.9470000000000001},{"$f":"D79*E79/E75","v":0.36430854461216206},null,{"$f":"F$75*F79","v":10233642.149998819},null,{"$f":" 374.65*E9^-1.327","v":0.29026334276284194},{"$f":"E52","v":1.9470000000000001},{"$f":"J79*K79/K75","v":0.36430854461216206},null,{"$f":"L$75*L79","v":10233642.149998819},"comment: this is included in the multiplier in Row 76"]
[null,"Other",null,{"$f":"D78-D79-1","v":0.45062441025002986},{"$f":"D54","v":1.794},{"$f":"D80*E80/E75","v":0.52113274894906902},null,{"$f":"F$75*F80","v":14638926.657807264},null,{"$f":"J78-J79-1","v":0.45062441025002986},{"$f":"E54","v":1.794},{"$f":"J80*K80/K75","v":0.52113274894906902},null,{"$f":"L$75*L80","v":14638926.657807264},"comment: this is included in the multiplier in Row 76"]
[null,"Labor Cost Multiplier",null,{"$f":" (42.65*D9^-0.923)*(1+0.45)","v":0.42416486628310507},{"$f":"D53","v":1.6759999999999999},{"$f":"D81*E81/E75","v":0.45826840981974754},null,{"$f":"F$75*F81","v":12873030.248952715},null,{"$f":" (42.65*E9^-0.923)*(1+0.45)","v":0.42416486628310507},{"$f":"E53","v":1.6759999999999999},{"$f":"J81*K81/K75","v":0.45826840981974754},null,{"$f":"L$75*L81","v":12873030.248952715},"comment: multiplier applied to total material cost to get labor cost "]
[null,"Construct'n Mat'ls, Rentals, etc",null,{"$f":"16.177*D9^-0.827","v":0.18629218589596933},{"$f":"D54","v":1.794},{"$f":"D82*E82/E75","v":0.21544096754507994},null,{"$f":"F$75*F82","v":6051864.0007551853},null,{"$f":"16.177*E9^-0.827","v":0.18629218589596933},{"$f":"E54","v":1.794},{"$f":"J82*K82/K75","v":0.21544096754507994},null,{"$f":"L$75*L82","v":6051864.0007551853},"comment: applied to total material cost"]
[null,"direct Multiplier in 2002",null,{"$f":"D78+D81+D82","v":2.3513448051919461},null,{"$f":"F78+F81+F82","v":2.5305224185759503},null,null,null,{"$f":"J78+J81+J82","v":2.3513448051919461},null,{"$f":"L78+L81+L82","v":2.5305224185759503}]
[null,"Tax",null,{"$f":"(D78+D82)*D50","v":9.6358996945442074E-2},null,{"$f":"(F78+F82)*D50","v":0.10361270043781015},null,{"$f":"F$75*F84","v":2910541.940772742},null,{"$f":"(J78+J82)*E50","v":9.6358996945442074E-2},null,{"$f":"(L78+L82)*E50","v":0.10361270043781015},null,{"$f":"L$75*L84","v":2910541.940772742}]
[null,"Freight",null,{"$f":"(D78+D82)*D51","v":9.6358996945442074E-2},null,{"$f":"(F78+F82)*D51","v":0.10361270043781015},null,{"$f":"F$75*F85","v":2910541.940772742},null,{"$f":"(J78+J82)*E51","v":9.6358996945442074E-2},null,{"$f":"(L78+L82)*E51","v":0.10361270043781015},null,{"$f":"L$75*L85","v":2910541.940772742}]
[null,"direct multiplier",null,{"$f":"SUM(D83:D85)","v":2.5440627990828304},null,{"$f":"SUM(F83:F85)","v":2.7377478194515703},null,{"$f":"SUM(H81:H85)+H78","v":76904952.945953026},null,{"$f":"SUM(J83:J85)","v":2.5440627990828304},null,{"$f":"SUM(L83:L85)","v":2.7377478194515703},null,{"$f":"SUM(N81:N85)+N78","v":76904952.945953026}]
[]
[null,"Installation Multiplier",null,null,null,{"$f":"D58","v":2.7377478194515703},null,null,null,null,null,{"$f":"E58","v":2.7377478194515703}]
[null,"Direct Plant Construction Cost",null,null,null,{"$f":"F75*F88","v":76904952.945953026},null,null,null,null,null,{"$f":"L75*L88","v":76904952.945953026}]
[null,"Indirect Costs",null,null,null,{"$f":"F89*D59","v":9228594.3535143621},null,null,null,null,null,{"$f":"L89*E59","v":9228594.3535143621}]
[null,"Total Plant Cost",null,null,null,{"$f":"F89+F90","v":86133547.299467385},null,null,null,null,null,{"$f":"L89+L90","v":86133547.299467385}]
[null,"Installation Multiplier",null,null,null,{"$f":"F91/F75","v":3.0662775577857588},null,null,null,null,null,{"$f":"L91/L75","v":3.0662775577857588}]
[null,"Plant Cost","$/kW",null,null,{"$f":"F91/D49","v":2070.3844654674344},null,null,"$/kW",null,null,{"$f":"L91/E49","v":2070.3844654674344}]

{"sheet":"DrwDwn Summary","index":30,"n_rows":101,"n_cols":17,"rows_kept":101,"cut":false,"hidden":false,"merged":[]}
[null,"THIS WORKSHEET SUMMARIZES THE EFFECT OF TEMPERATURE DECLINE ON POWER PRODUCTION AND RESERVOIR REPLACEMENT COSTS"]
[null,null,"Well Field Replacement Cost (if necessary)",null,null,null,null,null,"Thermal Decline Defined by:","Annual Decline Rate",null,null,"Default","Revised"]
[null,null,null,"Default (K$)","Revised (K$)",null,null,null,"Conversion System:",{"$f":"IN!G9","v":"Flash"},null,"life",{"$f":"OUT!G10","v":30},{"$f":"OUT!H10","v":30}]
[null,null,"Binary",{"$f":"OUT!G311/1000","v":48806.941814256999},{"$f":"OUT!H311/1000","v":48806.941814256999}]
[null,null,"Flash",{"$f":"OUT!G311/1000","v":48806.941814256999},{"$f":"OUT!H311/1000","v":48806.941814256999}]
[null,null,null,{"$f":"SUM(D9:D50)","v":0}]
[null,"DEFAULT SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",D5,D4)","v":48806.941814256999},"replacement cost"]
[null,"Year","Binary Avg Pwr -Decline Rate","sum of reservoirs replaced","Flash Avg Pwr - Decline Rate","sum of reservoirs replaced",null,null,null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[null,0,{"$f":"('Reservoir Binary'!E63)","v":32.95677063597892},null,{"$f":"('Reservoir Flash'!E63)","v":40.000000000000078},null,null,null,null,{"$f":"IF($J$3=\"Flash\",E9,IF($J$2=\"Annual Decline Rate\",C9))","v":40.000000000000078},null,{"$f":"'Reservoir Binary'!E63","v":32.95677063597892},{"$f":"'Reservoir Flash'!E63","v":40.000000000000078},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E63,'Reservoir Binary'!E63)","v":40.000000000000078},null,null,0]
[null,{"$f":"IF(M$3<B9+1,M$3,0.5)","v":0.5},{"$f":"IF(M$3=B10,'Reservoir Binary'!E63,AVERAGE('Reservoir Binary'!E63:E74))","v":32.772881503985261},{"$f":"SUM('Reservoir Binary'!I63:I74)","v":0},{"$f":"IF(M$3=B10, 'Reservoir Flash'!E63,AVERAGE('Reservoir Flash'!E63:E74))","v":39.793115830928052},{"$f":"SUM('Reservoir Flash'!I63:I74)","v":0},null,null,null,{"$f":"IF($J$3=\"Flash\",E10,IF($J$2=\"Annual Decline Rate\",C10))","v":39.793115830928052},{"$f":"IF($J$3=\"Flash\",F10,IF($J$2=\"Annual Decline Rate\",D10))*K$7","v":0},{"$f":"'Reservoir Binary'!E75","v":32.555072995947441},{"$f":"'Reservoir Flash'!E75","v":39.548117134518229},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E75,'Reservoir Binary'!E75)","v":39.548117134518229},null,null,1]
[null,{"$f":"IF(M$3<B10+1,M$3,B10+1)","v":1.5},{"$f":"IF(M$3=B11,'Reservoir Binary'!E75,AVERAGE('Reservoir Binary'!E75:E86))","v":32.369977621004047},{"$f":"SUM('Reservoir Binary'!I75:I86)","v":0},{"$f":"IF(M3=B11, 'Reservoir Flash'!E75,AVERAGE('Reservoir Flash'!E75:E86))","v":39.339991926689336},{"$f":"SUM('Reservoir Flash'!I75:I86)","v":0},null,null,null,{"$f":"IF($J$3=\"Flash\",E11,IF($J$2=\"Annual Decline Rate\",C11))","v":39.339991926689336},{"$f":"IF($J$3=\"Flash\",F11,IF($J$2=\"Annual Decline Rate\",D11))*K$7","v":0},{"$f":"'Reservoir Binary'!E87","v":32.150774111278963},{"$f":"'Reservoir Flash'!E87","v":39.093558753562959},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E87,'Reservoir Binary'!E87)","v":39.093558753562959},null,null,2]
[null,2.5,{"$f":"IF(M$3=B12,'Reservoir Binary'!E87,AVERAGE('Reservoir Binary'!E87:E98))","v":31.964549576752649},{"$f":"SUM('Reservoir Binary'!I87:I98)","v":0},{"$f":"IF(M3=B12, 'Reservoir Flash'!E87,AVERAGE('Reservoir Flash'!E87:E98))","v":38.884273749964798},{"$f":"SUM('Reservoir Flash'!I87:I98)","v":0},null,null,null,38.884273749964798,0,{"$f":"'Reservoir Binary'!E99","v":31.74404156456729},{"$f":"'Reservoir Flash'!E99","v":38.636501488217576},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E99,'Reservoir Binary'!E99)","v":38.636501488217576},null,null,3]
[null,3.5,{"$f":"IF(M$3=B13,'Reservoir Binary'!E99,AVERAGE('Reservoir Binary'!E99:E110))","v":31.556763439140472},{"$f":"SUM('Reservoir Binary'!I99:I110)","v":0},{"$f":"IF(M3=B13, 'Reservoir Flash'!E99,AVERAGE('Reservoir Flash'!E99:E110))","v":38.426136348614683},{"$f":"SUM('Reservoir Flash'!I99:I110)","v":0},null,null,null,38.426136348614683,0,{"$f":"'Reservoir Binary'!E111","v":31.335039641759295},{"$f":"'Reservoir Flash'!E111","v":38.17711852352614},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E111,'Reservoir Binary'!E111)","v":38.17711852352614},null,null,4]
[null,4.5,{"$f":"IF(M$3=B14,'Reservoir Binary'!E111,AVERAGE('Reservoir Binary'!E111:E122))","v":31.146781999920861},{"$f":"SUM('Reservoir Binary'!I111:I122)","v":0},{"$f":"IF(M3=B14, 'Reservoir Flash'!E111,AVERAGE('Reservoir Flash'!E111:E122))","v":37.965751345325977},{"$f":"SUM('Reservoir Flash'!I111:I122)","v":0},null,null,null,37.965751345325977,0,{"$f":"'Reservoir Binary'!E123","v":30.923929376717325},{"$f":"'Reservoir Flash'!E123","v":37.715579643878002},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E123,'Reservoir Binary'!E123)","v":37.715579643878002},null,null,5]
[null,5.5,{"$f":"IF(M$3=B15,'Reservoir Binary'!E123,AVERAGE('Reservoir Binary'!E123:E134))","v":30.73476481889141},{"$f":"SUM('Reservoir Binary'!I123:I134)","v":0},{"$f":"IF(M3=B15, 'Reservoir Flash'!E123,AVERAGE('Reservoir Flash'!E123:E134))","v":37.503286982644333},{"$f":"SUM('Reservoir Flash'!I123:I134)","v":0},null,null,null,37.503286982644333,0,{"$f":"'Reservoir Binary'!E135","v":30.510868594999096},{"$f":"'Reservoir Flash'!E135","v":37.25205127763072},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E135,'Reservoir Binary'!E135)","v":37.25205127763072},null,null,6]
[null,6.5,{"$f":"IF(M$3=B16,'Reservoir Binary'!E135,AVERAGE('Reservoir Binary'!E135:E146))","v":30.320868267331971},{"$f":"SUM('Reservoir Binary'!I135:I146)","v":0},{"$f":"IF(M3=B16, 'Reservoir Flash'!E135,AVERAGE('Reservoir Flash'!E135:E146))","v":37.038908167264005},{"$f":"SUM('Reservoir Flash'!I135:I146)","v":0},null,null,null,37.038908167264005,0,{"$f":"'Reservoir Binary'!E147","v":30.096011956899261},{"$f":"'Reservoir Flash'!E147","v":36.786696541013619},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E147,'Reservoir Binary'!E147)","v":36.786696541013619},null,null,7]
[null,7.5,{"$f":"IF(M$3=B17,'Reservoir Binary'!E147,AVERAGE('Reservoir Binary'!E147:E158))","v":29.905245570722006},{"$f":"SUM('Reservoir Binary'!I147:I158)","v":0},{"$f":"IF(M3=B17, 'Reservoir Flash'!E147,AVERAGE('Reservoir Flash'!E147:E158))","v":36.572776513617242},{"$f":"SUM('Reservoir Flash'!I147:I158)","v":0},null,null,null,36.572776513617242,0,{"$f":"'Reservoir Binary'!E159","v":29.67951099979058},{"$f":"'Reservoir Flash'!E159","v":36.319675281352993},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E159,'Reservoir Binary'!E159)","v":36.319675281352993},null,null,8]
[null,8.5,{"$f":"IF(M$3=B18,'Reservoir Binary'!E159,AVERAGE('Reservoir Binary'!E159:E170))","v":29.488046850775927},{"$f":"SUM('Reservoir Binary'!I159:I170)","v":0},{"$f":"IF(M3=B18, 'Reservoir Flash'!E159,AVERAGE('Reservoir Flash'!E159:E170))","v":36.105050386801956},{"$f":"SUM('Reservoir Flash'!I159:I170)","v":0},null,null,null,36.105050386801956,0,{"$f":"'Reservoir Binary'!E171","v":29.261514179804646},{"$f":"'Reservoir Flash'!E171","v":35.851144119655288},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E171,'Reservoir Binary'!E171)","v":35.851144119655288},null,null,9]
[null,9.5,{"$f":"IF(M$3=B19,'Reservoir Binary'!E171,AVERAGE('Reservoir Binary'!E171:E182))","v":29.06941916683267},{"$f":"SUM('Reservoir Binary'!I171:I182)","v":0},{"$f":"IF(M3=B19, 'Reservoir Flash'!E171,AVERAGE('Reservoir Flash'!E171:E182))","v":35.635884944884332},{"$f":"SUM('Reservoir Flash'!I171:I182)","v":0},null,null,null,35.635884944884332,0,{"$f":"'Reservoir Binary'!E183","v":28.84216691288287},{"$f":"'Reservoir Flash'!E183","v":35.381256492583255},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E183,'Reservoir Binary'!E183)","v":35.381256492583255},null,null,10]
[null,10.5,{"$f":"IF(M$3=B20,'Reservoir Binary'!E183,AVERAGE('Reservoir Binary'!E183:E194))","v":28.649506556631945},{"$f":"SUM('Reservoir Binary'!I183:I194)","v":0},{"$f":"IF(M3=B20, 'Reservoir Flash'!E183,AVERAGE('Reservoir Flash'!E183:E194))","v":35.165432180608498},{"$f":"SUM('Reservoir Flash'!I183:I194)","v":0},null,null,null,35.165432180608498,0,{"$f":"'Reservoir Binary'!E195","v":28.42161161523336},{"$f":"'Reservoir Flash'!E195","v":34.910162693856584},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E195,'Reservoir Binary'!E195)","v":34.910162693856584},null,null,11]
[null,11.5,{"$f":"IF(M$3=B21,'Reservoir Binary'!E195,AVERAGE('Reservoir Binary'!E195:E206))","v":28.228450076508022},{"$f":"SUM('Reservoir Binary'!I195:I206)","v":0},{"$f":"IF(M3=B21, 'Reservoir Flash'!E195,AVERAGE('Reservoir Flash'!E195:E206))","v":34.693840962544101},{"$f":"SUM('Reservoir Flash'!I195:I206)","v":0},null,null,null,34.693840962544101,0,{"$f":"'Reservoir Binary'!E207","v":27.999987743219528},{"$f":"'Reservoir Flash'!E207","v":34.438009915105447},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E207,'Reservoir Binary'!E207)","v":34.438009915105447},null,null,12]
[null,12.5,{"$f":"IF(M$3=B22,'Reservoir Binary'!E207,AVERAGE('Reservoir Binary'!E207:E218))","v":27.806387841029522},{"$f":"SUM('Reservoir Binary'!I207:I218)","v":0},{"$f":"IF(M3=B22, 'Reservoir Flash'!E207,AVERAGE('Reservoir Flash'!E207:E218))","v":34.221257075699704},{"$f":"SUM('Reservoir Flash'!I207:I218)","v":0},null,null,null,34.221257075699704,0,{"$f":"'Reservoir Binary'!E219","v":27.577431832709884},{"$f":"'Reservoir Flash'!E219","v":33.964942286204305},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E219,'Reservoir Binary'!E219)","v":33.964942286204305},null,null,13]
[null,13.5,{"$f":"IF(M$3=B23,'Reservoir Binary'!E219,AVERAGE('Reservoir Binary'!E219:E230))","v":27.383455062110542},{"$f":"SUM('Reservoir Binary'!I219:I230)","v":0},{"$f":"IF(M3=B23, 'Reservoir Flash'!E219,AVERAGE('Reservoir Flash'!E219:E230))","v":33.747823261627836},{"$f":"SUM('Reservoir Flash'!I219:I230)","v":0},null,null,null,33.747823261627836,0,{"$f":"'Reservoir Binary'!E231","v":27.154077537911736},{"$f":"'Reservoir Flash'!E231","v":33.491100915111112},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E231,'Reservoir Binary'!E231)","v":33.491100915111112},null,null,14]
[null,14.5,{"$f":"IF(M$3=B24,'Reservoir Binary'!E231,AVERAGE('Reservoir Binary'!E231:E242))","v":26.959784087617791},{"$f":"SUM('Reservoir Binary'!I231:I242)","v":0},{"$f":"IF(M3=B24, 'Reservoir Flash'!E231,AVERAGE('Reservoir Flash'!E231:E242))","v":33.273679258045085},{"$f":"SUM('Reservoir Flash'!I231:I242)","v":0},null,null,null,33.273679258045085,0,{"$f":"'Reservoir Binary'!E243","v":26.730055669714343},{"$f":"'Reservoir Flash'!E243","v":33.016623927232587},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E243,'Reservoir Binary'!E243)","v":33.016623927232587},null,null,15]
[null,15.5,{"$f":"IF(M$3=B25,'Reservoir Binary'!E243,AVERAGE('Reservoir Binary'!E243:E254))","v":26.535504439495238},{"$f":"SUM('Reservoir Binary'!I243:I254)","v":0},{"$f":"IF(M3=B25, 'Reservoir Flash'!E243,AVERAGE('Reservoir Flash'!E243:E254))","v":32.798961837988955},{"$f":"SUM('Reservoir Flash'!I243:I254)","v":0},null,null,null,32.798961837988955,0,{"$f":"'Reservoir Binary'!E255","v":26.305494233559465},{"$f":"'Reservoir Flash'!E255","v":32.541646504338189},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E255,'Reservoir Binary'!E255)","v":32.541646504338189},null,null,16]
[null,16.5,{"$f":"IF(M$3=B26,'Reservoir Binary'!E255,AVERAGE('Reservoir Binary'!E255:E266))","v":26.110742851426973},{"$f":"SUM('Reservoir Binary'!I255:I266)","v":0},{"$f":"IF(M3=B26, 'Reservoir Flash'!E255,AVERAGE('Reservoir Flash'!E255:E266))","v":32.323804848531516},{"$f":"SUM('Reservoir Flash'!I255:I266)","v":0},null,null,null,32.323804848531516,0,{"$f":"'Reservoir Binary'!E267","v":25.880518466861208},{"$f":"'Reservoir Flash'!E267","v":32.066300923040103},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E267,'Reservoir Binary'!E267)","v":32.066300923040103},null,null,17]
[null,17.5,{"$f":"IF(M$3=B27,'Reservoir Binary'!E267,AVERAGE('Reservoir Binary'!E267:E278))","v":25.685623306056019},{"$f":"SUM('Reservoir Binary'!I267:I278)","v":0},{"$f":"IF(M3=B27, 'Reservoir Flash'!E267,AVERAGE('Reservoir Flash'!E267:E278))","v":31.848339249067383},{"$f":"SUM('Reservoir Flash'!I267:I278)","v":0},null,null,null,31.848339249067383,0,{"$f":"'Reservoir Binary'!E279","v":25.455250875991275},{"$f":"'Reservoir Flash'!E279","v":31.590716592857163},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E279,'Reservoir Binary'!E279)","v":31.590716592857163},null,null,18]
[null,18.5,{"$f":"IF(M$3=B28,'Reservoir Binary'!E279,AVERAGE('Reservoir Binary'!E279:E290))","v":25.260267071777452},{"$f":"SUM('Reservoir Binary'!I279:I290)","v":0},{"$f":"IF(M3=B28, 'Reservoir Flash'!E279,AVERAGE('Reservoir Flash'!E279:E290))","v":31.372693149192937},{"$f":"SUM('Reservoir Flash'!I279:I290)","v":0},null,null,null,31.372693149192937,0,{"$f":"'Reservoir Binary'!E291","v":25.02981127284669},{"$f":"'Reservoir Flash'!E291","v":31.115020093878705},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E291,'Reservoir Binary'!E291)","v":31.115020093878705},null,null,19]
[null,19.5,{"$f":"IF(M$3=B29,'Reservoir Binary'!E291,AVERAGE('Reservoir Binary'!E291:E302))","v":24.83479273911993},{"$f":"SUM('Reservoir Binary'!I291:I302)","v":0},{"$f":"IF(M3=B29, 'Reservoir Flash'!E291,AVERAGE('Reservoir Flash'!E291:E302))","v":30.896991846191593},{"$f":"SUM('Reservoir Flash'!I291:I302)","v":0},null,null,null,30.896991846191593,0,{"$f":"'Reservoir Binary'!E303","v":24.604316811014968},{"$f":"'Reservoir Flash'!E303","v":30.639335214041324},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E303,'Reservoir Binary'!E303)","v":30.639335214041324},null,null,20]
[null,20.5,{"$f":"IF(M$3=B30,'Reservoir Binary'!E303,AVERAGE('Reservoir Binary'!E303:E314))","v":24.409316256730801},{"$f":"SUM('Reservoir Binary'!I303:I314)","v":0},{"$f":"IF(M3=B30, 'Reservoir Flash'!E303,AVERAGE('Reservoir Flash'!E303:E314))","v":30.421357862138681},{"$f":"SUM('Reservoir Flash'!I303:I314)","v":0},null,null,null,30.421357862138681,0,{"$f":"'Reservoir Binary'!E315","v":24.178882021548599},{"$f":"'Reservoir Flash'!E315","v":30.163782986032793},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E315,'Reservoir Binary'!E315)","v":30.163782986032793},null,null,21]
[null,21.5,{"$f":"IF(M$3=B31,'Reservoir Binary'!E315,AVERAGE('Reservoir Binary'!E315:E326))","v":23.983950966977897},{"$f":"SUM('Reservoir Binary'!I315:I326)","v":0},{"$f":"IF(M3=B31, 'Reservoir Flash'!E315,AVERAGE('Reservoir Flash'!E315:E326))","v":29.945910980638619},{"$f":"SUM('Reservoir Flash'!I315:I326)","v":0},null,null,null,29.945910980638619,0,{"$f":"'Reservoir Binary'!E327","v":23.753618848364049},{"$f":"'Reservoir Flash'!E327","v":29.688481723833899},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E327,'Reservoir Binary'!E327)","v":29.688481723833899},null,null,22]
[null,22.5,{"$f":"IF(M$3=B32,'Reservoir Binary'!E327,AVERAGE('Reservoir Binary'!E327:E338))","v":23.558807641178948},{"$f":"SUM('Reservoir Binary'!I327:I338)","v":0},{"$f":"IF(M3=B32, 'Reservoir Flash'!E327,AVERAGE('Reservoir Flash'!E327:E338))","v":29.470768283205132},{"$f":"SUM('Reservoir Flash'!I327:I338)","v":0},null,null,null,29.470768283205132,0,{"$f":"'Reservoir Binary'!E339","v":23.328636683273448},{"$f":"'Reservoir Flash'!E339","v":29.213547058909477},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E339,'Reservoir Binary'!E339)","v":29.213547058909477},null,null,23]
[null,23.5,{"$f":"IF(M$3=B33,'Reservoir Binary'!E339,AVERAGE('Reservoir Binary'!E339:E350))","v":23.133994514470363},{"$f":"SUM('Reservoir Binary'!I339:I350)","v":0},{"$f":"IF(M3=B33, 'Reservoir Flash'!E339,AVERAGE('Reservoir Flash'!E339:E350))","v":28.996044185294888},{"$f":"SUM('Reservoir Flash'!I339:I350)","v":0},null,null,null,28.996044185294888,0,{"$f":"'Reservoir Binary'!E351","v":22.90404240066222},{"$f":"'Reservoir Flash'!E351","v":28.739091976058184},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E351,'Reservoir Binary'!E351)","v":28.739091976058184},null,null,24]
[null,24.5,{"$f":"IF(M$3=B34,'Reservoir Binary'!E351,AVERAGE('Reservoir Binary'!E351:E362))","v":22.709617320324721},{"$f":"SUM('Reservoir Binary'!I351:I362)","v":0},{"$f":"IF(M3=B34, 'Reservoir Flash'!E351,AVERAGE('Reservoir Flash'!E351:E362))","v":28.521850472003489},{"$f":"SUM('Reservoir Flash'!I351:I362)","v":0},null,null,null,28.521850472003489,0,{"$f":"'Reservoir Binary'!E363","v":22.47994039181933},{"$f":"'Reservoir Flash'!E363","v":28.265226848928112},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E363,'Reservoir Binary'!E363)","v":28.265226848928112},null,null,25]
[null,25.5,{"$f":"IF(M$3=B35,'Reservoir Binary'!E363,AVERAGE('Reservoir Binary'!E363:E374))","v":22.285779324725855},{"$f":"SUM('Reservoir Binary'!I363:I374)","v":0},{"$f":"IF(M3=B35, 'Reservoir Flash'!E363,AVERAGE('Reservoir Flash'!E363:E374))","v":28.048296333432464},{"$f":"SUM('Reservoir Flash'!I363:I374)","v":0},null,null,null,28.048296333432464,0,{"$f":"'Reservoir Binary'!E375","v":22.056432598930162},{"$f":"'Reservoir Flash'!E375","v":27.792059475208642},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E375,'Reservoir Binary'!E375)","v":27.792059475208642},null,null,26]
[null,26.5,{"$f":"IF(M$3=B36,'Reservoir Binary'!E375,AVERAGE('Reservoir Binary'!E375:E386))","v":21.862581360009788},{"$f":"SUM('Reservoir Binary'!I375:I386)","v":0},{"$f":"IF(M3=B36, 'Reservoir Flash'!E375,AVERAGE('Reservoir Flash'!E375:E386))","v":27.575488399733587},{"$f":"SUM('Reservoir Flash'!I375:I386)","v":0},null,null,null,27.575488399733587,0,{"$f":"'Reservoir Binary'!E387","v":21.633618548739236},{"$f":"'Reservoir Flash'!E387","v":27.319695111502728},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E387,'Reservoir Binary'!E387)","v":27.319695111502728},null,null,27]
[null,27.5,{"$f":"IF(M$3=B37,'Reservoir Binary'!E387,AVERAGE('Reservoir Binary'!E387:E398))","v":21.440121858378774},{"$f":"SUM('Reservoir Binary'!I387:I398)","v":0},{"$f":"IF(M3=B37, 'Reservoir Flash'!E387,AVERAGE('Reservoir Flash'!E387:E398))","v":27.10353077583845},{"$f":"SUM('Reservoir Flash'!I387:I398)","v":0},null,null,null,27.10353077583845,0,{"$f":"'Reservoir Binary'!E399","v":21.211595385889307},{"$f":"'Reservoir Flash'!E399","v":26.848236507887698},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E399,'Reservoir Binary'!E399)","v":26.848236507887698},null,null,28]
[null,28.5,{"$f":"IF(M$3=B38,'Reservoir Binary'!E399,AVERAGE('Reservoir Binary'!E399:E410))","v":21.018496885094489},{"$f":"SUM('Reservoir Binary'!I399:I410)","v":0},{"$f":"IF(M3=B38, 'Reservoir Flash'!E399,AVERAGE('Reservoir Flash'!E399:E410))","v":26.632525075877776},{"$f":"SUM('Reservoir Flash'!I399:I410)","v":0},null,null,null,26.632525075877776,0,{"$f":"'Reservoir Binary'!E411","v":20.790457905944276},{"$f":"'Reservoir Flash'!E411","v":26.377783942169582},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E411,'Reservoir Binary'!E411)","v":26.377783942169582},null,null,29]
[null,29.5,{"$f":"IF(M$3=B39,'Reservoir Binary'!E411,AVERAGE('Reservoir Binary'!E411:E422))","v":20.597800171357719},{"$f":"SUM('Reservoir Binary'!I411:I422)","v":0},{"$f":"IF(M3=B39, 'Reservoir Flash'!E411,AVERAGE('Reservoir Flash'!E411:E422))","v":26.162570457296876},{"$f":"SUM('Reservoir Flash'!I411:I422)","v":0},null,null,null,26.162570457296876,0,{"$f":"'Reservoir Binary'!E423","v":20.370298588099349},{"$f":"'Reservoir Flash'!E423","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E423,'Reservoir Binary'!E423)","v":25.908435253834217},null,null,30]
[null,30,{"$f":"IF(M$3=B40,'Reservoir Binary'!E423,AVERAGE('Reservoir Binary'!E423:E434))","v":20.370298588099349},{"$f":"SUM('Reservoir Binary'!I423:I434)","v":0},{"$f":"IF(M3=B40, 'Reservoir Flash'!E423,AVERAGE('Reservoir Flash'!E423:E434))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I423:I434)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E435","v":20.370298588099349},{"$f":"'Reservoir Flash'!E435","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E435,'Reservoir Binary'!E435)","v":25.908435253834217},null,null,31]
[null,30,{"$f":"IF(M$3=B41,'Reservoir Binary'!E435,AVERAGE('Reservoir Binary'!E435:E446))","v":20.370298588099349},{"$f":"SUM('Reservoir Binary'!I435:I446)","v":0},{"$f":"IF(M3=B41, 'Reservoir Flash'!E435,AVERAGE('Reservoir Flash'!E435:E446))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I435:I446)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E447","v":20.370298588099349},{"$f":"'Reservoir Flash'!E447","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E447,'Reservoir Binary'!E447)","v":25.908435253834217},null,null,32]
[null,30,{"$f":"IF(M$3=B42,'Reservoir Binary'!E447,AVERAGE('Reservoir Binary'!E447:E458))","v":20.370298588099349},{"$f":"SUM('Reservoir Binary'!I447:I458)","v":0},{"$f":"IF(M3=B42, 'Reservoir Flash'!E447,AVERAGE('Reservoir Flash'!E447:E458))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I447:I458)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E459","v":20.370298588099349},{"$f":"'Reservoir Flash'!E459","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E459,'Reservoir Binary'!E459)","v":25.908435253834217},null,null,33]
[null,30,{"$f":"IF(M$3=B43,'Reservoir Binary'!E459,AVERAGE('Reservoir Binary'!E459:E470))","v":20.370298588099349},{"$f":"SUM('Reservoir Binary'!I459:I470)","v":0},{"$f":"IF(M3=B43, 'Reservoir Flash'!E459,AVERAGE('Reservoir Flash'!E459:E470))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I459:I470)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E471","v":20.370298588099349},{"$f":"'Reservoir Flash'!E471","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E471,'Reservoir Binary'!E471)","v":25.908435253834217},null,null,34]
[null,30,{"$f":"IF(M$3=B44,'Reservoir Binary'!E471,AVERAGE('Reservoir Binary'!E471:E482))","v":20.370298588099349},{"$f":"SUM('Reservoir Binary'!I471:I482)","v":0},{"$f":"IF(M3=B44, 'Reservoir Flash'!E471,AVERAGE('Reservoir Flash'!E471:E482))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I471:I482)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E483","v":20.370298588099349},{"$f":"'Reservoir Flash'!E483","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E483,'Reservoir Binary'!E483)","v":25.908435253834217},null,null,35]
[null,30,{"$f":"IF(M$3=B45,'Reservoir Binary'!E483,AVERAGE('Reservoir Binary'!E483:E494))","v":20.370298588099349},{"$f":"SUM('Reservoir Binary'!I483:I494)","v":0},{"$f":"IF(M3=B45, 'Reservoir Flash'!E483,AVERAGE('Reservoir Flash'!E483:E494))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I483:I494)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E495","v":20.370298588099349},{"$f":"'Reservoir Flash'!E495","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E495,'Reservoir Binary'!E495)","v":25.908435253834217},null,null,36]
[null,30,{"$f":"IF(M$3=B46,'Reservoir Binary'!E495,AVERAGE('Reservoir Binary'!E495:E506))","v":20.370298588099349},{"$f":"SUM('Reservoir Binary'!I495:I506)","v":0},{"$f":"IF(M3=B46, 'Reservoir Flash'!E495,AVERAGE('Reservoir Flash'!E495:E506))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I495:I506)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E507","v":20.370298588099349},{"$f":"'Reservoir Flash'!E507","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E507,'Reservoir Binary'!E507)","v":25.908435253834217},null,null,37]
[null,30,{"$f":"IF(M$3=B47,'Reservoir Binary'!E507,AVERAGE('Reservoir Binary'!E507:E518))","v":20.370298588099349},{"$f":"SUM('Reservoir Binary'!I507:I518)","v":0},{"$f":"IF(M3=B47, 'Reservoir Flash'!E507,AVERAGE('Reservoir Flash'!E507:E518))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I507:I518)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E519","v":20.370298588099349},{"$f":"'Reservoir Flash'!E519","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E519,'Reservoir Binary'!E519)","v":25.908435253834217},null,null,38]
[null,30,{"$f":"IF(M$3=B48,'Reservoir Binary'!E519,AVERAGE('Reservoir Binary'!E519:E530))","v":20.370298588099349},{"$f":"SUM('Reservoir Binary'!I519:I530)","v":0},{"$f":"IF(M3=B48, 'Reservoir Flash'!E519,AVERAGE('Reservoir Flash'!E519:E530))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I519:I530)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E531","v":20.370298588099349},{"$f":"'Reservoir Flash'!E531","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E531,'Reservoir Binary'!E531)","v":25.908435253834217},null,null,39]
[null,30,{"$f":"IF(M$3=B49,'Reservoir Binary'!E531,AVERAGE('Reservoir Binary'!E531:E542))","v":20.370298588099349},{"$f":"SUM('Reservoir Binary'!I531:I542)","v":0},{"$f":"IF(M3=B49, 'Reservoir Flash'!E531,AVERAGE('Reservoir Flash'!E531:E542))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I531:I542)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E543","v":20.370298588099349},{"$f":"'Reservoir Flash'!E543","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E543,'Reservoir Binary'!E543)","v":25.908435253834217},null,null,40]
[null,30,{"$f":"'Reservoir Binary'!E543","v":20.370298588099349},{"$f":"'Reservoir Binary'!I543","v":0},{"$f":"('Reservoir Flash'!E543)","v":25.908435253834217},{"$f":"('Reservoir Flash'!I543)","v":0},null,null,null,25.908435253834217,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(OUT!G10,Q9:Q49,N9:N49)","v":25.908435253834217}]
[]
[]
[null,null,null,{"$f":"SUM(D57:D98)","v":0}]
[null,"REVISED SCENARIO",null,null,null,null,null,null,null,null,{"$f":"IF(J3=\"flash\",E5,E4)","v":48806.941814256999},"replacement cost"]
[null,"Year","Binary Annual Decline Rate","sum of reservoirs replaced","Flash Annual Decline Rate","sum of reservoirs replaced",null,null,null,"average power","reservoir replacement costs","Binary EOY Output","Flash EOY Output","EOY Output"]
[0,0,{"$f":"'Reservoir Binary'!E554","v":39.024278683585081},{"$f":"SUM('Reservoir Binary'!I554:I565)","v":0},{"$f":"('Reservoir Flash'!E554)","v":40.000000000000078},{"$f":"('Reservoir Flash'!I554)","v":0},null,null,null,{"$f":"IF($J$3=\"Flash\",E57,IF($J$2=\"Annual Decline Rate\",C57))","v":40.000000000000078},{"$f":"IF($J$3=\"Flash\",F57,IF($J$2=\"Annual Decline Rate\",D57))*K$7","v":0},{"$f":"'Reservoir Binary'!E554","v":39.024278683585081},{"$f":"'Reservoir Flash'!E554","v":40.000000000000078},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E554,'Reservoir Binary'!E554)","v":40.000000000000078},null,null,0]
[1,{"$f":"IF(N$3<B57+1,N$3,0.5)","v":0.5},{"$f":"IF($N$3=B58,'Reservoir Binary'!E554,AVERAGE('Reservoir Binary'!E554:E565))","v":38.808104642797765},{"$f":"SUM('Reservoir Binary'!I554:I565)","v":0},{"$f":"IF($N$3=B58,'Reservoir Flash'!E554,AVERAGE('Reservoir Flash'!E554:E565))","v":39.793115830928052},{"$f":"SUM('Reservoir Flash'!I554:I565)","v":0},null,null,null,{"$f":"IF($J$3=\"Flash\",E58,IF($J$2=\"Annual Decline Rate\",C58))","v":39.793115830928052},{"$f":"IF($J$3=\"Flash\",F58,IF($J$2=\"Annual Decline Rate\",D58))*K$7","v":0},{"$f":"'Reservoir Binary'!E566","v":38.552056094469108},{"$f":"'Reservoir Flash'!E566","v":39.548117134518229},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E566,'Reservoir Binary'!E566)","v":39.548117134518229},null,null,1]
[2,{"$f":"IF(N$3<B58+1,N$3,B58+1)","v":1.5},{"$f":"IF($N$3=B59,'Reservoir Binary'!E566,AVERAGE('Reservoir Binary'!E566:E577))","v":38.334464033977255},{"$f":"SUM('Reservoir Binary'!I566:I577)","v":0},{"$f":"IF($N$3=B59,'Reservoir Flash'!E566,AVERAGE('Reservoir Flash'!E566:E577))","v":39.339991926689336},{"$f":"SUM('Reservoir Flash'!I566:I577)","v":0},null,null,null,39.339991926689336,0,{"$f":"'Reservoir Binary'!E578","v":38.07677556735451},{"$f":"'Reservoir Flash'!E578","v":39.093558753562959},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E578,'Reservoir Binary'!E578)","v":39.093558753562959},null,null,2]
[3,2.5,{"$f":"IF($N$3=B60,'Reservoir Binary'!E578,AVERAGE('Reservoir Binary'!E578:E589))","v":37.857856103839509},{"$f":"SUM('Reservoir Binary'!I578:I589)","v":0},{"$f":"IF($N$3=B60,'Reservoir Flash'!E578,AVERAGE('Reservoir Flash'!E578:E589))","v":38.884273749964798},{"$f":"SUM('Reservoir Flash'!I578:I589)","v":0},null,null,null,38.884273749964798,0,{"$f":"'Reservoir Binary'!E590","v":37.59863410684985},{"$f":"'Reservoir Flash'!E590","v":38.636501488217576},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E590,'Reservoir Binary'!E590)","v":38.636501488217576},null,null,3]
[4,3.5,{"$f":"IF($N$3=B61,'Reservoir Binary'!E590,AVERAGE('Reservoir Binary'!E590:E601))","v":37.378476076379719},{"$f":"SUM('Reservoir Binary'!I590:I601)","v":0},{"$f":"IF($N$3=B61,'Reservoir Flash'!E590,AVERAGE('Reservoir Flash'!E590:E601))","v":38.426136348614683},{"$f":"SUM('Reservoir Flash'!I590:I601)","v":0},null,null,null,38.426136348614683,0,{"$f":"'Reservoir Binary'!E602","v":37.117824842133572},{"$f":"'Reservoir Flash'!E602","v":38.17711852352614},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E602,'Reservoir Binary'!E602)","v":38.17711852352614},null,null,4]
[5,4.5,{"$f":"IF($N$3=B62,'Reservoir Binary'!E602,AVERAGE('Reservoir Binary'!E602:E613))","v":36.896515324251297},{"$f":"SUM('Reservoir Binary'!I602:I613)","v":0},{"$f":"IF($N$3=B62,'Reservoir Flash'!E602,AVERAGE('Reservoir Flash'!E602:E613))","v":37.965751345325977},{"$f":"SUM('Reservoir Flash'!I602:I613)","v":0},null,null,null,37.965751345325977,0,{"$f":"'Reservoir Binary'!E614","v":36.634537079339999},{"$f":"'Reservoir Flash'!E614","v":37.715579643878002},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E614,'Reservoir Binary'!E614)","v":37.715579643878002},null,null,5]
[6,5.5,{"$f":"IF($N$3=B63,'Reservoir Binary'!E614,AVERAGE('Reservoir Binary'!E614:E625))","v":36.412161420726385},{"$f":"SUM('Reservoir Binary'!I614:I625)","v":0},{"$f":"IF($N$3=B63,'Reservoir Flash'!E614,AVERAGE('Reservoir Flash'!E614:E625))","v":37.503286982644333},{"$f":"SUM('Reservoir Flash'!I614:I625)","v":0},null,null,null,37.503286982644333,0,{"$f":"'Reservoir Binary'!E626","v":36.148956353025639},{"$f":"'Reservoir Flash'!E626","v":37.25205127763072},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E626,'Reservoir Binary'!E626)","v":37.25205127763072},null,null,6]
[7,6.5,{"$f":"IF($N$3=B64,'Reservoir Binary'!E626,AVERAGE('Reservoir Binary'!E626:E637))","v":35.925598190760041},{"$f":"SUM('Reservoir Binary'!I626:I637)","v":0},{"$f":"IF($N$3=B64,'Reservoir Flash'!E626,AVERAGE('Reservoir Flash'!E626:E637))","v":37.038908167264005},{"$f":"SUM('Reservoir Flash'!I626:I637)","v":0},null,null,null,37.038908167264005,0,{"$f":"'Reservoir Binary'!E638","v":35.6612644767674},{"$f":"'Reservoir Flash'!E638","v":36.786696541013619},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E638,'Reservoir Binary'!E638)","v":36.786696541013619},null,null,7]
[8,7.5,{"$f":"IF($N$3=B65,'Reservoir Binary'!E638,AVERAGE('Reservoir Binary'!E638:E649))","v":35.437005761207452},{"$f":"SUM('Reservoir Binary'!I638:I649)","v":0},{"$f":"IF($N$3=B65,'Reservoir Flash'!E638,AVERAGE('Reservoir Flash'!E638:E649))","v":36.572776513617242},{"$f":"SUM('Reservoir Flash'!I638:I649)","v":0},null,null,null,36.572776513617242,0,{"$f":"'Reservoir Binary'!E650","v":35.171639592937538},{"$f":"'Reservoir Flash'!E650","v":36.319675281352993},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E650,'Reservoir Binary'!E650)","v":36.319675281352993},null,null,8]
[9,8.5,{"$f":"IF($N$3=B66,'Reservoir Binary'!E650,AVERAGE('Reservoir Binary'!E650:E661))","v":34.946560610239239},{"$f":"SUM('Reservoir Binary'!I650:I661)","v":0},{"$f":"IF($N$3=B66,'Reservoir Flash'!E650,AVERAGE('Reservoir Flash'!E650:E661))","v":36.105050386801956},{"$f":"SUM('Reservoir Flash'!I650:I661)","v":0},null,null,null,36.105050386801956,0,{"$f":"'Reservoir Binary'!E662","v":34.680256221702066},{"$f":"'Reservoir Flash'!E662","v":35.851144119655288},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E662,'Reservoir Binary'!E662)","v":35.851144119655288},null,null,9]
[10,9.5,{"$f":"IF($N$3=B67,'Reservoir Binary'!E662,AVERAGE('Reservoir Binary'!E662:E673))","v":34.45443561599776},{"$f":"SUM('Reservoir Binary'!I662:I673)","v":0},{"$f":"IF($N$3=B67,'Reservoir Flash'!E662,AVERAGE('Reservoir Flash'!E662:E673))","v":35.635884944884332},{"$f":"SUM('Reservoir Flash'!I662:I673)","v":0},null,null,null,35.635884944884332,0,{"$f":"'Reservoir Binary'!E674","v":34.187285309278991},{"$f":"'Reservoir Flash'!E674","v":35.381256492583255},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E674,'Reservoir Binary'!E674)","v":35.381256492583255},null,null,10]
[11,10.5,{"$f":"IF($N$3=B68,'Reservoir Binary'!E674,AVERAGE('Reservoir Binary'!E674:E685))","v":33.960800104532218},{"$f":"SUM('Reservoir Binary'!I674:I685)","v":0},{"$f":"IF($N$3=B68,'Reservoir Flash'!E674,AVERAGE('Reservoir Flash'!E674:E685))","v":35.165432180608498},{"$f":"SUM('Reservoir Flash'!I674:I685)","v":0},null,null,null,35.165432180608498,0,{"$f":"'Reservoir Binary'!E686","v":33.692894275498141},{"$f":"'Reservoir Flash'!E686","v":34.910162693856584},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E686,'Reservoir Binary'!E686)","v":34.910162693856584},null,null,11]
[12,11.5,{"$f":"IF($N$3=B69,'Reservoir Binary'!E686,AVERAGE('Reservoir Binary'!E686:E697))","v":33.465819897049322},{"$f":"SUM('Reservoir Binary'!I675:I686)","v":0},{"$f":"IF($N$3=B69,'Reservoir Flash'!E686,AVERAGE('Reservoir Flash'!E686:E697))","v":34.693840962544101},{"$f":"SUM('Reservoir Flash'!I686:I697)","v":0},null,null,null,34.693840962544101,0,{"$f":"'Reservoir Binary'!E698","v":33.197247060692796},{"$f":"'Reservoir Flash'!E698","v":34.438009915105447},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E698,'Reservoir Binary'!E698)","v":34.438009915105447},null,null,12]
[13,12.5,{"$f":"IF($N$3=B70,'Reservoir Binary'!E698,AVERAGE('Reservoir Binary'!E698:E709))","v":32.969657356512329},{"$f":"SUM('Reservoir Binary'!I687:I709)","v":0},{"$f":"IF($N$3=B70,'Reservoir Flash'!E698,AVERAGE('Reservoir Flash'!E698:E709))","v":34.221257075699704},{"$f":"SUM('Reservoir Flash'!I698:I709)","v":0},null,null,null,34.221257075699704,0,{"$f":"'Reservoir Binary'!E710","v":32.700504171958166},{"$f":"'Reservoir Flash'!E710","v":33.964942286204305},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E710,'Reservoir Binary'!E710)","v":33.964942286204305},null,null,13]
[14,13.5,{"$f":"IF($N$3=B71,'Reservoir Binary'!E710,AVERAGE('Reservoir Binary'!E710:E721))","v":32.472471433618963},{"$f":"SUM('Reservoir Binary'!I710:I721)","v":0},{"$f":"IF($N$3=B71,'Reservoir Flash'!E710,AVERAGE('Reservoir Flash'!E710:E721))","v":33.747823261627836},{"$f":"SUM('Reservoir Flash'!I710:I721)","v":0},null,null,null,33.747823261627836,0,{"$f":"'Reservoir Binary'!E722","v":32.20282272880285},{"$f":"'Reservoir Flash'!E722","v":33.491100915111112},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E722,'Reservoir Binary'!E722)","v":33.491100915111112},null,null,14]
[15,14.5,{"$f":"IF($N$3=B72,'Reservoir Binary'!E722,AVERAGE('Reservoir Binary'!E722:E733))","v":31.974417712186646},{"$f":"SUM('Reservoir Binary'!I722:I733)","v":0},{"$f":"IF($N$3=B72,'Reservoir Flash'!E722,AVERAGE('Reservoir Flash'!E722:E733))","v":33.273679258045085},{"$f":"SUM('Reservoir Flash'!I722:I733)","v":0},null,null,null,33.273679258045085,0,{"$f":"'Reservoir Binary'!E734","v":31.704356508223924},{"$f":"'Reservoir Flash'!E734","v":33.016623927232587},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E734,'Reservoir Binary'!E734)","v":33.016623927232587},null,null,15]
[16,15.5,{"$f":"IF($N$3=B73,'Reservoir Binary'!E734,AVERAGE('Reservoir Binary'!E734:E745))","v":31.475648453970578},{"$f":"SUM('Reservoir Binary'!I734:I745)","v":0},{"$f":"IF($N$3=B73,'Reservoir Flash'!E734,AVERAGE('Reservoir Flash'!E734:E745))","v":32.798961837988955},{"$f":"SUM('Reservoir Flash'!I734:I745)","v":0},null,null,null,32.798961837988955,0,{"$f":"'Reservoir Binary'!E746","v":31.205255989226238},{"$f":"'Reservoir Flash'!E746","v":32.541646504338189},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E746,'Reservoir Binary'!E746)","v":32.541646504338189},null,null,16]
[17,16.5,{"$f":"IF($N$3=B74,'Reservoir Binary'!E746,AVERAGE('Reservoir Binary'!E746:E757))","v":30.976312642938936},{"$f":"SUM('Reservoir Binary'!I746:I757)","v":0},{"$f":"IF($N$3=B74,'Reservoir Flash'!E746,AVERAGE('Reservoir Flash'!E746:E757))","v":32.323804848531516},{"$f":"SUM('Reservoir Flash'!I746:I757)","v":0},null,null,null,32.323804848531516,0,{"$f":"'Reservoir Binary'!E758","v":30.70566839681203},{"$f":"'Reservoir Flash'!E758","v":32.066300923040103},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E758,'Reservoir Binary'!E758)","v":32.066300923040103},null,null,17]
[18,17.5,{"$f":"IF($N$3=B75,'Reservoir Binary'!E758,AVERAGE('Reservoir Binary'!E758:E769))","v":30.476556029026185},{"$f":"SUM('Reservoir Binary'!I758:I769)","v":0},{"$f":"IF($N$3=B75,'Reservoir Flash'!E758,AVERAGE('Reservoir Flash'!E758:E769))","v":31.848339249067383},{"$f":"SUM('Reservoir Flash'!I758:I769)","v":0},null,null,null,31.848339249067383,0,{"$f":"'Reservoir Binary'!E770","v":30.205737745459498},{"$f":"'Reservoir Flash'!E770","v":31.590716592857163},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E770,'Reservoir Binary'!E770)","v":31.590716592857163},null,null,18]
[19,18.5,{"$f":"IF($N$3=B76,'Reservoir Binary'!E770,AVERAGE('Reservoir Binary'!E770:E781))","v":29.976521171385723},{"$f":"SUM('Reservoir Binary'!I770:I781)","v":0},{"$f":"IF($N$3=B76,'Reservoir Flash'!E770,AVERAGE('Reservoir Flash'!E770:E781))","v":31.372693149192937},{"$f":"SUM('Reservoir Flash'!I770:I781)","v":0},null,null,null,31.372693149192937,0,{"$f":"'Reservoir Binary'!E782","v":29.705604882110663},{"$f":"'Reservoir Flash'!E782","v":31.115020093878705},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E782,'Reservoir Binary'!E782)","v":31.115020093878705},null,null,19]
[20,19.5,{"$f":"IF($N$3=B77,'Reservoir Binary'!E782,AVERAGE('Reservoir Binary'!E782:E793))","v":29.476347481158953},{"$f":"SUM('Reservoir Binary'!I782:I793)","v":0},{"$f":"IF($N$3=B77,'Reservoir Flash'!E782,AVERAGE('Reservoir Flash'!E782:E793))","v":30.896991846191593},{"$f":"SUM('Reservoir Flash'!I782:I793)","v":0},null,null,null,30.896991846191593,0,{"$f":"'Reservoir Binary'!E794","v":29.205407528685985},{"$f":"'Reservoir Flash'!E794","v":30.639335214041324},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E794,'Reservoir Binary'!E794)","v":30.639335214041324},null,null,20]
[21,20.5,{"$f":"IF($N$3=B78,'Reservoir Binary'!E794,AVERAGE('Reservoir Binary'!E794:E805))","v":28.976171263778117},{"$f":"SUM('Reservoir Binary'!I794:I805)","v":0},{"$f":"IF($N$3=B78,'Reservoir Flash'!E794,AVERAGE('Reservoir Flash'!E794:E805))","v":30.421357862138681},{"$f":"SUM('Reservoir Flash'!I794:I805)","v":0},null,null,null,30.421357862138681,0,{"$f":"'Reservoir Binary'!E806","v":28.705280324139608},{"$f":"'Reservoir Flash'!E806","v":30.163782986032793},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E806,'Reservoir Binary'!E806)","v":30.163782986032793},null,null,21]
[22,21.5,{"$f":"IF($N$3=B79,'Reservoir Binary'!E806,AVERAGE('Reservoir Binary'!E806:E817))","v":28.476125760818615},{"$f":"SUM('Reservoir Binary'!I806:I817)","v":0},{"$f":"IF($N$3=B79,'Reservoir Flash'!E806,AVERAGE('Reservoir Flash'!E806:E817))","v":29.945910980638619},{"$f":"SUM('Reservoir Flash'!I806:I817)","v":0},null,null,null,29.945910980638619,0,{"$f":"'Reservoir Binary'!E818","v":28.205354866073318},{"$f":"'Reservoir Flash'!E818","v":29.688481723833899},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E818,'Reservoir Binary'!E818)","v":29.688481723833899},null,null,22]
[23,22.5,{"$f":"IF($N$3=B80,'Reservoir Binary'!E818,AVERAGE('Reservoir Binary'!E818:E829))","v":27.976341191413571},{"$f":"SUM('Reservoir Binary'!I818:I829)","v":0},{"$f":"IF($N$3=B80,'Reservoir Flash'!E818,AVERAGE('Reservoir Flash'!E818:E829))","v":29.470768283205132},{"$f":"SUM('Reservoir Flash'!I818:I829)","v":0},null,null,null,29.470768283205132,0,{"$f":"'Reservoir Binary'!E830","v":27.705759751918631},{"$f":"'Reservoir Flash'!E830","v":29.213547058909477},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E830,'Reservoir Binary'!E830)","v":29.213547058909477},null,null,23]
[24,23.5,{"$f":"IF($N$3=B81,'Reservoir Binary'!E830,AVERAGE('Reservoir Binary'!E830:E841))","v":27.476944793244389},{"$f":"SUM('Reservoir Binary'!I830:I841)","v":0},{"$f":"IF($N$3=B81,'Reservoir Flash'!E830,AVERAGE('Reservoir Flash'!E830:E841))","v":28.996044185294888},{"$f":"SUM('Reservoir Flash'!I830:I841)","v":0},null,null,null,28.996044185294888,0,{"$f":"'Reservoir Binary'!E842","v":27.206620619702662},{"$f":"'Reservoir Flash'!E842","v":28.739091976058184},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E842,'Reservoir Binary'!E842)","v":28.739091976058184},null,null,24]
[25,24.5,{"$f":"IF($N$3=B82,'Reservoir Binary'!E842,AVERAGE('Reservoir Binary'!E842:E853))","v":26.978060863118419},{"$f":"SUM('Reservoir Binary'!I842:I853)","v":0},{"$f":"IF($N$3=B82,'Reservoir Flash'!E842,AVERAGE('Reservoir Flash'!E842:E853))","v":28.521850472003489},{"$f":"SUM('Reservoir Flash'!I842:I853)","v":0},null,null,null,28.521850472003489,0,{"$f":"'Reservoir Binary'!E854","v":26.708060188405668},{"$f":"'Reservoir Flash'!E854","v":28.265226848928112},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E854,'Reservoir Binary'!E854)","v":28.265226848928112},null,null,25]
[26,25.5,{"$f":"IF($N$3=B83,'Reservoir Binary'!E854,AVERAGE('Reservoir Binary'!E854:E865))","v":26.479810797144083},{"$f":"SUM('Reservoir Binary'!I854:I865)","v":0},{"$f":"IF($N$3=B83,'Reservoir Flash'!E854,AVERAGE('Reservoir Flash'!E854:E865))","v":28.048296333432464},{"$f":"SUM('Reservoir Flash'!I854:I865)","v":0},null,null,null,28.048296333432464,0,{"$f":"'Reservoir Binary'!E866","v":26.21019829792197},{"$f":"'Reservoir Flash'!E866","v":27.792059475208642},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E866,'Reservoir Binary'!E866)","v":27.792059475208642},null,null,26]
[27,26.5,{"$f":"IF($N$3=B84,'Reservoir Binary'!E866,AVERAGE('Reservoir Binary'!E866:E877))","v":25.982313130513095},{"$f":"SUM('Reservoir Binary'!I866:I877)","v":0},{"$f":"IF($N$3=B84,'Reservoir Flash'!E866,AVERAGE('Reservoir Flash'!E866:E877))","v":27.575488399733587},{"$f":"SUM('Reservoir Flash'!I866:I877)","v":0},null,null,null,27.575488399733587,0,{"$f":"'Reservoir Binary'!E878","v":25.713151948632671},{"$f":"'Reservoir Flash'!E878","v":27.319695111502728},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E878,'Reservoir Binary'!E878)","v":27.319695111502728},null,null,27]
[28,27.5,{"$f":"IF($N$3=B85,'Reservoir Binary'!E878,AVERAGE('Reservoir Binary'!E878:E889))","v":25.485683576898566},{"$f":"SUM('Reservoir Binary'!I878:I889)","v":0},{"$f":"IF($N$3=B85,'Reservoir Flash'!E878,AVERAGE('Reservoir Flash'!E878:E889))","v":27.10353077583845},{"$f":"SUM('Reservoir Flash'!I878:I889)","v":0},null,null,null,27.10353077583845,0,{"$f":"'Reservoir Binary'!E890","v":25.217035340598105},{"$f":"'Reservoir Flash'!E890","v":26.848236507887698},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E890,'Reservoir Binary'!E890)","v":26.848236507887698},null,null,28]
[29,28.5,{"$f":"IF($N$3=B86,'Reservoir Binary'!E890,AVERAGE('Reservoir Binary'!E890:E901))","v":24.990035067475759},{"$f":"SUM('Reservoir Binary'!I890:I901)","v":0},{"$f":"IF($N$3=B86,'Reservoir Flash'!E890,AVERAGE('Reservoir Flash'!E890:E901))","v":26.632525075877776},{"$f":"SUM('Reservoir Flash'!I890:I901)","v":0},null,null,null,26.632525075877776,0,{"$f":"'Reservoir Binary'!E902","v":24.721959912378416},{"$f":"'Reservoir Flash'!E902","v":26.377783942169582},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E902,'Reservoir Binary'!E902)","v":26.377783942169582},null,null,29]
[30,29.5,{"$f":"IF($N$3=B87,'Reservoir Binary'!E902,AVERAGE('Reservoir Binary'!E902:E913))","v":24.495477789574423},{"$f":"SUM('Reservoir Binary'!I902:I913)","v":0},{"$f":"IF($N$3=B87,'Reservoir Flash'!E902,AVERAGE('Reservoir Flash'!E902:E913))","v":26.162570457296876},{"$f":"SUM('Reservoir Flash'!I902:I913)","v":0},null,null,null,26.162570457296876,0,{"$f":"'Reservoir Binary'!E914","v":24.228034379486591},{"$f":"'Reservoir Flash'!E914","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E914,'Reservoir Binary'!E914)","v":25.908435253834217},null,null,30]
[31,30,{"$f":"IF($N$3=B88,'Reservoir Binary'!E914,AVERAGE('Reservoir Binary'!E914:E925))","v":24.228034379486591},{"$f":"SUM('Reservoir Binary'!I914:I925)","v":0},{"$f":"IF($N$3=B88,'Reservoir Flash'!E914,AVERAGE('Reservoir Flash'!E914:E925))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I914:I925)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E926","v":24.228034379486591},{"$f":"'Reservoir Flash'!E926","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E926,'Reservoir Binary'!E926)","v":25.908435253834217},null,null,31]
[32,30,{"$f":"IF($N$3=B89,'Reservoir Binary'!E926,AVERAGE('Reservoir Binary'!E926:E937))","v":24.228034379486591},{"$f":"SUM('Reservoir Binary'!I926:I937)","v":0},{"$f":"IF($N$3=B89,'Reservoir Flash'!E926,AVERAGE('Reservoir Flash'!E926:E937))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I926:I937)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E938","v":24.228034379486591},{"$f":"'Reservoir Flash'!E938","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E938,'Reservoir Binary'!E938)","v":25.908435253834217},null,null,32]
[33,30,{"$f":"IF($N$3=B90,'Reservoir Binary'!E938,AVERAGE('Reservoir Binary'!E938:E949))","v":24.228034379486591},{"$f":"SUM('Reservoir Binary'!I938:I949)","v":0},{"$f":"IF($N$3=B90,'Reservoir Flash'!E938,AVERAGE('Reservoir Flash'!E938:E949))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I938:I949)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E950","v":24.228034379486591},{"$f":"'Reservoir Flash'!E950","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E950,'Reservoir Binary'!E950)","v":25.908435253834217},null,null,33]
[34,30,{"$f":"IF($N$3=B91,'Reservoir Binary'!E950,AVERAGE('Reservoir Binary'!E950:E961))","v":24.228034379486591},{"$f":"SUM('Reservoir Binary'!I950:I961)","v":0},{"$f":"IF($N$3=B91,'Reservoir Flash'!E950,AVERAGE('Reservoir Flash'!E950:E961))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I950:I961)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E962","v":24.228034379486591},{"$f":"'Reservoir Flash'!E962","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E962,'Reservoir Binary'!E962)","v":25.908435253834217},null,null,34]
[35,30,{"$f":"IF($N$3=B92,'Reservoir Binary'!E962,AVERAGE('Reservoir Binary'!E962:E973))","v":24.228034379486591},{"$f":"SUM('Reservoir Binary'!I962:I973)","v":0},{"$f":"IF($N$3=B92,'Reservoir Flash'!E962,AVERAGE('Reservoir Flash'!E962:E973))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I962:I973)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E974","v":24.228034379486591},{"$f":"'Reservoir Flash'!E974","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E974,'Reservoir Binary'!E974)","v":25.908435253834217},null,null,35]
[36,30,{"$f":"IF($N$3=B93,'Reservoir Binary'!E974,AVERAGE('Reservoir Binary'!E974:E985))","v":24.228034379486591},{"$f":"SUM('Reservoir Binary'!I974:I985)","v":0},{"$f":"IF($N$3=B93,'Reservoir Flash'!E974,AVERAGE('Reservoir Flash'!E974:E985))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I974:I985)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E986","v":24.228034379486591},{"$f":"'Reservoir Flash'!E986","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E986,'Reservoir Binary'!E986)","v":25.908435253834217},null,null,36]
[37,30,{"$f":"IF($N$3=B94,'Reservoir Binary'!E986,AVERAGE('Reservoir Binary'!E986:E997))","v":24.228034379486591},{"$f":"SUM('Reservoir Binary'!I986:I997)","v":0},{"$f":"IF($N$3=B94,'Reservoir Flash'!E986,AVERAGE('Reservoir Flash'!E986:E997))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I986:I997)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E998","v":24.228034379486591},{"$f":"'Reservoir Flash'!E998","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E998,'Reservoir Binary'!E998)","v":25.908435253834217},null,null,37]
[38,30,{"$f":"IF($N$3=B95,'Reservoir Binary'!E998,AVERAGE('Reservoir Binary'!E998:E1009))","v":24.228034379486591},{"$f":"SUM('Reservoir Binary'!I998:I1009)","v":0},{"$f":"IF($N$3=B95,'Reservoir Flash'!E998,AVERAGE('Reservoir Flash'!E998:E1009))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I998:I1009)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E1010","v":24.228034379486591},{"$f":"'Reservoir Flash'!E1010","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E1010,'Reservoir Binary'!E1010)","v":25.908435253834217},null,null,38]
[39,30,{"$f":"IF($N$3=B96,'Reservoir Binary'!E1010,AVERAGE('Reservoir Binary'!E1010:E1021))","v":24.228034379486591},{"$f":"SUM('Reservoir Binary'!I1010:I1021)","v":0},{"$f":"IF($N$3=B96,'Reservoir Flash'!E1010,AVERAGE('Reservoir Flash'!E1010:E1021))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I1010:I1021)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E1022","v":24.228034379486591},{"$f":"'Reservoir Flash'!E1022","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E1022,'Reservoir Binary'!E1022)","v":25.908435253834217},null,null,39]
[40,30,{"$f":"IF($N$3=B97,'Reservoir Binary'!E1022,AVERAGE('Reservoir Binary'!E1022:E1033))","v":24.228034379486591},{"$f":"SUM('Reservoir Binary'!I1022:I1033)","v":0},{"$f":"IF($N$3=B97,'Reservoir Flash'!E1022,AVERAGE('Reservoir Flash'!E1022:E1033))","v":25.908435253834217},{"$f":"SUM('Reservoir Flash'!I1022:I1033)","v":0},null,null,null,25.908435253834217,0,{"$f":"'Reservoir Binary'!E1034","v":24.228034379486591},{"$f":"'Reservoir Flash'!E1034","v":25.908435253834217},{"$f":"IF(J$3=\"Flash\",'Reservoir Flash'!E1034,'Reservoir Binary'!E1034)","v":25.908435253834217},null,null,40]
[41,30,{"$f":"('Reservoir Binary'!E1034)","v":24.228034379486591},{"$f":"'Reservoir Binary'!I1034","v":0},{"$f":"('Reservoir Flash'!E1034)","v":25.908435253834217},{"$f":"('Reservoir Flash'!I1034)","v":0},null,null,null,25.908435253834217,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(OUT!H10,Q57:Q97,N57:N97)","v":25.908435253834217}]

{"sheet":"Reservoir Binary","index":31,"n_rows":1035,"n_cols":38,"rows_kept":1035,"cut":false,"hidden":false,"merged":[[59,23,59,24],[59,26,59,27],[550,23,550,24],[550,26,550,27]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,{"$f":"IN!G4","v":"Hydrothermal"},{"$f":"IN!G9","v":"Flash"}]
[null,null,null,"Well Field Makeup - Binary Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pressure","psia",null,null,{"$f":"Geofluid!F10","v":-2.5517506350999999E-12},{"$f":"Geofluid!G10","v":2.4121846657999999E-8},{"$f":"Geofluid!H10","v":-9.1909636468000008E-6},{"$f":"Geofluid!I10","v":1.9695373372000001E-3},{"$f":"Geofluid!J10","v":-0.19788525656},{"$f":"Geofluid!K10","v":8.0894106753999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy","btu/lb",null,{"$f":"Geofluid!E11","v":1.0122595469000001E-14},{"$f":"Geofluid!F11","v":-1.8805783302E-11},{"$f":"Geofluid!G11","v":1.4924845945999999E-8},{"$f":"Geofluid!H11","v":-5.9760546932999997E-6},{"$f":"Geofluid!I11","v":1.3462856545E-3},{"$f":"Geofluid!J11","v":0.83827719984000004},{"$f":"Geofluid!K11","v":-24.113934501999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy","btu/lb-R",null,{"$f":"Geofluid!E12","v":7.3991541797999994E-18},{"$f":"Geofluid!F12","v":-1.2945213490999999E-14},{"$f":"Geofluid!G12","v":8.8430105660999993E-12},{"$f":"Geofluid!H12","v":-1.8419111147E-9},{"$f":"Geofluid!I12","v":-1.2026247967E-6},{"$f":"Geofluid!J12","v":2.0324314655999999E-3},{"$f":"Geofluid!K12","v":-6.0089552413E-2}]
[null,"A.","BINARY SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Default",null,"Revised",null,null,null,null,null,null,null,null,"T","h","s"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H48","v":60},{"$f":"Geofluid!H49","v":28.093532960000005},{"$f":"Geofluid!H50","v":5.5531784907809009E-2}]
[null,null,null,"Reservoir Temp","C",{"$f":"IN!G5","v":225},null,{"$f":"F17","v":225},null,null,null,null,null,null,null,"design",{"$f":"F24*1.8+32","v":437},{"$f":"S10*Q17^6+T10*Q17^5+U10*Q17^4+V10*Q17^3+W10*Q17^2+X10*Q17+Y10","v":415.6766175319861},{"$f":"S12*Q17^6+T12*Q17^5+U12*Q17^4+V12*Q17^3+W12*Q17^2+X12*Q17+Y12","v":0.61242535296217582}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":437},null,{"$f":"H17*1.8+32","v":437}]
[null,null,null,"∆T in Production well","C",{"$f":"OUT!G645","v":4.067098958396147},null,{"$f":"OUT!H645","v":4.067098958396147}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":7.3207781251130646},null,{"$f":"H19*1.8","v":7.3207781251130646}]
[null,null,null,"T,Si Limit, initial","C",{"$f":" -0.0000111241*F17^3 + 0.00716559*F17^2 - 0.783104*F17 + 36.5473","v":96.396442187500043},null,{"$f":" -0.0000111241*H17^3 + 0.00716559*H17^2 - 0.783104*H17 + 36.5473","v":96.396442187500043},null,null,null,null,null,null,null,null,"The effect of a declining resource temperature is defined with the following relationship:"]
[null,null,null,"Drawdown Rate",null,{"$f":"IN!H170","v":5.0000000000000001E-3},null,{"$f":"IN!I170","v":5.0000000000000001E-3}]
[null,null,null,"Total Flow","lb/h",{"$f":"OUT!G120","v":3986914.4515556283},null,{"$f":"OUT!H120","v":3986914.4515556283},null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","( -4.02806*CRatio^2 + 8.19363*CRatio - 3.16557)"]
[null,null,null,"Plant Design Temperature","C",{"$f":"F17","v":225},null,{"$f":"H17","v":225},null,null,null,null,null,null,null,null,null,"where"]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":0},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":0},null,null,null,null,null,null,null,null,null,null,"CRatio =","(Carnot Efficiency)/(Carnot Efficiency at design)"]
[null,null,null,"2nd law efficiency (Design Temp)",null,{"$f":"OUT!G456","v":0.31289504961274783},null,{"$f":"OUT!H456","v":0.36782917230513296}]
[null,null,null,"Available Energy (Design Temp)","w-h/lb",{"$f":"Geofluid!H53","v":27.703283789343999},null,{"$f":"Geofluid!I53","v":27.703283789343999}]
[null,null,null,"Plant Output","kW",{"$f":"OUT!G437*1000","v":41602.682369441398},null,{"$f":"OUT!H437*1000","v":41602.682369441398}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"OUT!G572","v":0.40198564301174405},null,{"$f":"OUT!H572","v":0.40198564301174405}]
[null,null,null,null,"kW",{"$f":"F29*F23/1000","v":1602.6823694414043},null,{"$f":"H29*H23/1000","v":1602.6823694414043}]
[null,null,null,"Power Sales","kW",{"$f":"F28-F30","v":39999.999999999993},null,{"$f":"H28-H30","v":39999.999999999993}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!D47","v":15.555555555555555},null,{"$f":"F32","v":15.555555555555555}]
[null,null,null," Max T Decline Used","C",{"$f":"OUT!G292","v":35.049999999999997},null,{"$f":"OUT!H292","v":35.049999999999997}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F33","v":189.95},null,{"$f":"H17-H33","v":189.95}]
[null,null,null," Max Power Decline Used",null,{"$f":"0.5*F31","v":19999.999999999996},null,{"$f":"0.5*H31","v":19999.999999999996}]
[null,null,null,"Discount Rate",null,{"$f":"OUT!G57","v":7.0000000000000007E-2},null,{"$f":"OUT!H57","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"IN!H46*1000*OUT!G114","v":84205.364738882796},null,{"$f":"IN!I46*1000*OUT!H114","v":84205.364738882796}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F37/F28,0)","v":2},null,{"$f":"ROUNDDOWN(H37/H28,0)","v":2}]
[]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F32+273)","v":1.7258375048132462},null,{"$f":"(H24+273)/(H32+273)","v":1.7258375048132462}]
[null,null,null,"T","K",{"$f":"F24+273","v":498},null,{"$f":"H24+273","v":498}]
[null,null,null,"To","K",{"$f":"F32+273","v":288.55555555555554},null,{"$f":"H32+273","v":288.55555555555554}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-F42/F41","v":0.42057117358322182},null,{"$f":"1-H42/H41","v":0.42057117358322182}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"F41*(1-F42/(F41-F44*(F41-F42)))","v":33.700592353257974},null,{"$f":"H41*(1-H42/(H41-H44*(H41-H42)))","v":33.700592353257974}]
[null,null,null,"Project Life","yrs",{"$f":"OUT!G10","v":30},null,{"$f":"OUT!H10","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default","Revised",null,{"$f":"MAX(AI48:AI55)","v":0},{"$f":"MAX(AJ48:AJ55)","v":0}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.71801844733074571},null,{"$f":"L1035/M1035","v":0.85111343327123978},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<F46,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<H46,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AE48>$F$38-1,MAX(AF$63:AF$543)=0),1000,MAX(AF63:AF543))","v":1000},{"$f":"IF(OR($AE48>$H$38-1,MAX(AF$554:AF$1034)=0),1000,MAX(AF554:AF1034))","v":1000},null,{"$f":"IF(AF48>F$46,0,AF48)","v":0},{"$f":"IF(AG48>H$46,0,AG48)","v":0}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AE49>$F$38-1,MAX(AG$63:AG$543)=0),1000,MAX(AG63:AG543))","v":1000},{"$f":"IF(OR($AE49>$H$38-1,MAX(AG$554:AG$1034)=0),1000,MAX(AG554:AG1034))","v":1000},null,0,0]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AE50>$F$38-1,MAX(AH$63:AH$543)=0),1000,MAX(AH63:AH543))","v":1000},{"$f":"IF(OR($AE50>$H$38-1,MAX(AH$554:AH$1034)=0),1000,MAX(AH554:AH1034))","v":1000},null,0,0]
[null,null,null,"Σ of 1 discounted",null,{"$f":"PV(F36,F46,-1)","v":12.409041183505858},null,{"$f":"PV(H36,H46,-1)","v":12.409041183505858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AE51>$F$38-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AE51>$H$38-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AE52>$F$38-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AE52>$H$38-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AE53>$F$38-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AE53>$H$38-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AE54>$F$38-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AE54>$H$38-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000},null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AE55>$F$38-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AE55>$H$38-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000},null,0,0]
[]
[null,null,"Default"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C63:C423)","v":208.93593968861182},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F26","v":0.31289504961274783},null,null,null,null,{"$f":"F46","v":30}]
[null,null,null,"Plant Be,","Sales","T <","Power <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":60},{"$f":"R16","v":28.093532960000005},{"$f":"S16","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - maxΔT"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit","discounted ","Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X63:X544)=0,1000,MAX(X63:X544))","v":1000},{"$f":"MIN(Y63:Y543)","v":20.370298588099349},null,{"$f":"MIN(Y63:Y543)","v":20.370298588099349},{"$f":"MIN(AB63:AB543)","v":205.10307799627989}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value","WF/Resv","T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"F17","v":225},{"$f":"V63*T63/3.413","v":8.6682203557028394},{"$f":"IF(D63*F$23/1000000-F$30/1000<0,0,D63*F$23/1000000-F$30/1000)","v":32.95677063597892},{"$f":"IF(C63 <= $C$63- $F$33,1,0)","v":0},null,{"$f":"IF(F$46-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$36)^B63","v":0},{"$f":"E63/((1+$F$36)^B63)","v":32.95677063597892},{"$f":"($F$31/1000)/((1+$F$36)^B63)","v":39.999999999999993},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$36/12)","v":8.2850041425020712E-2},{"$f":"I63/(1+$F$36)^B63","v":0},{"$f":"C63*1.8+32-F$20","v":429.67922187488693},{"$f":"S$10*$Q63^6+T$10*$Q63^5+U$10*$Q63^4+V$10*$Q63^3+W$10*$Q63^2+X$10*$Q63+Y$10","v":407.55908988777014},{"$f":"S$12*$Q63^6+T$12*$Q63^5+U$12*$Q63^4+V$12*$Q63^3+W$12*$Q63^2+X$12*$Q63+Y$12","v":0.60344380289769184},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":94.551307573031067},{"$f":"(1-($F$32+273)/(C63+273))/(1-($F$32+273)/($F$17+273))","v":1},{"$f":"( -10.956*U63^2 + 22.422*U63 - 10.466)*V$59","v":0.31289504961274839},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":32.95677063597892},null,{"$f":"IF(B63<=AA59,E63,Y63)","v":32.95677063597892},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":225},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AD63=1,$AE63,0)","v":0},{"$f":"IF($AD63=2,$AE63,0)","v":0},{"$f":"IF($AD63=3,$AE63,0)","v":0},{"$f":"IF($AD63=4,$AE63,0)","v":0},{"$f":"IF($AD63=5,$AE63,0)","v":0},{"$f":"IF($AD63=6,$AE63,0)","v":0},{"$f":"IF($AD63=7,$AE63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$46,F$46,IF(B63<$F$46,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$46,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":224.90625},8.659850148112989,{"$f":"IF(B64>=F$46,E63,IF(D64*F$23/1000000-F$30/1000<0,0,D64*F$23/1000000-F$30/1000))","v":32.92339933437642},{"$f":"IF(B64>F$46-5,0,IF(C64 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$46-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$38-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},{"$f":"I64/(1+$F$36)^B64","v":0},{"$f":"IF(B64<F$46,E64/((1+$F$36)^B64),0)","v":32.738292270145649},{"$f":"IF(B64<F$46,($F$31/1000)/((1+$F$36)^B64),0)","v":39.775105769181614},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},{"$f":"I64/(1+$F$36)^B64","v":0},{"$f":"C64*1.8+32-F$20","v":429.51047187488695},407.37253072768135,0.60323644378761088,94.472575150184355,0.99974059144551086,{"$f":"( -10.956*U64^2 + 22.422*U64 - 10.466)*V$59","v":0.31285342342498806},null,{"$f":"IF(X63>0,X63,IF(J64=0,0,B64))","v":0},{"$f":"IF(X63>0,Y63,E64)","v":32.92339933437642},null,{"$f":"IF(B64<=AA$59,E64,AA63)","v":32.92339933437642},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":224.953125},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AD64=1,$AE64,0)","v":0},{"$f":"IF($AD64=2,$AE64,0)","v":0},{"$f":"IF($AD64=3,$AE64,0)","v":0},{"$f":"IF($AD64=4,$AE64,0)","v":0},{"$f":"IF($AD64=5,$AE64,0)","v":0},{"$f":"IF($AD64=6,$AE64,0)","v":0},{"$f":"IF($AD64=7,$AE64,0)","v":0}]
[null,{"$f":"IF(ROUND(B64,1)=F$46,F$46,IF(B64<$F$46,B64+1/12,B64))","v":0.16666666666666666},{"$f":"IF(B64<F$46,IF(I64<1,C64*(1-$F$22/12), $C$63),C64)","v":224.81253906250001},8.6514751374550034,32.890008883352166,0,0,1,{"$f":"IF(SUM(I$63:I64)<($F$38-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,32.521209903149661,39.551475973739628,0.16666666666666666,{"$f":"IF(B65<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},0,429.34179218738694,407.18607391531134,0.60302915582742223,94.393908077112428,0.99948119333331475,0.31281133757077084,null,0,32.890008883352166,null,32.890008883352166,{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":224.90626302083334},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,8.6430953487215785,32.856599382549888,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$38-1),IF((F66+G66)*H66>0,1,0),0)","v":0},{"$f":"IF(OR(I66=1,J65 =1), 1,0)","v":0},0,32.305514948111146,39.329103504568486,0.25,{"$f":"IF(B66<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},0,429.17318278309006,406.99971935834691,0.60282193896580782,94.315306288187514,0.99922180568530561,0.31276879210942377,null,0,32.856599382549888,null,32.856599382549888,{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":224.85941405843101},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,8.6347108068644545,32.823170931450051,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$38-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,32.091198868718699,39.107981292532578,0.33333333333333331,{"$f":"IF(B67<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},0,429.00464363271169,406.81346696464084,0.60261479315156119,94.236769717889672,0.99896242852337536,0.31272578710042326,null,0,32.823170931450051,null,32.823170931450051,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":224.81257810872535},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,8.6263215367945385,32.789723629370293,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$38-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,31.878253178947894,38.888102308241493,0.41666666666666663,{"$f":"IF(B68<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},0,428.83617470697925,406.62731664221059,0.60240771833358764,94.158298300805654,0.99870306186941094,0.31268232260340079,null,0,32.789723629370293,null,32.789723629370293,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":224.76575516765004},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,8.6179275633819117,32.756257575465526,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$38-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,31.666669442780965,38.669459561826535,0.49999999999999994,{"$f":"IF(B69<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},0,428.66777597663258,406.44126829923857,0.60220071446090306,94.07989197162965,0.99844370574529662,0.31263839867813753,null,0,32.756257575465526,null,32.756257575465526,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":224.71894523114017},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,8.6095289114559552,32.722772868728342,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$38-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,31.456439273928254,38.452046102718548,0.58333333333333326,{"$f":"IF(B70<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},0,428.49944741242354,406.25532184407086,0.60199378148263416,94.001550665161744,0.9981843601729129,0.31259401538457177,null,0,32.722772868728342,null,32.722772868728342,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":224.67214829513213},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,8.6011256058053558,32.689269607989125,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$38-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,31.247554335550813,38.235855019426964,0.66666666666666663,{"$f":"IF(B71<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},0,428.33118898511623,406.06947718521815,0.60178691934801787,93.923274316309517,0.99792502517413573,0.31254917278279082,null,0,32.689269607989125,null,32.689269607989125,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":224.6253643555637},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,8.5927176711780984,32.655747891915979,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$38-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,31.040006339984178,38.020879439320041,0.75,{"$f":"IF(B72<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},0,428.163000665487,405.8837342313534,0.60158012800640115,93.845062860085477,0.99766570077083916,0.3125038709330365,null,0,32.655747891915979,null,32.655747891915979,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":224.57859340837399},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,8.5843051322815569,32.622207819015088,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$38-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,30.833787048464099,37.807112528406435,0.83333333333333337,{"$f":"IF(B73<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},0,427.99488242432426,405.6980928913124,0.60137340740724043,93.766916231608036,0.99740638698489215,0.31245810989570288,null,0,32.622207819015088,null,32.622207819015088,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":224.53183544950346},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,8.5758880137826523,32.588649487631344,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$38-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,30.628888270853832,37.594547491117943,0.91666666666666674,{"$f":"IF(B74<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},0,427.82683423242867,405.51255307409383,0.60116675750010107,93.688834366101958,0.99714708383816053,0.31241188973133754,null,0,32.588649487631344,null,32.588649487631344,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":224.48509047489401},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,8.5674663403076163,32.555072995947441,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$38-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,30.425301865371438,37.383177570093451,1,{"$f":"IF(B75<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},0,427.65885606061306,405.32711468885759,0.60096017823465819,93.610817198895973,0.99688779135250649,0.31236521050063809,null,0,32.555072995947441,null,32.555072995947441,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":224.43835848048872},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,8.5590401364423823,32.521478441985387,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$38-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,30.223019738320765,37.172996045964126,1.0833333333333333,{"$f":"IF(B76<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},0,427.49094787970239,405.14177764492524,0.60075366956069431,93.532864665424881,0.99662850954978877,0.31231807226445707,null,0,32.521478441985387,null,32.521478441985387,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":224.39163946223221},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,8.5506094267323185,32.487865923605469,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$38-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,30.022033843821408,36.963996237139838,1.1666666666666665,{"$f":"IF(B77<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},{"$f":"I77/(1+$F$36)^B77","v":0},427.3231096605337,404.95654185177864,0.60054723142810074,93.45497670122694,0.99636923845186243,0.3122704750837979,null,0,32.487865923605469,null,32.487865923605469,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":224.34493341607032},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,8.5421742356824453,32.454235538507092,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$38-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,29.822336183541836,36.756171499596718,1.2499999999999998,{"$f":"IF(B78<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},0,427.15534137395639,404.77140721906056,0.60034086378687668,93.377153241945337,0.99610997808057833,0.31222241901981551,null,0,32.454235538507092,null,32.454235538507092,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":224.29824033795026},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,8.5337345877576034,32.420587384229499,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$38-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,29.623918806433764,36.54951522666596,1.333333333333333,{"$f":"IF(B79<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},0,426.98764299083177,404.58637365657347,0.60013456658712838,93.299394223327397,0.995850728457784,0.31217390413382223,null,0,32.420587384229499,null,32.420587384229499,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":224.25156022382066},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,8.5252905073821168,32.386921558150377,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$38-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,29.426773808465981,36.344020848823824,1.4166666666666663,{"$f":"IF(B80<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},0,426.82001448203351,404.40144107427932,0.59992833977906979,93.221699581223675,0.99559148960532362,0.31212493048727602,null,0,32.386921558150377,null,32.386921558150377,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":224.20489306963145},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,8.5168420189402916,32.353238157487858,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$38-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,29.230893332362619,36.13968183348274,1.4999999999999996,{"$f":"IF(B81<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},0,426.65245581844727,404.2166093822994,0.59972218331302096,93.144069251589144,0.99533226154503696,0.31207549814179159,null,0,32.353238157487858,null,32.353238157487858,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":224.15823887133391},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,8.5083891467760253,32.319537279298991,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$38-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,29.036269567339627,35.936491684783697,1.5833333333333328,{"$f":"IF(B82<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},0,426.48496697097079,404.03187849091245,0.59951609713940879,93.06650317048053,0.99507304429876109,0.31202560715913308,null,0,32.319537279298991,null,32.319537279298991,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":224.11159762488063},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,8.4999319151932351,32.285819020481419,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$38-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,28.842894748845449,35.734443943389685,1.6666666666666661,{"$f":"IF(B83<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},0,426.31754791051407,403.84724831055638,0.59931008120876605,92.989001274058694,0.99481383788832822,0.31197525760121864,null,0,32.285819020481419,null,32.285819020481419,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":224.06496932622568},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,8.4914703484556231,32.252083477772423,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$38-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,28.650761158300728,35.533532186280411,1.7499999999999993,{"$f":"IF(B84<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},0,426.15019860799924,403.66271875182645,0.5991041354717318,92.911563498586588,0.9945546423355679,0.311924449530116,null,{"$f":"IF(X83>0,X83,IF(J84=0,0,B84))","v":0},32.252083477772423,null,32.252083477772423,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":224.01835397132433},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,8.4830044707869359,32.218330747750038,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$38-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,28.459861122841193,35.333750026548074,1.8333333333333326,{"$f":"IF(B85<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},0,425.98291903436046,403.47828972547478,0.59889825987904999,92.834189780429426,0.99429545766230532,0.31187318300804895,null,0,32.218330747750038,null,32.218330747750038,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":223.97175155613323},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,8.4745343063708667,32.18456092683256,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$38-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,28.270187015060419,35.135091113194342,1.9166666666666659,{"$f":"IF(B86<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},0,425.81570916054403,403.29396114241035,0.59869245438156948,92.756880056054854,0.99403628389036225,0.31182145809739031,null,0,32.18456092683256,null,32.18456092683256,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":223.92516207661049},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,8.4660598793511408,32.150774111278963,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$38-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,28.081731252754793,34.93754913092846,1.9999999999999991,{"$f":"IF(B87<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},0,425.64856895750842,403.10973291369896,0.59848671893024474,92.67963426203238,0.99377712104155635,0.31176927486066464,null,0,32.150774111278963,null,32.150774111278963,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":223.87858552871546},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,8.4575812138315225,32.116970397188886,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$38-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,27.894486298669381,34.741117799966474,2.0833333333333326,{"$f":"IF(B88<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},0,425.48149839622403,402.92560495056085,0.59828105347613358,92.602452335032069,0.99351796913770207,0.31171663336054983,null,0,32.116970397188886,null,32.116970397188886,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":223.83202190840879},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,8.4490983338759662,32.083149880503271,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$38-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,27.708444660245711,34.545790875831621,2.1666666666666661,{"$f":"IF(B89<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},0,425.31449744767343,402.74157716437276,0.59807545797039829,92.525334211826305,0.99325882820060984,0.31166353365987459,null,0,32.083149880503271,null,32.083149880503271,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":223.78547121165263},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,8.4406112635085506,32.049312657004052,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$38-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,27.523598889370017,34.351562149155804,2.2499999999999996,{"$f":"IF(B90<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},0,425.14756608285148,402.55764946666613,0.59786993236430552,92.448279829287912,0.99299969825208612,0.31160997582161909,null,0,32.049312657004052,null,32.049312657004052,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":223.73893343441037},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,8.43212002671366,32.015458822314919,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$38-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,27.339941582123746,34.158425445482202,2.333333333333333,{"$f":"IF(B91<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},0,424.98070427276485,402.37382176912678,0.59766447660922439,92.371289124390728,0.992740579313934,0.31155595990891766,null,0,32.015458822314919,null,32.015458822314919,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":223.69240857264674},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,8.4236246474357994,31.981588471900572,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$38-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,27.15746537853407,33.966374625068994,2.4166666666666665,{"$f":"IF(B92<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},0,424.81391198843238,402.19009398359418,0.59745909065662739,92.294362034208575,0.99248147140795295,0.31150148598505245,null,0,31.981588471900572,null,31.981588471900572,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":223.64589662232785},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,8.4151251495798842,31.947701701067857,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$38-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,26.976162962327287,33.775403582694146,2.5,{"$f":"IF(B93<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},0,424.64718920088512,402.00646602206217,0.59725377445809025,92.217498495915891,0.99222237455593809,0.31144655411345951,null,0,31.947701701067857,null,31.947701701067857,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":223.59939757942118},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,8.4066215570111602,31.913798604965471,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$38-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,26.79602706068232,33.585506247461396,2.5833333333333335,{"$f":"IF(B94<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},0,424.48053588116596,401.8229377966768,0.59704852796529029,92.14069844678653,0.99196328877968087,0.31139116435772723,null,0,31.913798604965471,null,31.913798604965471,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":223.55291143989552},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,8.3981138935551893,31.879879278583886,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$38-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,26.617050443985661,33.396676582607178,2.666666666666667,{"$f":"IF(B95<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},0,424.31395200033006,401.63950921973742,0.59684335113000753,92.063961824194166,0.99170421410096932,0.31133531678159176,null,0,31.879879278583886,null,31.879879278583886,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":223.50643819972098},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,8.3896021829981571,31.845943816756595,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$38-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,26.43922592558874,33.208908585308791,2.7500000000000004,{"$f":"IF(B96<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},0,424.14743752944446,401.45618020369579,0.59663824390412357,91.987288565612175,0.99144515054158766,0.31127901144894615,null,0,31.845943816756595,null,31.845943816756595,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":223.45997785486901},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,8.3810864490865402,31.811992314158772,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$38-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,26.262546361564361,33.022196286493525,2.8333333333333339,{"$f":"IF(B97<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},0,423.98099243958842,401.27295066115454,0.59643320623962148,91.910678608612045,0.99118609812331593,0.31122224842383112,null,0,31.811992314158772,null,31.811992314158772,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":223.41353040131244},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,8.3725667155274497,31.778024865308623,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$38-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,26.087004650466678,32.836533750648911,2.9166666666666674,{"$f":"IF(B98<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},0,423.81461670185314,401.08982050486878,0.59622823808858516,91.834131890865137,0.99092705686793059,0.31116502777043875,null,0,31.778024865308623,null,31.778024865308623,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":223.36709583502545},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,8.3640430059885915,31.74404156456729,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$38-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,25.912593733091231,32.651915075634065,3.0000000000000009,{"$f":"IF(B99<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},0,423.64831028734193,400.90678964774418,0.59602333940319974,91.757648350140983,0.99066802679720389,0.31110734955311437,null,0,31.74404156456729,null,31.74404156456729,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":223.32067415198355},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,8.3555153440982153,31.710042506138571,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$38-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,25.73930659223608,32.468334392492025,3.0833333333333344,{"$f":"IF(B100<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},0,423.48207316717009,400.72385800283655,0.59581851013575049,91.681227924306938,0.99040900793290543,0.31104921383635342,null,0,31.710042506138571,null,31.710042506138571,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":223.2742653481636},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,8.3469837534452811,31.676027784069632,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$38-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,25.567136252464994,32.285785865263193,3.1666666666666679,{"$f":"IF(B101<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},0,423.31590531246496,400.54102548335248,0.59561375023862306,91.604870551329157,0.99015000029679978,0.31099062068480143,null,0,31.676027784069632,null,31.676027784069632,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":223.22786941954371},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,8.3384482575794401,31.641997492250916,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$38-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,25.39607577987125,32.104263690799812,3.2500000000000013,{"$f":"IF(B102<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},0,423.14980669436602,400.35829200264754,0.59540905966430269,91.528576169270821,0.98989100391064777,0.31093157016325684,null,0,31.641997492250916,null,31.641997492250916,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":223.18148636210344},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,8.329908880011093,31.607951724416381,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$38-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,25.226118281842936,31.923762098581495,3.3333333333333348,{"$f":"IF(B103<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},0,422.9837772840246,400.17565747422691,0.5952044383653744,91.452344716292885,0.98963201879620699,0.31087206233666809,null,0,31.607951724416381,null,31.607951724416381,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":223.13511617182365},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,8.3213656442114843,31.573890574143874,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$38-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,25.057256906829569,31.744275350531765,3.4166666666666683,{"$f":"IF(B104<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},0,422.81781705260408,399.99312181174452,0.59499988629452183,91.376176130653846,0.98937304497523071,0.31081209727013526,null,0,31.573890574143874,null,31.573890574143874,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":223.08875884468654},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,8.312818573612681,31.539814134855035,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$38-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,24.889484844109585,31.565797740835645,3.5000000000000018,{"$f":"IF(B105<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},0,422.65192597128009,399.81068492900278,0.59479540340452841,91.300070350708666,0.98911408246946908,0.31075167502891038,null,0,31.539814134855035,null,31.539814134855035,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":223.04241437667568},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,8.30426769160756,31.505722499815278,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$38-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,24.722795323559136,31.388323595758308,3.5833333333333353,{"$f":"IF(B106<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},0,422.48610401123995,399.62834673995172,0.59459098964827539,91.224027314909165,0.98885513130066716,0.31069079567839319,null,0,31.505722499815278,null,31.505722499815278,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":222.99608276377586},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,8.2957130215500641,31.471615762134753,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$38-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,24.55718161542282,31.211847273464645,3.6666666666666687,{"$f":"IF(B107<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},0,422.32035114368313,399.44610715868936,0.5943866449787425,91.148046961803914,0.98859619149056654,0.31062945928413799,null,0,31.471615762134753,null,31.471615762134753,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":222.94976400197339},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,8.2871545867549763,31.437494014767523,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$38-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,24.392637030084273,31.036363163839983,3.7500000000000022,{"$f":"IF(B108<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},0,422.15466733982117,399.2639660994605,0.59418236934900759,91.072129230037206,0.98833726306090597,0.31056766591184681,null,0,31.437494014767523,null,31.437494014767523,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":222.90345808725579},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,8.2785924104982236,31.403357350512707,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$38-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,24.22915491783948,30.861865688311696,3.8333333333333357,{"$f":"IF(B109<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},0,421.98905257087745,399.08192347665658,0.59397816271224557,90.99627405834957,0.98807834603341949,0.31050541562737588,null,0,31.403357350512707,null,31.403357350512707,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":222.85716501561194},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,8.2700265160166779,31.369205862013736,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$38-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,24.066728668669803,30.68834929967187,3.9166666666666692,{"$f":"IF(B110<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},0,421.82350680808747,398.89997920481574,0.59377402502172949,90.920481385577034,0.98781944042983649,0.3104427084967285,null,0,31.369205862013736,null,31.369205862013736,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":222.81088478303207},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,8.2614569265084032,31.335039641759295,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$38-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,23.905351712017559,30.515808481900994,4.0000000000000027,{"$f":"IF(B111<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},0,421.65803002269865,398.71813319862167,0.59356995623082864,90.844751150651462,0.98756054627188394,0.31037954458606032,null,0,31.335039641759295,null,31.335039641759295,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":222.76461738550773},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,8.2528836651325985,31.300858782083132,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$38-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,23.74501751656182,30.344237749992544,4.0833333333333357,{"$f":"IF(B112<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},0,421.49262218597039,398.53638537290351,0.59336595629300926,90.769083292599362,0.98730166358128368,0.31031592396167884,null,0,31.300858782083132,null,31.300858782083132,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":222.71836281903182},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,8.2443067550096014,31.266663375164065,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$38-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,23.585719589995662,30.173631649778681,4.1666666666666687,{"$f":"IF(B113<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},0,421.32728326917407,398.3547356426356,0.59316202516183436,90.693477750542399,0.98704279237975456,0.31025184669003925,null,0,31.266663375164065,null,31.266663375164065,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":222.67212107959861},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,8.2357262192210268,31.232453513026506,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$38-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,23.427451478804908,30.003984757756832,4.2500000000000018,{"$f":"IF(B114<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},0,421.16201324359315,398.17318392293686,0.5929581627909627,90.61793446369694,0.9867839326890111,0.31018731283774859,null,0,31.232453513026506,null,31.232453513026506,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":222.62589216320364},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,8.2271420808098341,31.198229287540769,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$38-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,23.270206768047881,29.835291680917283,4.3333333333333348,{"$f":"IF(B115<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},0,420.99681208052289,397.99173012907033,0.59275436913414847,90.542453371373767,0.98652508453076404,0.31012232247156662,null,0,31.198229287540769,null,31.198229287540769,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":222.57967606584378},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,8.2185543627801589,31.163990790422368,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$38-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,23.1139790811356,29.667547056571738,4.4166666666666679,{"$f":"IF(B116<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},0,420.83167975127054,397.81037417644279,0.59255064414524206,90.467034412977569,0.98626624792671969,0.3100568756583989,null,0,31.163990790422368,null,31.163990790422368,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":222.53347278351728},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,8.2099630880976697,31.129738113233472,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$38-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,22.958762079614736,29.500745552182849,4.5000000000000009,{"$f":"IF(B117<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},0,420.66661622715543,397.62911598060475,0.59234698777818851,90.391677528007392,0.98600742289858057,0.30999097246530588,null,0,31.129738113233472,null,31.129738113233472,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":222.48728231222373},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,8.2013682796893335,31.095471347381924,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$38-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,22.804549462949872,29.334881865194678,4.5833333333333339,{"$f":"IF(B118<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},0,420.50162147950869,397.44795545724935,0.59214339998702792,90.316382656055509,0.98574860946804577,0.30992461295949547,null,0,31.095471347381924,null,31.095471347381924,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":222.44110464796401},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,8.1927699604436235,31.061190584122109,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$38-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,22.651334968308358,29.169950722864161,4.666666666666667,{"$f":"IF(B119<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},0,420.33669547967344,397.26689252221263,0.59193988072589476,90.241149736807984,0.98548980765681038,0.30985779720832662,null,0,31.061190584122109,null,31.061190584122109,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":222.39493978674034},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,8.1841681532104591,31.026895914554714,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$38-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,22.499112370345411,29.005946882093451,4.75,{"$f":"IF(B120<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},0,420.17183819900475,397.08592709147234,0.59173642994901809,90.165978710043589,0.98523101748656472,0.30979052527930789,null,0,31.026895914554714,null,31.026895914554714,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":222.3487877245563},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,8.1755628808013867,30.992587429627406,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$38-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,22.347875480991092,28.84286512926327,4.833333333333333,{"$f":"IF(B121<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},0,420.00704960886969,396.90505908114875,0.59153304761072067,90.090869515634665,0.98497223897899566,0.30972279724009899,null,0,30.992587429627406,null,30.992587429627406,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":222.30264845741678},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,8.1669541659894875,30.958265220134528,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$38-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,22.197618149237663,28.680700280067178,4.9166666666666661,{"$f":"IF(B122<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},0,419.8423296806472,396.72428840750302,0.59132973366541919,90.015822093545694,0.98471347215578675,0.30965461315850967,null,0,30.958265220134528,null,30.958265220134528,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":222.25652198132795},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,8.1583420315094504,30.923929376717325,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$38-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,22.04833426092846,28.519447179346724,4.9999999999999991,{"$f":"IF(B123<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},0,419.67767838572814,396.54361498693743,0.59112648806762358,89.940836383833812,0.98445471703861609,0.30958597310249808,null,0,30.923929376717325,null,30.923929376717325,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":222.21040829229744},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,8.1497265000576817,30.889579989864437,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$38-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,21.900017738548108,28.359100700927616,5.0833333333333321,{"$f":"IF(B124<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},0,419.51309569551529,396.36303873599468,0.59092331077193661,89.865912326648299,0.9841959736491589,0.30951687714017417,null,0,30.889579989864437,null,30.889579989864437,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":222.16430738633414},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,8.1411075942922473,30.855217149911631,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$38-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,21.752662541013265,28.199655747456713,5.1666666666666652,{"$f":"IF(B125<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},0,419.34858158142339,396.18255957135773,0.5907202017330544,89.791049862230125,0.98393724200908639,0.3094473253397968,null,0,30.855217149911631,null,30.855217149911631,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":222.11821925944821},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,8.1324853368330583,30.820840947042562,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$38-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,21.606262663465255,28.041107250240032,5.2499999999999982,{"$f":"IF(B126<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},0,419.18413601487902,396.00217740984988,0.590517160905765,89.716248930912741,0.98367852214006501,0.30937731776977495,null,0,30.820840947042562,null,30.820840947042562,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":222.07214390765122},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,{"$f":"V127*T127/3.413","v":8.1238597502617402},30.786451471288231,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$38-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$36)^B127","v":0},21.460812137062845,27.883450169081577,5.3333333333333313,{"$f":"IF(B127<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},0,419.01975896732068,{"$f":"S$10*$Q127^6+T$10*$Q127^5+U$10*$Q127^4+V$10*$Q127^3+W$10*$Q127^2+X$10*$Q127+Y$10","v":395.82189216843278},{"$f":"S$12*$Q127^6+T$12*$Q127^5+U$12*$Q127^4+V$12*$Q127^3+W$12*$Q127^2+X$12*$Q127+Y$12","v":0.59031418824494886},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":89.641509473120038},{"$f":"(1-($F$32+273)/(C127+273))/(1-($F$32+273)/($F$17+273))","v":0.98341981406375745},0.30930685449866813,null,0,30.786451471288231,null,30.786451471288231,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":222.02608132695602},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B127,1)=F$46,F$46,IF(B127<$F$46,B127+1/12,B127))","v":5.4166666666666643},{"$f":"IF(B127<F$46,IF(I127<1,C127*(1-$F$22/12), $C$63),C127)","v":218.98679363072884},8.115230857121805,{"$f":"IF(B128>=F$46,E127,IF(D128*F$23/1000000-F$30/1000<0,0,D128*F$23/1000000-F$30/1000))","v":30.75204881252769},{"$f":"IF(B128>F$46-5,0,IF(C128 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B128,1)=F$46-5,IF(E128-(E127-E128)*60<1,1,0),IF(E128-(E127-E128)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B128,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I127)<($F$38-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,{"$f":"IF(B128<F$46,E128/((1+$F$36)^B128),0)","v":21.316305028777023},{"$f":"IF(B128<F$46,($F$31/1000)/((1+$F$36)^B128),0)","v":27.726679492123125},{"$f":"IF(J128<1, B128,N127)","v":5.4166666666666643},{"$f":"IF(B128<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},{"$f":"I128/(1+$F$36)^B128","v":0},{"$f":"C128*1.8+32-F$20","v":418.85545041019884},395.64170376420822,0.59011128370557864,89.566831429367994,0.98316111780182336,{"$f":"( -10.956*U128^2 + 22.422*U128 - 10.466)*V$59","v":0.30923593559518375},null,{"$f":"IF(X127>0,X127,IF(J128=0,0,B128))","v":0},{"$f":"IF(X127>0,Y127,E128)","v":30.75204881252769},null,{"$f":"IF(B128<=AA$59,E128,AA127)","v":30.75204881252769},{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":221.98003151337682},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AD128=1,$AE128,0)","v":0},{"$f":"IF($AD128=2,$AE128,0)","v":0},{"$f":"IF($AD128=3,$AE128,0)","v":0},{"$f":"IF($AD128=4,$AE128,0)","v":0},{"$f":"IF($AD128=5,$AE128,0)","v":0},{"$f":"IF($AD128=6,$AE128,0)","v":0},{"$f":"IF($AD128=7,$AE128,0)","v":0}]
[null,5.4999999999999973,218.8955491333827,8.1065986799186334,30.717633060487977,0,0,1,{"$f":"IF(SUM(I$63:I128)<($F$38-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,21.172735441186351,27.570790235684907,5.4999999999999973,{"$f":"IF(B129<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},0,418.69121031497582,395.46161211441574,0.58990844724271807,89.492214740263023,0.98290243337591687,0.30916456112818042,null,0,30.717633060487977,null,30.717633060487977,{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":221.93399446292915},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,8.0979632411195599,30.683204304744422,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$38-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,21.030097512273617,27.415777444107182,5.5833333333333304,{"$f":"IF(B130<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},0,418.52703865312577,395.28161713643374,0.5897056788115228,89.417659346502546,0.98264376080768889,0.3090927311666663,null,0,30.683204304744422,null,30.683204304744422,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":221.88797017162986},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,8.0893245631538448,30.648762634720583,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$38-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,20.888385415223365,27.261636189592675,5.6666666666666634,{"$f":"IF(B131<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},0,418.36293539613484,395.10171874777791,0.58950297836723886,89.343165188874366,0.98238510011878644,0.30902044577979781,null,0,30.648762634720583,null,30.648762634720583,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":221.84195863549712},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,8.0806826684127984,30.614308139688681,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$38-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,20.747593358220826,27.108361572049958,5.7499999999999964,{"$f":"IF(B132<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},0,418.19890051550107,394.92191686610198,0.58930034586520386,89.268732208256608,0.98212645133085219,0.30894770503688213,null,0,30.614308139688681,null,30.614308139688681,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":221.79595985055047},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,8.0720375792498054,30.579840908769754,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$38-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,20.607715584251725,26.955948718937641,5.8333333333333295,{"$f":"IF(B133<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},0,418.03493398273417,394.74221140919627,0.589097781260845,89.194360345617554,0.98186781446552451,0.3088745090073759,null,0,30.579840908769754,null,30.579840908769754,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":221.74997381281068},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,8.0633893179803202,30.54536103093362,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$38-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,20.468746370903066,26.804392785109517,5.9166666666666625,{"$f":"IF(B134<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},0,417.8710357693559,394.5626022949881,0.58889528450968032,89.120049542015011,0.9816091895444381,0.30880085776088528,null,0,30.54536103093362,null,30.54536103093362,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":221.70400051829995},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,8.0547379068819307,30.510868594999096,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$38-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,20.330680030165091,26.653688952660495,5.9999999999999956,{"$f":"IF(B135<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},0,417.70720584689985,394.38308944154085,0.58869285556731765,89.045799738596315,0.9813505765892232,0.30872675136716543,null,0,30.510868594999096,null,30.510868594999096,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":221.65803996304174},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,8.0460833681944219,30.476363689634326,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$38-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,20.193510908234437,26.503832430773475,6.0833333333333286,{"$f":"IF(B136<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},0,417.54344418691153,394.20367276705417,0.58849049438945411,88.971610876598675,0.98109197562150674,0.30865218989611926,null,0,30.476363689634326,null,30.476363689634326,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":221.61209214306089},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,8.0374257241198226,30.441846403356877,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$38-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,20.05723338531817,26.354818455567031,6.1666666666666616,{"$f":"IF(B137<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},0,417.37975076094824,394.02435218986307,0.58828820093187661,88.897482897347857,0.98083338666291064,0.3085771734178015,null,0,30.441846403356877,null,30.441846403356877,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":221.56615705438352},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,8.0287649968224244,30.407316824533901,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$38-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,19.921841875438872,26.206642289943964,6.2499999999999947,{"$f":"IF(B138<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},0,417.21612554057907,393.84512762843758,0.58808597515046068,88.823415742258703,0.98057480973505329,0.30850170200241528,null,0,30.407316824533901,null,30.407316824533901,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":221.52023469303703},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,8.0201012084287679,30.37277504138201,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$38-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,19.787330826240659,26.059299223440732,6.3333333333333277,{"$f":"IF(B139<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},0,417.05256849738504,393.66599900138266,0.58788381700117087,88.749409352834448,0.98031624485954871,0.30842577572031094,null,0,30.37277504138201,null,30.37277504138201,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":221.47432505505026},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,8.0114343810278701,30.338221141968233,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$38-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,19.653694718796896,25.912784572077694,6.4166666666666607,{"$f":"IF(B140<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},0,416.88907960295899,393.48696622743796,0.58768172644006034,88.675463670667227,0.98005769205800708,0.30834939464199118,null,0,30.338221141968233,null,30.338221141968233,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":221.42842813645328},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,8.0027645366710214,30.303655214209176,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$38-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,19.520928067417778,25.767093678210202,6.4999999999999938,{"$f":"IF(B141<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},0,416.72565882890564,393.30802922547662,0.58747970342327027,88.601578637436717,0.97979915135203466,0.30827255883810495,null,0,30.303655214209176,null,30.303655214209176,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":221.3825439332775},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,7.9940916973720171,30.269077345871953,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$38-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,19.389025419460101,25.622221910380549,6.5833333333333268,{"$f":"IF(B142<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},0,416.56230614684148,393.12918791450591,0.58727774790703002,88.527754194910926,0.97954062276323206,0.3081952683794516,null,0,30.269077345871953,null,30.269077345871953,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":221.33667244155566},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,7.9854158851071491,30.234487624574168,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$38-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,19.257981355137463,25.478164663170734,6.6666666666666599,{"$f":"IF(B143<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},0,416.39902152839483,392.95044221366635,0.58707585984765598,88.453990284945917,0.97928210631319812,0.30811752333697856,null,0,30.234487624574168,null,30.234487624574168,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":221.29081365732185},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,7.9767371218151437,30.19988613778364,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$38-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,19.127790487331271,25.334917357056039,6.7499999999999929,{"$f":"IF(B144<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},0,416.23580494520587,392.77179204223108,0.58687403920155301,88.38028684948415,0.97902360202352601,0.30803932378178273,null,0,30.19988613778364,null,30.19988613778364,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":221.2449675766114},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,7.9680554293973902,30.165272972819338,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$38-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,18.9984474614036,25.192475438259486,6.8333333333333259,{"$f":"IF(B145<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},0,416.07265636892663,392.59323731960603,0.58667228592521203,88.306643830556425,0.97876510991580479,0.30796066978510983,null,0,30.165272972819338,null,30.165272972819338,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":221.19913419546106},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,7.9593708297178409,30.130648216850968,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$38-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,18.869946955010121,25.050834378607028,6.916666666666659,{"$f":"IF(B146<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},0,415.90957577122083,392.41477796532951,0.58647059997521167,88.233061170280109,0.97850663001162019,0.3078815614183541,null,0,30.130648216850968,null,30.130648216850968,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":221.15331350990883},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,7.9506833446030818,30.096011956899261,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$38-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,18.742283677914589,24.909989675383645,6.999999999999992,{"$f":"IF(B147<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},0,415.74656312376402,392.23641389907124,0.58626898130821636,88.159538810859374,0.97824816233255296,0.30780199875305814,null,0,30.096011956899261,null,30.096011956899261,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":221.10750551599409},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,7.9419929958423578,30.06136427983607,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$38-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,18.615452371804086,24.76993685119017,7.083333333333325,{"$f":"IF(B148<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},0,415.58361839824363,392.05814504063255,0.58606742988097738,88.08607669458496,0.97798970690018028,0.30772198186091188,null,0,30.06136427983607,null,30.06136427983607,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":221.06171020975742},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,7.9332998051877883,30.026705272385239,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$38-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,18.489447810105855,24.630671453800964,7.1666666666666581,{"$f":"IF(B149<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},0,415.42074156635897,391.87997130994614,0.58586594565033201,88.012674763834184,0.97773126373607433,0.30764151081375868,null,0,30.026705272385239,null,30.026705272385239,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":221.01592758724087},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,7.9246037943540877,29.992035021121474,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$38-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,18.364264797803802,24.492189056022401,7.2499999999999911,{"$f":"IF(B150<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},0,415.25793259982083,391.70189262707498,0.58566452857320284,87.939332961070193,0.97747283286180398,0.30756058568358458,null,0,29.992035021121474,null,29.992035021121474,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":220.9701576444877},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,7.915904985018873,29.957353612471582,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$38-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,18.239898171257483,24.354485255552088,7.3333333333333242,{"$f":"IF(B151<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},0,415.09519147035212,391.52390891221273,0.58546317860659858,87.866051228842139,0.97721441429893385,0.30747920654252703,null,0,29.957353612471582,null,29.957353612471582,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":220.92440037754253},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,7.9072033988226016,29.922661132714211,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$38-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,18.116342798021165,24.21755567483897,7.4166666666666572,{"$f":"IF(B152<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},0,414.93251814968738,391.34602008568316,0.58526189570761289,87.792829509785122,0.97695600806902405,0.30739737346287055,null,0,29.922661132714211,null,29.922661132714211,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":220.87865578245135},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,7.8984990573687028,29.887957667980384,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$38-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,17.993593576664292,24.081395960944118,7.4999999999999902,{"$f":"IF(B153<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},0,414.76991260957288,391.16822606793937,0.58506067983342425,87.71966774661945,0.97669761419362999,0.30731508651705164,null,0,29.887957667980384,null,29.887957667980384,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":220.8329238552613},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,7.889791982223346,29.853243304252583,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$38-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,17.871645436592107,23.946001785402384,7.5833333333333233,{"$f":"IF(B154<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},0,414.60737482176683,390.99052677956377,0.58485953094129606,87.646565882150469,0.97643923269430422,0.30723234577764824,null,0,29.853243304252583,null,29.853243304252583,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":220.78720459202103},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,7.8810821949159164,29.818518127366616,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$38-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,17.750493337868882,23.811368844084797,7.6666666666666563,{"$f":"IF(B155<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},0,414.44490475803894,390.81292214126802,0.58465844898857589,87.573523859269244,0.97618086359259371,0.30714915131739307,null,0,29.818518127366616,null,29.818518127366616,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":220.74149798878037},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,7.872369716938671,29.783782223010277,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$38-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,17.630132271040196,23.677492857061718,7.7499999999999893,{"$f":"IF(B156<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},0,414.28250239017098,390.6354120738921,0.58445743393269611,87.500541620950798,0.97592250691004245,0.30706550320916431,null,0,29.783782223010277,null,29.783782223010277,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":220.69580404159052},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,7.8636545697469629,29.749035676724219,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$38-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,17.510557256957483,23.544369568466809,7.8333333333333224,{"$f":"IF(B157<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},0,414.12016768995636,390.45799649840421,0.58425648573117228,87.427619110255307,0.97566416266818878,0.30698140152598752,null,0,29.749035676724219,null,29.749035676724219,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":220.650122746504},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,7.8549367747592855,29.714278573902149,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$38-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,17.391763346603142,23.411994746361714,7.9166666666666554,{"$f":"IF(B158<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},0,413.95790062920008,390.2806753359007,0.58405560434160364,87.354756270327471,0.9754058308885678,0.30689684634103714,null,0,29.714278573902149,null,29.714278573902149,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":220.60445409957467},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,7.8462163533572156,29.67951099979058,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$38-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,17.27374562091633,23.280364182601542,7.9999999999999885,{"$f":"IF(B159<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},0,413.79570117971912,390.10344850760509,0.58385478972167359,87.281953044395493,0.97514751159271074,0.30681183772763554,null,0,29.67951099979058,null,29.67951099979058,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":220.5587980968576},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,7.8374933268856095,29.644733039489633,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$38-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,17.156499190620309,23.149473692701097,8.0833333333333215,{"$f":"IF(B160<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},0,413.63356931334215,389.92631593486828,0.58365404182914782,87.209209375772105,0.97488920480214314,0.3067263757592546,null,0,29.644733039489633,null,29.644733039489633,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":220.51315473440923},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,7.8287677166524112,29.609944777952251,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$38-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,17.040019196049808,23.01931911570184,8.1666666666666554,{"$f":"IF(B161<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},0,413.47150500190952,389.74927753916779,0.58345336062187547,87.136525207853197,0.97463091053838746,0.30664046050951055,null,0,29.609944777952251,null,29.609944777952251,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":220.4675240082874},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,7.8200395439289583,29.575146299985445,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$38-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,16.92430080698049,22.889896314039625,8.2499999999999893,{"$f":"IF(B162<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},0,413.30950821727328,389.57233324210802,0.58325274605778776,87.063900484119017,0.97437262882296172,0.30655409205216938,null,0,29.575146299985445,null,29.575146299985445,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":220.42190591455113},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,7.8113088299498576,29.540337690249768,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$38-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,16.809339222458359,22.761201173413166,8.3333333333333233,{"$f":"IF(B163<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},0,413.14757893129729,389.39548296541898,0.58305219809489861,86.99133514813235,0.97411435967737958,0.30646727046114586,null,0,29.540337690249768,null,29.540337690249768,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":220.37630044926081},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,7.8025755959130709,29.505519033259688,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$38-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,16.695129670630546,22.633229602653241,8.4166666666666572,{"$f":"IF(B164<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},0,412.98571711585714,389.21872663095695,0.5828517166913042,86.918829143539426,0.97385610312314996,0.30637999581050157,null,0,29.505519033259688,null,29.505519033259688,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":220.33070760847815},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,7.7938398629798762,29.470690413383405,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$38-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,16.581667408576767,22.505977533592631,8.4999999999999911,{"$f":"IF(B165<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},0,412.82392274284007,389.04206416070303,0.5826513018051821,86.846382414069012,0.9735978591817781,0.30629226817444372,null,0,29.470690413383405,null,29.470690413383405,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":220.28512738826615},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,7.7851016522751264,29.435851914843902,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$38-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,16.468947722142342,22.379440920936805,8.583333333333325,{"$f":"IF(B166<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},0,412.66219578414513,388.86549547676429,0.58245095339479191,86.773994903533151,0.97333962787476502,0.30620408762733059,null,0,29.435851914843902,null,29.435851914843902,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":220.23955978468911},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,7.7763609848870594,29.401003621718175,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$38-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,16.356965925771132,22.25361574213532,8.666666666666659,{"$f":"IF(B167<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},0,412.50053621168297,388.68902050137177,0.58225067141847442,86.701666555825739,0.97308140922360653,0.30611545424366682,null,0,29.401003621718175,null,29.401003621718175,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":220.1940047938127},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,7.7676178818673653,29.366145617937516,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$38-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,16.245717362339949,22.128497997253938,8.7499999999999929,{"$f":"IF(B168<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},0,412.33894399737596,388.51263915688116,0.5820504558346512,86.62939731492321,0.97282320324979499,0.3060263680981008,null,0,29.366145617937516,null,29.366145617937516,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":220.1484624117038},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,7.7588723642314639,29.331277987288605,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$38-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,16.135197402994351,22.004083708847478,8.8333333333333268,{"$f":"IF(B169<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},0,412.17741911315829,388.33635136577249,0.58185030660182513,86.557187124884081,0.97256500997481887,0.30593682926543514,null,0,29.331277987288605,null,29.331277987288605,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":220.10293263443074},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,7.7501244529581523,29.296400813412113,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$38-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,16.025401446983906,21.880368921833366,8.9166666666666607,{"$f":"IF(B170<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},0,412.01596153097569,388.16015705064899,0.58165022367857955,86.485035929848266,0.97230682942016089,0.30584683782061278,null,0,29.296400813412113,null,29.296400813412113,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":220.05741545806302},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,7.7413741689900943,29.261514179804646,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$38-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,15.916324921500257,21.757349703365918,8.9999999999999947,{"$f":"IF(B171<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},0,411.85457122278564,387.98405613423779,0.58145020702357775,86.412943674038047,0.97204866160730063,0.30575639383873027,null,0,29.261514179804646,null,29.261514179804646,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":220.0119108786715},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,7.7326215332334325,29.226618169817211,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$38-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,15.807963281514091,21.635022142711293,9.0833333333333286,{"$f":"IF(B172<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},0,411.69324816055735,387.80804853938889,0.58125025659556362,86.34091030175648,0.9717905065577126,0.30566549739502585,null,0,29.226618169817211,null,29.226618169817211,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":219.96641889232839},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,7.7238665665581516,29.191712866656644,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$38-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,15.700312009614683,21.513382351123205,9.1666666666666625,{"$f":"IF(B173<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},0,411.53199231627167,387.6321341890748,0.58105037235336088,86.268935757387794,0.97153236429286782,0.30557414856489001,null,0,29.191712866656644,null,29.191712866656644,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":219.92093949510712},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,7.7151092897979394,29.156798353385081,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$38-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,15.593366615849195,21.392426461719264,9.2499999999999964,{"$f":"IF(B174<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},0,411.37080366192112,387.45631300639087,0.58085055425587251,86.197019985397844,0.97127423483423192,0.30548234742385605,null,0,29.156798353385081,null,29.156798353385081,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":219.87547268308253},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,7.7063497237502387,29.121874712920146,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$38-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,15.487122637563296,21.272150629358091,9.3333333333333304,{"$f":"IF(B175<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},0,411.20968216950985,387.28058491455403,0.58065080226208088,86.125162930332635,0.97101611820326705,0.3053900940476047,null,0,29.121874712920146,null,29.121874712920146,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":219.83001845233068},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,7.6975878891764751,29.086942028035871,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$38-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,15.381575639242989,21.152551030517039,9.4166666666666643,{"$f":"IF(B176<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},0,411.04862781105379,387.10494983690342,0.58045111633104762,86.053364536819288,0.9707580144214305,0.30529738851196775,null,0,29.086942028035871,null,29.086942028035871,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":219.78457679892898},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,7.6888238068017873,29.052000381361601,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$38-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,15.276721212356273,21.033623863170671,9.4999999999999982,{"$f":"IF(B177<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},0,410.88764055858036,386.92940769689892,0.5802514964219132,85.98162474956473,0.97049992351017556,0.30520423089291931,null,0,29.052000381361601,null,29.052000381361601,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":219.73914771895613},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,7.6800574973153299,29.017049855383238,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$38-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,15.172554975196888,20.915365346669901,9.5833333333333321,{"$f":"IF(B178<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},0,410.7267203841289,386.75395841812212,0.58005194249389691,85.909943513356382,0.97024184549095083,0.305110621266583,null,0,29.017049855383238,null,29.017049855383238,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":219.69373120849218},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,7.6712889813701928,28.982090532442871,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$38-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,15.069072572728071,20.797771721621785,9.6666666666666661,{"$f":"IF(B179<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},0,410.56586725975006,386.57860192427506,0.57985245450629574,85.838320773061923,0.96998378038520039,0.30501655970922753,null,0,28.982090532442871,null,28.982090532442871,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":219.64832726361837},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,7.6625182795834554,28.947122494739045,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$38-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,14.966269676427505,20.680839249770028,9.75,{"$f":"IF(B180<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},0,410.4050811575064,386.40333813918016,0.57965303241848554,85.766756473628334,0.9697257282143642,0.30492204629726943,null,0,28.947122494739045,null,28.947122494739045,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":219.60293588041736},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,7.6537454125362636,28.91214582432702,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$38-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,14.864141984133097,20.564564213876135,9.8333333333333339,{"$f":"IF(B181<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},0,410.24436204947199,386.22816698677991,0.57945367618991972,85.695250560082343,0.96946768899987834,0.30482708110727258,null,0,28.91214582432702,null,28.91214582432702,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":219.55755705497307},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,7.6449704007737793,28.8771606031186,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$38-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,14.762685219889415,20.448942917601268,9.9166666666666679,{"$f":"IF(B182<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},0,410.08370990773261,386.05308839113673,0.57925438578012944,85.62380297753009,0.96920966276317333,0.30473166421594472,null,0,28.8771606031186,null,28.8771606031186,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":219.51219078337073},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,7.6361932648053674,28.84216691288287,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$38-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,14.661895133795378,20.333971685388697,10.000000000000002,{"$f":"IF(B183<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},0,409.9231247043856,385.87810227643229,0.57905516114872324,85.552413671156842,0.96895164952567625,0.30463579570014371,null,0,28.84216691288287,null,28.84216691288287,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":219.46683706169685},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,7.6274140251044837,28.80716483524575,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$38-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,14.561767501852236,20.219646862346991,10.083333333333336,{"$f":"IF(B184<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},0,409.76260641153999,385.70320856696736,0.57885600225538669,85.481082586226933,0.96869364930880941,0.30453947563687084,null,0,28.80716483524575,null,28.80716483524575,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":219.42149588603928},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,7.6186327021088482,28.772154451690671,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$38-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,14.462298125812914,20.105964814133824,10.16666666666667,{"$f":"IF(B185<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},0,409.60215500131636,385.52840718716175,0.57865690905988243,85.40980966808354,0.96843566213399024,0.30444270410327623,null,0,28.772154451690671,null,28.772154451690671,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":219.37616725248716},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,7.6098493162203384,28.737135843558178,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$38-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,14.363482833031659,19.992921926840427,10.250000000000004,{"$f":"IF(B186<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},0,409.44177044584706,385.35369806155336,0.57845788152205013,85.338594862147943,0.96817768802263293,0.30434548117665478,null,0,28.737135843558178,null,28.737135843558178,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":219.33085115713092},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,7.6010638878051981,28.702109092046751,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$38-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,14.265317476315108,19.880514606876709,10.333333333333337,{"$f":"IF(B187<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},0,409.28145271727584,385.17908111479881,0.5782589196018052,85.267438113920775,0.96791972699614581,0.30424780693444775,null,0,28.702109092046751,null,28.702109092046751,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":219.28554759606226},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,7.5922764371939051,28.667074278212255,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$38-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,14.167797933773523,19.76873928085703,10.416666666666671,{"$f":"IF(B188<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},0,409.1212017877582,385.00455627167162,0.57806002325913997,85.196339368979523,0.96766177907593409,0.30414968145424409,null,0,28.667074278212255,null,28.667074278212255,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":219.24025656537427},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,{"$f":"V189*T189/3.413","v":7.5834869846813442},28.632031482968664,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$38-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,14.070920108673445,19.657592395486599,10.500000000000005,{"$f":"IF(B189<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},0,408.96101762946114,384.83012345706402,0.57786119245412226,85.12529857298108,0.96740384428339732,0.30405110481377579,null,0,28.632031482968664,null,28.632031482968664,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":219.19497806116124},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,7.5746955505268012,28.596980787088015,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$38-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,13.97467992929078,19.547070417448495,10.583333333333339,{"$f":"IF(B190<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},0,408.8009002145634,384.65578259598419,0.57766242714689597,85.054315671658969,0.96714592263993115,0.30395207709092514,null,0,28.596980787088015,null,28.596980787088015,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":219.14971207951882},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,{"$f":"V191*T191/3.413","v":7.5659021549540473},28.561922271200761,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$38-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$36)^B191","v":0},13.879073348764916,19.437169833291374,10.666666666666673,{"$f":"IF(B191<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},0,408.64084951525524,{"$f":"S$10*$Q191^6+T$10*$Q191^5+U$10*$Q191^4+V$10*$Q191^3+W$10*$Q191^2+X$10*$Q191+Y$10","v":384.48153361355844},{"$f":"S$12*$Q191^6+T$12*$Q191^5+U$12*$Q191^4+V$12*$Q191^3+W$12*$Q191^2+X$12*$Q191+Y$12","v":0.57746372729768058},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":84.983390610825211},{"$f":"(1-($F$32+273)/(C191+273))/(1-($F$32+273)/($F$17+273))","v":0.96688801416692727},0.30385259836371947,null,0,28.561922271200761,null,28.561922271200761,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":219.10445861654395},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B191,1)=F$46,F$46,IF(B191<$F$46,B191+1/12,B191))","v":10.750000000000007},{"$f":"IF(B191<F$46,IF(I191<1,C191*(1-$F$22/12), $C$63),C191)","v":213.22313534936194},7.5571068181511576,{"$f":"IF(B192>=F$46,E191,IF(D192*F$23/1000000-F$30/1000<0,0,D192*F$23/1000000-F$30/1000))","v":28.526856015795019},{"$f":"IF(B192>F$46-5,0,IF(C192 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B192,1)=F$46-5,IF(E192-(E191-E192)*60<1,1,0),IF(E192-(E191-E192)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B192,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I191)<($F$38-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,{"$f":"IF(B192<F$46,E192/((1+$F$36)^B192),0)","v":13.784096344953076},{"$f":"IF(B192<F$46,($F$31/1000)/((1+$F$36)^B192),0)","v":19.327887149317771},{"$f":"IF(J192<1, B192,N191)","v":10.750000000000007},{"$f":"IF(B192<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},{"$f":"I192/(1+$F$36)^B192","v":0},{"$f":"C192*1.8+32-F$20","v":408.48086550373841},384.30737643502846,0.57726509286677052,84.912523336368452,0.96663011888577222,{"$f":"( -10.956*U192^2 + 22.422*U192 - 10.466)*V$59","v":0.30375266871032774},null,{"$f":"IF(X191>0,X191,IF(J192=0,0,B192))","v":0},{"$f":"IF(X191>0,Y191,E192)","v":28.526856015795019},null,{"$f":"IF(B192<=AA$59,E192,AA191)","v":28.526856015795019},{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":219.05921766833487},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AD192=1,$AE192,0)","v":0},{"$f":"IF($AD192=2,$AE192,0)","v":0},{"$f":"IF($AD192=3,$AE192,0)","v":0},{"$f":"IF($AD192=4,$AE192,0)","v":0},{"$f":"IF($AD192=5,$AE192,0)","v":0},{"$f":"IF($AD192=6,$AE192,0)","v":0},{"$f":"IF($AD192=7,$AE192,0)","v":0}]
[null,10.833333333333341,213.13429237629973,7.5483095602709351,28.491782101218298,0,0,1,{"$f":"IF(SUM(I$63:I192)<($F$38-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,13.689744920286689,19.219218891473016,10.833333333333341,{"$f":"IF(B193<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},0,408.32094815222644,384.13331098575304,0.57706652381453571,84.841713794255156,0.96637223681784823,0.30365228820907125,null,0,28.491782101218298,null,28.491782101218298,{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":219.01398923099109},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,7.5395104014305545,28.456700607676048,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$38-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,13.596015101627023,19.11116160523482,10.916666666666675,{"$f":"IF(B194<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},0,408.16109743294425,383.95933719120649,0.57686802010142058,84.770961930528472,0.96611436798453298,0.3035514569384109,null,0,28.456700607676048,null,28.456700607676048,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":218.96877330061346},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,7.530709361711982,28.42161161523336,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$38-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,13.50290294012312,19.003711855503447,11.000000000000009,{"$f":"IF(B195<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},0,408.00131331812838,383.78545497697905,0.57666958168794424,84.700267691308682,0.96585651240719961,0.30345017497696025,null,0,28.42161161523336,null,28.42161161523336,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":218.92356987330407},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,7.5219064611616329,28.386515203813566,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$38-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,13.410404511069018,18.896866226492506,11.083333333333343,{"$f":"IF(B196<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},0,407.84159578002703,383.61166426877594,0.57647120853470024,84.629631022792466,0.96559867010721745,0.30334844240347203,null,0,28.386515203813566,null,28.386515203813566,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":218.87837894516642},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,7.5131017197907282,28.351411453199699,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$38-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,13.318515913763171,18.790621321620389,11.166666666666677,{"$f":"IF(B197<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},0,407.68194479089993,383.43796499241773,0.5762729006023567,84.559051871252905,0.9653408411059502,0.30324625929685006,null,0,28.351411453199699,null,28.351411453199699,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":218.83320051230515},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,7.50429515757512,28.316300443033764,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$38-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,13.227233271367542,18.684973763402258,11.250000000000011,{"$f":"IF(B198<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},0,407.52236032301829,383.26435707383951,0.57607465785165479,84.4885301830397,0.96508302542475777,0.30314362573613918,null,0,28.316300443033764,null,28.316300443033764,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":218.78803457082634},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,7.495486794455462,28.281182252817448,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$38-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,13.13655273076821,18.579920193342709,11.333333333333345,{"$f":"IF(B199<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},0,407.36284234866491,383.09084043909058,0.57587648024340987,84.4180659045781,0.9648252230849953,0.30304054180053347,null,0,28.281182252817448,null,28.281182252817448,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":218.74288111683725},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,7.4866766503372215,28.246056961912149,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$38-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,13.046470462436396,18.475457271828994,11.416666666666679,{"$f":"IF(B200<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},0,407.20339084013415,382.91741501433501,0.57567836773851111,84.347658982369865,0.9645674341080136,0.30293700756937136,null,0,28.246056961912149,null,28.246056961912149,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":218.69774014644651},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,7.4778647450905815,28.210924649538583,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$38-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,12.956982660290066,18.371581678024846,11.500000000000012,{"$f":"IF(B201<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},0,407.044005769732,382.74408072584981,0.5754803202979204,84.277309362991843,0.96430965851515893,0.30283302312213406,null,0,28.210924649538583,null,28.210924649538583,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":218.65261165576402},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,7.4690510985507581,28.175785394778057,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$38-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,12.868085541557086,18.268290109764937,11.583333333333346,{"$f":"IF(B202<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},0,406.88468710977588,382.57083750002619,0.5752823378826728,84.207016993097,0.96405189632777322,0.30272858853845247,null,0,28.175785394778057,null,28.175785394778057,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":218.60749564090096},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,7.4602357305177458,28.140639276571459,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$38-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,12.779775346638059,18.165579283449873,11.66666666666668,{"$f":"IF(B203<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},0,406.72543483259466,382.39768526336798,0.57508442045387642,84.136781819412874,0.96379414756719273,0.30262370389810023,null,0,28.140639276571459,null,28.140639276571459,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":218.56239209796988},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,7.4514186607566089,28.105486373720407,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$38-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,12.692048338970938,18.063445933941832,11.750000000000014,{"$f":"IF(B204<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},0,406.566248910529,382.22462394249237,0.57488656797271165,84.066603788742952,0.96353641225475062,0.30251836928099823,null,0,28.105486373720407,null,28.105486373720407,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":218.51730102308449},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,7.442599908997221,28.070326764886222,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$38-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,12.604900804895365,17.961886814460751,11.833333333333348,{"$f":"IF(B205<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},0,406.40712931593083,382.05165346412866,0.57468878040043136,83.996482847965012,0.96327869041177439,0.30241258476720756,null,0,28.070326764886222,null,28.070326764886222,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":218.47222241235988},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,7.4337794949346874,28.0351605285916,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$38-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,12.518329053519025,17.860898696481129,11.916666666666682,{"$f":"IF(B206<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},0,406.24807602116374,381.87877375511903,0.57449105769836073,83.926418944032093,0.96302098205958775,0.30230635043694093,null,0,28.0351605285916,null,28.0351605285916,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":218.42715626191247},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,7.4249574382290682,27.999987743219528,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$38-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,12.432329416583455,17.760478369629375,12.000000000000016,{"$f":"IF(B207<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},0,406.08908899860279,381.70598474241712,0.57429339982789662,83.856412023971529,0.96276328721950966,0.30219966637055279,null,0,27.999987743219528,null,27.999987743219528,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":218.38210256785987},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,7.4161337585055325,27.964808487013862,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$38-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,12.346898248331378,17.660622641581771,12.08333333333335,{"$f":"IF(B208<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},0,405.93016822063458,381.53328635308833,0.57409580675050764,83.786462034885005,0.96250560591285428,0.30209253264854269,null,0,27.964808487013862,null,27.964808487013862,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":218.33706132632105},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,7.4073084753544327,27.929622838079673,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$38-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,12.262031925374659,17.561328337962969,12.166666666666684,{"$f":"IF(B209<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},0,405.77131365965721,381.36067851430994,0.57389827842773411,83.716568923948842,0.96224793816093102,0.30198494935155529,null,0,27.929622838079673,null,27.929622838079673,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":218.29203253341626},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,7.3984816083312595,27.894430874383023,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$38-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,12.177726846562722,17.462592302245092,12.250000000000018,{"$f":"IF(B210<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},0,405.61252528808023,381.18816115336961,0.57370081482118762,83.646732638412686,0.96199028398504471,0.30187691656038079,null,0,27.894430874383023,null,27.894430874383023,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":218.247016185267},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,7.3896531769567941,27.859232673751603,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$38-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,12.093979432852107,17.36441139564738,12.333333333333352,{"$f":"IF(B211<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},0,405.45380307832477,381.01573419766657,0.57350341589255038,83.576953125601051,0.96173264340649689,0.30176843435595341,null,0,27.859232673751603,null,27.859232673751603,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":218.20201227799615},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,7.3808232007169607,27.824028313874116,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$38-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,12.010786127176194,17.266782497036431,12.416666666666686,{"$f":"IF(B212<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},0,405.29514700282334,380.8433975747098,0.5733060816035761,83.507230332910865,0.96147501644658206,0.30165950281935183,null,0,27.824028313874116,null,27.824028313874116,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":218.1570208077278},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,7.3719916990631082,27.788817872301436,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$38-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,11.928143394316409,17.169702502826951,12.50000000000002,{"$f":"IF(B213<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},0,405.13655703402003,380.67115121211884,0.5731088119160882,83.437564207813637,0.9612174031265921,0.30155012203180043,null,0,27.788817872301436,null,27.788817872301436,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":218.11204177058735},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,7.3631586914118676,27.753601426446,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$38-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,11.846047720773395,17.07316832688311,12.583333333333353,{"$f":"IF(B214<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},0,404.97803314437039,380.4989950376235,0.57291160679198172,83.367954697853691,0.96095980346781373,0.30144029207466794,null,0,27.753601426446,null,27.753601426446,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":218.06707516270149},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,7.3543241971452504,27.718379053582236,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$38-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,11.764495614639351,16.977176900420435,12.666666666666687,{"$f":"IF(B215<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},0,404.81957530634151,380.3269289790627,0.57271446619322097,83.298401750648452,0.96070221749152873,0.30133001302946777,null,0,27.718379053582236,null,27.718379053582236,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":218.0221209801982},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,7.3454882356106808,27.683150830846671,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$38-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,11.683483605470924,16.881725171908244,12.750000000000021,{"$f":"IF(B216<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},0,404.66118349241168,380.1549529643849,0.57251739008184044,83.228905313888561,0.96044464521901429,0.30121928497785672,null,0,27.683150830846671,null,27.683150830846671,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":217.97717921920676},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,7.3366508261210521,27.64791683523816,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$38-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,11.603008244162886,16.786810106972656,12.833333333333355,{"$f":"IF(B217<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},0,404.50285767507108,379.98306692164789,0.57232037841994488,83.159465335337188,0.96018708667154384,0.30110810800163762,null,0,27.64791683523816,null,27.64791683523816,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":217.93224987585771},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,7.3278119879547523,27.612677143617979,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$38-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,11.52306610282244,16.692428688300112,12.916666666666689,{"$f":"IF(B218<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},0,404.34459782682103,379.81127077901783,0.57212343116970799,83.090081762830323,0.95992954187038448,0.30099648218275687,null,0,27.612677143617979,null,27.612677143617979,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":217.8873329462829},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,7.3189717403556749,27.577431832709884,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$38-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,11.443653774644213,16.598577915541465,13.000000000000023,{"$f":"IF(B219<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},0,404.18640392017437,379.63956446476948,0.57192654829337297,83.020754544276201,0.95967201083679954,0.30088440760330476,null,0,27.577431832709884,null,27.577431832709884,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":217.84242842661544},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,7.3101301025332779,27.542180979100348,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$38-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,11.364767873786034,16.505254805216602,13.083333333333357,{"$f":"IF(B220<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},0,404.02827592765556,379.46794790728609,0.57172972975325265,82.951483627655364,0.95941449359204878,0.30077188434551544,null,0,27.542180979100348,null,27.542180979100348,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":217.79753631298979},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,7.3012870936626699,27.506924659238887,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$38-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,11.286405035245423,16.412456390619589,13.166666666666691,{"$f":"IF(B221<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},0,403.87021382180023,379.29642103505819,0.5715329755117281,82.882268961020259,0.95915699015738531,0.30065891249176946,null,0,27.506924659238887,null,27.506924659238887,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":217.75265660154162},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,7.2924427328845978,27.47166294943802,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$38-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,11.208561914736631,16.320179721724372,13.250000000000025,{"$f":"IF(B222<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},0,403.71221757515571,379.12498377668476,0.57133628553124971,82.813110492495582,0.95889950055405904,0.30054549212458997,null,0,27.47166294943802,null,27.47166294943802,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":217.70778928840792},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,7.2835970393054472,27.436395925873274,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$38-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,11.131235188568391,16.228421865091004,13.333333333333359,{"$f":"IF(B223<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},0,403.55428716028064,378.9536360608717,0.57113965977433601,82.744008170277652,0.95864202480331406,0.30043162332664253,null,0,27.436395925873274,null,27.436395925873274,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":217.66293436972697},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,7.2747500319974137,27.401123664583857,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$38-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,11.054421553522596,16.137179903772356,13.416666666666693,{"$f":"IF(B224<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},0,403.39642254974507,378.78237781643179,0.57094309820357403,82.674961942633956,0.95838456292639118,0.30031730618074171,null,0,27.401123664583857,null,27.401123664583857,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":217.61809184163832},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,7.2659017299983235,27.365846241471957,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$38-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,10.97811772673314,16.04645093722144,13.500000000000027,{"$f":"IF(B225<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},0,403.23862371613058,378.61120897228506,0.57074660078161898,82.605971757903831,0.95812711494452496,0.30020254076983877,null,0,27.365846241471957,null,27.365846241471957,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":217.57326170028281},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,7.2570521523119851,27.330563732304128,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$38-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,10.902320445566238,15.956232081199161,13.583333333333361,{"$f":"IF(B226<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},0,403.08089063203005,378.44012945745777,0.57055016747119358,82.53703756449778,0.95786968087894619,0.30008732717703657,null,0,27.330563732304128,null,27.330563732304128,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":217.52844394180258},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,7.2482013179078528,27.295276212709965,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$38-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,10.827026467500346,15.866520467682641,13.666666666666694,{"$f":"IF(B227<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},0,402.92322327004797,378.26913920108251,0.57035379823508869,82.468159310897022,0.95761226075088102,0.29997166548557491,null,0,27.295276212709965,null,27.295276212709965,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":217.48363856234099},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,7.2393492457213986,27.259983758183576,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$38-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,10.752232570007884,15.777313244774051,13.750000000000028,{"$f":"IF(B228<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},0,402.76562160280002,378.09823813239791,0.57015749303616292,82.399336945653829,0.95735485458155034,0.29985555577884243,null,0,27.259983758183576,null,27.259983758183576,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":217.43884555804277},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,7.2304959546539038,27.224686444082753,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$38-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,10.677935550436676,15.688607576609952,13.833333333333362,{"$f":"IF(B229<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},0,402.60808560291338,377.92742618074783,0.56996125183734103,82.330570417391129,0.95709746239217053,0.29973899814036725,null,0,27.224686444082753,null,27.224686444082753,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":217.3940649250539},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,7.2216414635726904,27.189384345629893,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$38-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,10.604132225892764,15.600400643271126,13.916666666666696,{"$f":"IF(B230<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},0,402.45061524302673,377.75670327558231,0.56976507460161641,82.261859674802452,0.95684008420395361,0.29962199265382439,null,0,27.189384345629893,null,27.189384345629893,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":217.34929665952166},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,7.2127857913110542,27.154077537911736,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$38-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,10.530819433123416,15.512689640692951,14.00000000000003,{"$f":"IF(B231<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},0,402.29321049579005,377.58606934645599,0.56956896129204815,82.193204666651582,0.95658272003810629,0.29950453940303207,null,0,27.154077537911736,null,27.154077537911736,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":217.30454075759451},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,7.2039289566682765,27.118766095879408,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$38-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,10.457994028400899,15.425471780576254,14.083333333333364,{"$f":"IF(B232<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},0,402.13587133386471,377.41552432302825,0.56937291187176242,82.124605341772451,0.95632536991583039,0.29938663847195029,null,0,27.118766095879408,null,27.118766095879408,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":217.25979721542231},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,7.195070978409734,27.083450094348862,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$38-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,10.385652887407069,15.338744290298672,14.166666666666698,{"$f":"IF(B233<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},0,401.97859772992342,377.24506813506355,0.56917692630395211,82.056061649069136,0.95606803385832428,0.29926828994468319,null,0,27.083450094348862,null,27.083450094348862,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":217.21506602915616},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,7.1862118752668582,27.048129608000703,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$38-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,10.313792905118355,15.252504412826511,14.250000000000032,{"$f":"IF(B234<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},0,401.82138965665058,377.07470071243046,0.5689810045518765,81.987573537515345,0.95581071188678013,0.2991494939054769,null,0,27.048129608000703,null,27.048129608000703,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":217.17034719494845},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,7.1773516659373415,27.012804711381051,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$38-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,10.242410995691806,15.166749406627096,14.333333333333366,{"$f":"IF(B235<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},0,401.66424708674151,376.90442198510129,0.56878514657886015,81.919140956154649,0.95555340402238609,0.29903025043872511,null,0,27.012804711381051,null,27.012804711381051,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":217.12564070895277},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,7.1684903690849149,26.977475478900583,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$38-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,10.171504092351071,15.081476545581634,14.4166666666667,{"$f":"IF(B236<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},0,401.50716999290324,376.73423188315257,0.56858935234829444,81.850763854100137,0.955296110286325,0.29891055962895863,null,0,26.977475478900583,null,26.977475478900583,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":217.08094656732408},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,7.1596280033396651,26.942141984835875,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$38-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,10.101069147273892,14.996683118898533,14.500000000000034,{"$f":"IF(B237<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},0,401.35015834785412,376.56413033676426,0.56839362182363617,81.782442180534133,0.95503883069977524,0.29879042156085783,null,0,26.942141984835875,null,26.942141984835875,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":217.03626476621864},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,7.1507645872978092,26.90680430332845,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$38-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,10.031103131479366,14.912366431027243,14.583333333333368,{"$f":"IF(B238<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},0,401.19321212432374,376.39411727621928,0.56819795496840719,81.714175884708197,0.95478156528391089,0.29866983631924043,null,0,26.90680430332845,null,26.90680430332845,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":216.99159530179386},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,7.141900139521935,26.871462508385758,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$38-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,9.9616030347165694,14.828523801572553,14.666666666666702,{"$f":"IF(B239<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},0,401.03633129505312,376.22419263190375,0.56800235174619529,81.645964915942841,0.95452431405990013,0.29854880398907069,null,0,26.871462508385758,null,26.871462508385758,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":216.94693817020863},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,7.1330346785409464,26.836116673880952,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$38-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,9.8925658653533528,14.745152565209386,14.750000000000036,{"$f":"IF(B240<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},0,400.87951583279471,376.05435633430648,0.56780681212065309,81.577809223627526,0.95426707704890734,0.29842732465545485,null,0,26.836116673880952,null,26.836116673880952,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":216.90229336762289},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,7.1241682228500895,26.800766873552998,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$38-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,9.823988650265898,14.662250071598079,14.833333333333369,{"$f":"IF(B241<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},0,400.72276571031227,375.88460831401858,0.56761133605549829,81.509708757220096,0.95400985427209162,0.29830539840364184,null,0,26.800766873552998,null,26.800766873552998,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":216.85766089019799},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,7.1153007909110695,26.765413181007133,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$38-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,9.7558684347289955,14.57981368530011,14.916666666666703,{"$f":"IF(B242<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},0,400.56608090038083,375.71494850173372,0.5674159235145132,81.441663466247519,0.9537526457506077,0.29818302531902352,null,0,26.765413181007133,null,26.765413181007133,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":216.81304073409657},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,7.1064324011519187,26.730055669714343,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$38-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,9.6882022823066229,14.49784078569434,15.000000000000037,{"$f":"IF(B243<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},0,400.40946137578692,375.5453768282469,0.5672205744615445,81.373673300304404,0.95349545150560433,0.29806020548713225,null,0,26.730055669714343,null,26.730055669714343,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":216.76843289548248},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,7.0975630719673282,26.694694413012694,0,0,1,{"$f":"IF(SUM(I$63:I243)<($F$38-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,9.6209872747437792,14.416328766893686,15.083333333333371,{"$f":"IF(B244<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},0,400.25290710932825,375.37589322445535,0.56702528886050374,81.305738209054084,0.95323827155822705,0.29793693899364837,null,0,26.694694413012694,null,26.694694413012694,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":216.72383737052084},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,7.0886928217183858,26.659329484106273,0,0,1,{"$f":"IF(SUM(I$63:I244)<($F$38-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,9.5542205118580839,14.335275037662303,15.166666666666705,{"$f":"IF(B245<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},0,400.09641807381388,375.20649762135724,0.56683006667536573,81.237858142227708,0.95298110592961527,0.29781322592439052,null,0,26.659329484106273,null,26.659329484106273,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":216.67925415537812},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,7.0798216687327686,26.623960956065957,0,0,1,{"$f":"IF(SUM(I$63:I245)<($F$38-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,9.487899111432629,14.254677021333178,15.250000000000039,{"$f":"IF(B246<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},0,399.93999424206436,375.03718995005221,0.56663490787017035,81.170033049624294,0.95272395464090431,0.29768906636532139,null,0,26.623960956065957,null,26.623960956065957,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":216.63468324622204},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,7.0709496313047424,26.588588901829414,0,0,1,{"$f":"IF(SUM(I$63:I246)<($F$38-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,9.4220202091091814,14.174532155726251,15.333333333333373,{"$f":"IF(B247<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},0,399.78363558691137,374.86797014174056,0.56643981240902053,81.102262881110562,0.95246681771322439,0.29756446040254581,null,0,26.588588901829414,null,26.588588901829414,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":216.5901246392215},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,7.0620767276951781,26.553213394201183,0,0,1,{"$f":"IF(SUM(I$63:I247)<($F$38-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,9.3565809582819881,14.09483789306694,15.416666666666707,{"$f":"IF(B248<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},0,399.62734208119804,374.69883812772309,0.56624478025608271,81.034547586620761,0.9522096951677006,0.29743940812230996,null,0,26.553213394201183,null,26.553213394201183,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":216.54557833054682},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,7.0532029761316615,26.517834505853084,0,0,1,{"$f":"IF(SUM(I$63:I248)<($F$38-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,9.2915785299923339,14.015591699905167,15.500000000000041,{"$f":"IF(B249<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},0,399.47111369777878,374.52979383940146,0.56604981137558741,80.96688711615667,0.95195258702545371,0.2973139096110039,null,0,26.517834505853084,null,26.517834505853084,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":216.50104431636947},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,7.0443283948084927,26.482452309324238,0,0,1,{"$f":"IF(SUM(I$63:I249)<($F$38-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,9.2270101128235176,13.936791057034799,15.583333333333375,{"$f":"IF(B250<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},0,399.31495040951921,374.36083720827685,0.56585490573182751,80.899281419787201,0.95169549330759928,0.29718796495516048,null,0,26.482452309324238,null,26.482452309324238,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":216.45652259286231},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,7.0354530018866424,26.447066877020877,0,0,1,{"$f":"IF(SUM(I$63:I250)<($F$38-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,9.1628729127963808,13.858433459413595,15.666666666666709,{"$f":"IF(B251<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},0,399.15885218929651,374.19196816595053,0.56566006328915974,80.831730447648113,0.95143841403524776,0.29706157424145269,null,0,26.447066877020877,null,26.447066877020877,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":216.41201315619932},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,7.0265768154939776,26.411678281217259,0,0,1,{"$f":"IF(SUM(I$63:I251)<($F$38-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,9.0991641532657841,13.780516416083533,15.750000000000043,{"$f":"IF(B252<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},0,399.00281900999886,374.0231866441236,0.56546528401200302,80.764234149942695,0.95118134922950526,0.29693473755669803,null,0,26.411678281217259,null,26.411678281217259,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":216.3675160025559},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,7.0176998537250208,26.376286594054701,0,0,1,{"$f":"IF(SUM(I$63:I252)<($F$38-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,9.0358810748170502,13.703037450091651,15.833333333333377,{"$f":"IF(B253<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},0,398.84685084452593,373.85449257459584,0.56527056786483898,80.696792476940232,0.95092429891147301,0.29680745498785227,null,0,26.376286594054701,null,26.376286594054701,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":216.32303112810865},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,7.0088221346412771,26.34089188754287,0,0,1,{"$f":"IF(SUM(I$63:I253)<($F$38-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,8.9730209351637384,13.625994098411308,15.91666666666671,{"$f":"IF(B254<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},0,398.69094766578854,373.68588588926673,0.56507591481221231,80.629405378976969,0.95066726310224692,0.29667972662201703,null,0,26.34089188754287,null,26.34089188754287,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":216.27855852903545},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,{"$f":"V255*T255/3.413","v":6.9999436762711467},26.305494233559465,0,0,1,{"$f":"IF(SUM(I$63:I254)<($F$38-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$36)^B255","v":0},8.9105810090454565,13.549383911863861,16.000000000000043,{"$f":"IF(B255<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},0,398.53510944670899,{"$f":"S$10*$Q255^6+T$10*$Q255^5+U$10*$Q255^4+V$10*$Q255^3+W$10*$Q255^2+X$10*$Q255+Y$10","v":373.51736652013437},{"$f":"S$12*$Q255^6+T$12*$Q255^5+U$12*$Q255^4+V$12*$Q255^3+W$12*$Q255^2+X$12*$Q255+Y$12","v":0.5648813248187291},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":80.562072806455888},{"$f":"(1-($F$32+273)/(C255+273))/(1-($F$32+273)/($F$17+273))","v":0.95041024182291789},0.29655155254643495,null,0,26.305494233559465,null,26.305494233559465,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":216.23409820151548},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B255,1)=F$46,F$46,IF(B255<$F$46,B255+1/12,B255))","v":16.083333333333375},{"$f":"IF(B255<F$46,IF(I255<1,C255*(1-$F$22/12), $C$63),C255)","v":207.61117460296325},6.9910644966099174,{"$f":"IF(B256>=F$46,E255,IF(D256*F$23/1000000-F$30/1000<0,0,D256*F$23/1000000-F$30/1000))","v":26.270093703850151},{"$f":"IF(B256>F$46-5,0,IF(C256 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B256,1)=F$46-5,IF(E256-(E255-E256)*60<1,1,0),IF(E256-(E255-E256)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B256,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I255)<($F$38-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,{"$f":"IF(B256<F$46,E256/((1+$F$36)^B256),0)","v":8.8485585881263464},{"$f":"IF(B256<F$46,($F$31/1000)/((1+$F$36)^B256),0)","v":13.473204455040825},{"$f":"IF(J256<1, B256,N255)","v":16.083333333333375},{"$f":"IF(B256<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},{"$f":"I256/(1+$F$36)^B256","v":0},{"$f":"C256*1.8+32-F$20","v":398.37933616022076},373.34893439929544,0.56468679784905851,80.494794709845678,0.95015323509457283,{"$f":"( -10.956*U256^2 + 22.422*U256 - 10.466)*V$59","v":0.29642293284849092},null,{"$f":"IF(X255>0,X255,IF(J256=0,0,B256))","v":0},{"$f":"IF(X255>0,Y255,E256)","v":26.270093703850151},null,{"$f":"IF(B256<=AA$59,E256,AA255)","v":26.270093703850151},{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":216.18965014172912},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AD256=1,$AE256,0)","v":0},{"$f":"IF($AD256=2,$AE256,0)","v":0},{"$f":"IF($AD256=3,$AE256,0)","v":0},{"$f":"IF($AD256=4,$AE256,0)","v":0},{"$f":"IF($AD256=5,$AE256,0)","v":0},{"$f":"IF($AD256=6,$AE256,0)","v":0},{"$f":"IF($AD256=7,$AE256,0)","v":0}]
[null,16.166666666666707,207.52466994687867,6.9821846136198165,26.234690370028794,0,0,1,{"$f":"IF(SUM(I$63:I256)<($F$38-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,8.7869509808942379,13.397453306226449,16.166666666666707,{"$f":"IF(B257<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},0,398.22362777926855,373.18058945894472,0.56449233386793052,80.427571039681538,0.94989624293829256,0.29629386761570897,null,0,26.234690370028794,null,26.234690370028794,{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":216.14521434585808},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,6.9733040452301198,26.199284303577883,0,0,1,{"$f":"IF(SUM(I$63:I257)<($F$38-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,8.725755512560438,13.322128057320727,16.250000000000039,{"$f":"IF(B258<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},0,398.06798427680843,373.01233163137567,0.56429793284013785,80.360401746564662,0.94963926537515331,0.29616435693575688,null,0,26.199284303577883,null,26.199284303577883,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":216.10079081008533},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,6.9644228093371208,26.163875575848412,0,0,1,{"$f":"IF(SUM(I$63:I258)<($F$38-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,8.6649695249599077,13.247226313762852,16.333333333333371,{"$f":"IF(B259<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},0,397.91240562580765,372.8441608489785,0.56410359473053417,80.293286781161385,0.94938230242622745,0.29603440089644539,null,0,26.163875575848412,null,26.163875575848412,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":216.05637953059511},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,6.9555409238042065,26.128464258060173,0,0,1,{"$f":"IF(SUM(I$63:I259)<($F$38-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,8.6045903764521459,13.172745694455086,16.416666666666703,{"$f":"IF(B260<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},0,397.75689179924478,372.67607704424222,0.56390931950403467,80.226226094204833,0.94912535411258092,0.29590399958572361,null,0,26.128464258060173,null,26.128464258060173,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":216.01198050357289},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,6.9466584064618742,26.093050421301836,0,0,1,{"$f":"IF(SUM(I$63:I260)<($F$38-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,8.5446154418225504,13.098683831687074,16.500000000000036,{"$f":"IF(B261<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},0,397.6014427701096,372.50808014975223,0.56371510712561579,80.159219636492708,0.94886842045527531,0.29577315309168517,null,0,26.093050421301836,null,26.093050421301836,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":215.96759372520549},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,6.9377752751077573,26.057634136531039,0,0,1,{"$f":"IF(SUM(I$63:I261)<($F$38-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,8.4850421121843631,13.025038371060566,16.583333333333368,{"$f":"IF(B262<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},0,397.44605851140329,372.34017009819178,0.56352095756031495,80.092267358888648,0.94861150147536777,0.29564186150256261,null,0,26.057634136531039,null,26.057634136531039,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":215.92321919168091},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,6.9288915475067245,26.0222154745748,0,0,1,{"$f":"IF(SUM(I$63:I262)<($F$38-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,8.4258677948812579,12.95180697141458,16.6666666666667,{"$f":"IF(B263<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},0,397.29073899613809,372.17234682234022,0.56332687077323007,80.025369212321266,0.94835459719390991,0.29551012490673256,null,0,26.0222154745748,null,26.0222154745748,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":215.87885689918843},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,6.9200072413907838,25.986794506129108,0,0,1,{"$f":"IF(SUM(I$63:I263)<($F$38-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,8.3670899133902275,12.878987304750972,16.750000000000032,{"$f":"IF(B264<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},0,397.13548419733758,372.00461025507389,0.56313284672952035,79.958525147783973,0.94809770763194801,0.2953779433927104,null,0,25.986794506129108,null,25.986794506129108,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":215.83450684391866},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,6.9111223744592891,25.951371301759785,0,0,1,{"$f":"IF(SUM(I$63:I264)<($F$38-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,8.3087059072254306,12.806577056160432,16.833333333333364,{"$f":"IF(B265<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},0,396.98029408803654,371.83696032936541,0.56293888539440518,79.891735116335383,0.94784083281052456,0.29524531704915502,null,0,25.951371301759785,null,25.951371301759785,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":215.79016902206342},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,6.9022369643788828,25.915945931902215,0,0,1,{"$f":"IF(SUM(I$63:I265)<($F$38-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,8.250713231842207,12.734573923748897,16.916666666666696,{"$f":"IF(B266<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},0,396.8251686412811,371.66939697828354,0.56274498673316375,79.824999069099078,0.94758397275067618,0.29511224596486546,null,0,25.915945931902215,null,25.915945931902215,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":215.74584342981581},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,6.8933510287834538,25.880518466861208,0,0,1,{"$f":"IF(SUM(I$63:I266)<($F$38-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,8.1931093585417099,12.662975618564367,17.000000000000028,{"$f":"IF(B267<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},0,396.67010783012847,371.50192013499282,0.56255115071113637,79.758316957262537,0.94732712747343484,0.29497873022878068,null,0,25.880518466861208,null,25.880518466861208,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":215.7015300633702},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,6.8844645852743822,25.845088976811958,0,0,1,{"$f":"IF(SUM(I$63:I267)<($F$38-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,8.1358917743763968,12.591779864524147,17.083333333333361,{"$f":"IF(B268<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},0,396.51511162764712,371.33452973275331,0.56235737729372204,79.691688732078489,0.94707029699982692,0.29484476992998254,null,0,25.845088976811958,null,25.845088976811958,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":215.65722891892221},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,6.875577651420385,25.809657531799438,0,0,1,{"$f":"IF(SUM(I$63:I268)<($F$38-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,8.0790579820555859,12.520984398342486,17.166666666666693,{"$f":"IF(B269<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},0,396.36018000691683,371.16722570492072,0.56216366644638083,79.625114344863334,0.94681348135087429,0.2947103651576935,null,0,25.809657531799438,null,25.809657531799438,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":215.61293999266877},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,6.8666902447576428,25.774224201738896,0,0,1,{"$f":"IF(SUM(I$63:I269)<($F$38-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,8.0226054998518936,12.450586969458634,17.250000000000025,{"$f":"IF(B270<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},0,396.20531294102847,371.0000079849458,0.56197001813463132,79.558593746998156,0.94655668054759468,0.29457551600127552,null,0,25.774224201738896,null,25.774224201738896,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":215.56866328080804},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,6.8578023827898367,25.738789056416017,0,0,1,{"$f":"IF(SUM(I$63:I270)<($F$38-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,7.9665318615080825,12.380585339965291,17.333333333333357,{"$f":"IF(B271<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},0,396.05051040308427,370.83287650637408,0.56177643232405228,79.492126889927533,0.94629989461099884,0.29444022255023411,null,0,25.738789056416017,null,25.738789056416017,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":215.52439877953941},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,6.8489140829881485,25.703352165486912,0,0,1,{"$f":"IF(SUM(I$63:I271)<($F$38-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,7.9108346161444132,12.310977284537474,17.416666666666689,{"$f":"IF(B272<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},0,395.89577236619755,370.66583120284588,0.56158290898028107,79.425713725160392,0.94604312356209452,0.29430448489421296,null,0,25.703352165486912,null,25.703352165486912,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":215.48014648506359},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,6.8400253627912591,25.667913598478094,0,0,1,{"$f":"IF(SUM(I$63:I272)<($F$38-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,7.8555113281665001,12.241760590361764,17.500000000000021,{"$f":"IF(B273<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},0,395.74109880349283,370.49887200809565,0.56138944806901481,79.359354204268584,0.94578636742188316,0.29416830312299702,null,0,25.667913598478094,null,25.667913598478094,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":215.43590639358251},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,6.8311362396055495,25.632473424787332,0,0,1,{"$f":"IF(SUM(I$63:I273)<($F$38-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,7.8005595771739635,12.172933057065963,17.583333333333353,{"$f":"IF(B274<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},0,395.58648968810593,370.33199885595235,0.56119604955600877,79.293048278888421,0.94552962621136116,0.29403167732651303,null,0,25.632473424787332,null,25.632473424787332,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":215.39167850129942},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,6.8222467308049763,25.597031713683098,0,0,1,{"$f":"IF(SUM(I$63:I274)<($F$38-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,7.7459769578691873,12.104492496649152,17.666666666666686,{"$f":"IF(B275<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},0,395.43194499318378,370.16521168033898,0.56100271340707741,79.226795900719367,0.94527289995152108,0.29389460759482722,null,0,25.597031713683098,null,25.597031713683098,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":215.3474628044188},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,6.8133568537311371,25.561588534304857,0,0,1,{"$f":"IF(SUM(I$63:I275)<($F$38-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,7.6917610799668381,12.036436733412136,17.750000000000018,{"$f":"IF(B276<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},0,395.27746469188452,369.99851041527194,0.56080943958809382,79.160597021523813,0.94501618866334924,0.29375709401814637,null,0,25.561588534304857,null,25.561588534304857,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":215.30325929914633},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,6.8044666256933546,25.526143955663397,0,0,1,{"$f":"IF(SUM(I$63:I276)<($F$38-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,7.6379095681039146,11.968763603888267,17.83333333333335,{"$f":"IF(B277<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},0,395.12304875737743,369.83189499486093,0.56061622806498912,79.094451593127246,0.9447594923678273,0.29361913668681899,null,0,25.526143955663397,null,25.526143955663397,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":215.25906798168901},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,6.7955760639687428,25.490698046641089,0,0,1,{"$f":"IF(SUM(I$63:I277)<($F$38-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,7.5844200617503033,11.901470956774682,17.916666666666682,{"$f":"IF(B278<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},0,394.96869716284311,369.66536535330965,0.56042307880375297,79.028359567418761,0.94450281108593215,0.29348073569133382,null,0,25.490698046641089,null,25.490698046641089,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":215.21488884825516},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,6.7866851858020478,25.455250875991275,0,0,1,{"$f":"IF(SUM(I$63:I278)<($F$38-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,7.5312902151195598,11.834556652863906,18.000000000000014,{"$f":"IF(B279<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},0,394.81440988147318,369.4989214249141,0.56022999177043264,78.962320896349809,0.94424614483863489,0.29334189112231557,null,0,25.455250875991275,null,25.455250875991275,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":215.17072189505427},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,6.7777940084059587,25.419802512339462,0,0,1,{"$f":"IF(SUM(I$63:I279)<($F$38-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,7.4785176970807647,11.768018564975849,18.083333333333346,{"$f":"IF(B280<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},0,394.66018688647046,369.33256314406333,0.56003696693113381,78.896335531934426,0.94398949364690199,0.29320260307053525,null,0,25.419802512339462,null,25.419802512339462,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":215.12656711829709},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,6.7689025489609334,25.384353024182673,0,0,1,{"$f":"IF(SUM(I$63:I280)<($F$38-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,7.4261001910703159,11.701854577890185,18.166666666666679,{"$f":"IF(B281<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},0,394.50602815104895,369.16629044523876,0.5598440042520193,78.830403426249404,0.94373285753169533,0.29306287162689998,null,0,25.384353024182673,null,25.384353024182673,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":215.08242451419568},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,6.7600108246153976,25.348902479890207,0,0,1,{"$f":"IF(SUM(I$63:I281)<($F$38-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,7.3740353950046504,11.63606258827911,18.250000000000011,{"$f":"IF(B282<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},0,394.35193364843394,369.00010326301469,0.55965110369931026,78.764524531434006,0.94347623651397095,0.29292269688246031,null,0,25.348902479890207,null,25.348902479890207,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":215.03829407896333},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,6.7511188524855843,25.313450947703025,0,0,1,{"$f":"IF(SUM(I$63:I282)<($F$38-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,7.3223210211930603,11.570640504640471,18.333333333333343,{"$f":"IF(B283<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},0,394.19790335186161,368.83400153205673,0.55945826523928421,78.698698799689623,0.94321963061468017,0.29278207892840247,null,0,25.313450947703025,null,25.313450947703025,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":214.99417580881462},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,6.7422266496557954,25.277998495734774,0,0,1,{"$f":"IF(SUM(I$63:I283)<($F$38-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,7.2709547962514876,11.505586247231298,18.416666666666675,{"$f":"IF(B284<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},0,394.04393723457957,368.66798518712301,0.55926548883827654,78.632926183279892,0.94296303985476937,0.29264101785605706,null,0,25.277998495734774,null,25.277998495734774,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":214.95006969996535},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,6.7333342331781969,25.242545191970983,0,0,1,{"$f":"IF(SUM(I$63:I284)<($F$38-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,7.2199344610162743,11.440897748001658,18.500000000000007,{"$f":"IF(B285<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},0,393.89003526984641,368.50205416306255,0.55907277446267967,78.567206634529782,0.94270646425517912,0.29249951375689154,null,0,25.242545191970983,null,25.242545191970983,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":214.90597574863256},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,6.7244416200731187,25.207091104270255,0,0,1,{"$f":"IF(SUM(I$63:I285)<($F$38-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,7.169257770458997,11.376572950528946,18.583333333333339,{"$f":"IF(B286<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},0,393.73619743093178,368.33620839481671,0.55888012207894244,78.501540105827303,0.94244990383684557,0.29235756672251451,null,0,25.207091104270255,null,25.207091104270255,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":214.8618939510346},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,6.715548827328834,25.171636300363378,0,0,1,{"$f":"IF(SUM(I$63:I286)<($F$38-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,7.1189224936011746,11.312609809952489,18.666666666666671,{"$f":"IF(B287<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},0,393.58242369111679,368.17044781741737,0.55868753165357099,78.435926549621115,0.94219335862069953,0.29221517684467291,null,0,25.171636300363378,null,25.171636300363378,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":214.81782430339106},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,6.706655871901801,25.136180847854298,0,0,1,{"$f":"IF(SUM(I$63:I287)<($F$38-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,7.0689264134300087,11.249006292908547,18.750000000000004,{"$f":"IF(B288<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},0,393.42871402369337,368.00477236598732,0.55849500315312761,78.370365918421612,0.94193682862766703,0.29207234421525652,null,0,25.136180847854298,null,25.136180847854298,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":214.77376680192276},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,6.6977627707165501,25.100724814219678,0,0,1,{"$f":"IF(SUM(I$63:I288)<($F$38-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,7.0192673268142034,11.18576037746568,18.833333333333336,{"$f":"IF(B289<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},0,393.27506840196469,367.83918197574064,0.55830253654423079,78.304858164801317,0.94168031387866802,0.29192906892628923,null,0,25.100724814219678,null,25.100724814219678,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":214.72972144285183},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,6.6888695406658298,25.065268266809451,0,0,1,{"$f":"IF(SUM(I$63:I289)<($F$38-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,6.9699430444205399,11.122870053060462,18.916666666666668,{"$f":"IF(B290<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},0,393.12148679924508,367.67367658198134,0.55811013179355584,78.239403241392949,0.94142381439461875,0.29178535106994041,null,0,25.065268266809451,null,25.065268266809451,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":214.68568822240161},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,6.6799761986105652,25.02981127284669,0,0,1,{"$f":"IF(SUM(I$63:I290)<($F$38-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,6.9209513906307567,11.060333320433578,19,{"$f":"IF(B291<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},0,392.96796918885997,367.50825612010402,0.55791778886783383,78.174001100891076,0.94116733019642862,0.29164119073851502,null,0,25.02981127284669,null,25.02981127284669,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":214.64166713679668},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,6.6710827613799735,24.994353899428042,0,0,1,{"$f":"IF(SUM(I$63:I291)<($F$38-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,6.872290203459019,10.998148191566225,19.083333333333332,{"$f":"IF(B292<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},0,392.81451554414582,367.34292052559317,0.55772550773385132,78.10865169605114,0.94091086130500379,0.29149658802445988,null,0,24.994353899428042,null,24.994353899428042,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":214.59765818226293},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,6.6621892457714642,24.958896213523339,0,0,1,{"$f":"IF(SUM(I$63:I292)<($F$38-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,6.8239573344697284,10.936312689617004,19.166666666666664,{"$f":"IF(B293<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},0,392.66112583845035,367.17766973402331,0.55753328835845128,78.043354979689298,0.94065440774124331,0.29135154302035787,null,0,24.958896213523339,null,24.958896213523339,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":214.55366135502749},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,6.6532956685508156,24.92343828197631,0,0,1,{"$f":"IF(SUM(I$63:I293)<($F$38-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,6.7759506486959857,10.874824848858989,19.249999999999996,{"$f":"IF(B294<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},0,392.50780004513223,367.01250368105821,0.55734113070853175,77.978110904682353,0.94039796952604271,0.29120605581893372,null,0,24.92343828197631,null,24.92343828197631,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":214.50967665131864},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,6.6444020464521856,24.887980171504609,0,0,1,{"$f":"IF(SUM(I$63:I294)<($F$38-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,6.7282680245584219,10.813682714617274,19.333333333333329,{"$f":"IF(B295<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},0,392.35453813756135,366.84742230245149,0.55714903475104649,77.912919423967992,0.94014154668029148,0.29106012651305146,null,0,24.887980171504609,null,24.887980171504609,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":214.46570406736609},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,6.6355083961780652,24.852521948699636,0,0,1,{"$f":"IF(SUM(I$63:I295)<($F$38-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,6.6809073537844101,10.752884343206828,19.416666666666661,{"$f":"IF(B296<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},0,392.20134008911856,366.68242553404559,0.55695700045300434,77.847780490543983,0.93988513922487404,0.29091375519571328,null,0,24.852521948699636,null,24.852521948699636,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":214.42174359940068},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,6.6266147343993875,24.817063680026976,0,0,1,{"$f":"IF(SUM(I$63:I296)<($F$38-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,6.6338665413279125,10.692427801870718,19.499999999999993,{"$f":"IF(B297<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},0,392.04820587319603,366.51751331177218,0.55676502778146919,77.782694057468859,0.93962874718066958,0.29076694196005942,null,0,24.817063680026976,null,24.817063680026976,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":214.37779524365456},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,6.6177210777555464,24.781605431826474,0,0,1,{"$f":"IF(SUM(I$63:I297)<($F$38-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,6.5871435052896858,10.632311168718651,19.583333333333325,{"$f":"IF(B298<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},0,391.89513546319677,366.35268557165142,0.55657311670355991,77.717660077860899,0.93937237056855249,0.29061968689937101,null,0,24.781605431826474,null,24.781605431826474,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":214.3338589963611},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,6.6088274428544187,24.746147270312306,0,0,1,{"$f":"IF(SUM(I$63:I298)<($F$38-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,6.5407361768379504,10.572532532665885,19.666666666666657,{"$f":"IF(B299<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},0,391.74212883253495,366.18794224979194,0.5563812671864502,77.652678504898518,0.93911600940939177,0.29047199010706692,null,0,24.746147270312306,null,24.746147270312306,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":214.28993485375489},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,6.5999338462724202,24.710689261573229,0,0,1,{"$f":"IF(SUM(I$63:I299)<($F$38-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,6.4946425001295607,10.513089993372482,19.749999999999989,{"$f":"IF(B300<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},0,391.58918595463598,366.02328328239111,0.55618947919736872,77.587749291820046,0.93885966372405061,0.29032385167670544,null,0,24.710689261573229,null,24.710689261573229,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":214.24602281207186},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,6.5910403045545234,24.675231471572637,0,0,1,{"$f":"IF(SUM(I$63:I300)<($F$38-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,6.448860432231581,10.453981661182887,19.833333333333321,{"$f":"IF(B301<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},0,391.43630680293609,365.85870860573391,0.55599775270359764,77.522872391923784,0.93860333353338821,0.29017527170198232,null,0,24.675231471572637,null,24.675231471572637,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":214.20212286754912},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,6.5821468342143383,24.639773966148869,0,0,1,{"$f":"IF(SUM(I$63:I301)<($F$38-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,6.4033879430433718,10.39520565706586,19.916666666666654,{"$f":"IF(B302<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},0,391.28349135088274,365.69421815619341,0.55580608767247452,77.458047758567318,0.93834701885825778,0.29002625027673495,null,0,24.639773966148869,null,24.639773966148869,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":214.15823501642507},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,6.5732534517340424,24.604316811014968,0,0,1,{"$f":"IF(SUM(I$63:I302)<($F$38-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,6.3582230152189929,10.336760112554744,19.999999999999986,{"$f":"IF(B303<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B303),0)","v":2.0633503786543286E-2},0,391.13073957193444,365.52981187023033,0.55561448407139025,77.393275345168036,0.93809071971950719,0.28987678749493523,null,0,24.604316811014968,null,24.604316811014968,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":214.1143592549393},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,6.5643601735645429,24.568860071759286,0,0,1,{"$f":"IF(SUM(I$63:I303)<($F$38-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,6.3133636440902636,10.278643169688069,20.083333333333318,{"$f":"IF(B304<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B304),0)","v":2.0513839721501195E-2},0,390.97805143956066,365.36548968439268,0.55542294186779018,77.328555105202497,0.93783443613797945,0.28972688345069675,null,0,24.568860071759286,null,24.568860071759286,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":214.07049557933277},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,6.5554670161254194,24.533403813845286,0,0,1,{"$f":"IF(SUM(I$63:I304)<($F$38-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,6.2688078375900638,10.220852980950481,20.16666666666665,{"$f":"IF(B305<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B305),0)","v":2.0394869648551313E-2},0,390.82542692724206,365.20125153531598,0.55523146102917309,77.263886992206665,0.93757816813451222,0.28957653823826934,null,0,24.533403813845286,null,24.533403813845286,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":214.02664398584753},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,6.5465739958050104,24.497948102611868,0,0,1,{"$f":"IF(SUM(I$63:I305)<($F$38-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,6.2245536161762089,10.163387709214017,20.249999999999982,{"$f":"IF(B306<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B306),0)","v":2.0276589542884485E-2},0,390.67286600847029,365.03709735972251,0.55504004152309228,77.19927095977522,0.93732191572993828,0.28942575195204351,null,0,24.497948102611868,null,24.497948102611868,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":213.98280447072699},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,6.5376811289604264,24.462493003273437,0,0,1,{"$f":"IF(SUM(I$63:I306)<($F$38-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,6.1805990127557058,10.106245527679702,20.333333333333314,{"$f":"IF(B307<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B307),0)","v":2.015899540303346E-2},0,390.52036865674796,364.87302709442133,0.55484868331715353,77.134706961562188,0.93706567894508397,0.2892745246865463,null,0,24.462493003273437,null,24.462493003273437,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":213.93897703021577},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,6.5287884319175902,24.427038580920044,0,0,1,{"$f":"IF(SUM(I$63:I307)<($F$38-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,6.1369420726094521,10.049424619819474,20.416666666666647,{"$f":"IF(B308<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B308),0)","v":2.0042083250737492E-2},0,390.36793484558888,364.70904067630829,0.55465738637901663,77.070194951280314,0.93680945780077163,0.28912285653644332,null,0,24.427038580920044,null,24.427038580920044,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":213.89516166055975},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,6.5198959209712983,24.39158490051766,0,0,1,{"$f":"IF(SUM(I$63:I308)<($F$38-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,6.0935808533174143,9.9929231793184368,20.499999999999979,{"$f":"IF(B309<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B309),0)","v":1.9925849130807773E-2},0,390.21556454851776,364.54513804236569,0.55446615067639438,77.00573488270129,0.93655325231781816,0.28897074759653857,null,0,24.39158490051766,null,24.39158490051766,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":213.85135835800605},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,6.5110036123851893,24.356132026908007,0,0,1,{"$f":"IF(SUM(I$63:I309)<($F$38-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,6.0505134246841203,9.9367394100174398,20.583333333333311,{"$f":"IF(B310<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B310),0)","v":1.9810289110993647E-2},0,390.06325773907042,364.38131912966162,0.55427497617705279,76.941326709654845,0.93629706251703482,0.28881819796177433,null,0,24.356132026908007,null,24.356132026908007,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":213.80756711880301},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,6.5021115223918358,24.320680024808976,0,0,1,{"$f":"IF(SUM(I$63:I310)<($F$38-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,6.0077378686647327,9.8808715258559783,20.666666666666643,{"$f":"IF(B311<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B311),0)","v":1.9695399281849529E-2},0,389.9110143907937,364.2175838753505,0.55408386284881095,76.876970386029484,0.9360408884192275,0.28866520772723031,null,0,24.320680024808976,null,24.320680024808976,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":213.76378793920031},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,6.4932196671927933,24.28522895881477,0,0,1,{"$f":"IF(SUM(I$63:I311)<($F$38-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,5.9652522792914846,9.8253177508154153,20.749999999999975,{"$f":"IF(B312<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B312),0)","v":1.9581175756602672E-2},0,389.75883447724539,364.05393221667225,0.5538928106595401,76.81266586577209,0.93578473004519735,0.28851177698812502,null,0,24.28522895881477,null,24.28522895881477,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":213.72002081544875},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,6.4843280629586104,24.249778893395995,0,0,1,{"$f":"IF(SUM(I$63:I312)<($F$38-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,5.9230547626005121,9.7700763188625217,20.833333333333307,{"$f":"IF(B313<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B313),0)","v":1.9467614671021718E-2},0,389.60671797199444,363.89036409095257,0.55370181957716469,76.748413102887639,0.93552858741573985,0.28835790583981552,null,0,24.249778893395995,null,24.249778893395995,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":213.67626574380043},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,6.4754367258287502,24.214329892899304,0,0,1,{"$f":"IF(SUM(I$63:I313)<($F$38-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,5.8811434365590216,9.7151454738933385,20.916666666666639,{"$f":"IF(B314<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B314),0)","v":1.9354712183285879E-2},0,389.45466484862067,363.72687943560243,0.55351088956966177,76.684212051438976,0.93527246055164526,0.28820359437779219,null,0,24.214329892899304,null,24.214329892899304,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":213.63252272050877},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,6.466545671911887,24.178882021548599,0,0,1,{"$f":"IF(SUM(I$63:I314)<($F$38-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,5.8395164309932444,9.6605234696773401,20.999999999999972,{"$f":"IF(B315<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B315),0)","v":1.924246447385506E-2},0,389.30267508071495,363.56347818811764,0.5533200206050598,76.620062665547209,0.93501634947369849,0.28804884269768882,null,0,24.178882021548599,null,24.178882021548599,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":213.58879174182832},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,6.4576549172857201,24.143435343444299,0,0,1,{"$f":"IF(SUM(I$63:I315)<($F$38-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,5.7981718875163439,9.606208569801943,21.083333333333304,{"$f":"IF(B316<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B316),0)","v":1.913086774534057E-2},0,389.15074864187926,363.40016028607943,0.55312921265144044,76.555964899391086,0.93476025420267916,0.28789365089527419,null,0,24.143435343444299,null,24.143435343444299,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":213.54507280401489},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,6.4487644779970692,24.1079899225637,0,0,1,{"$f":"IF(SUM(I$63:I316)<($F$38-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,5.7571079594570005,9.5521990476172807,21.166666666666636,{"$f":"IF(B317<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B317),0)","v":1.9019918222376704E-2},0,388.99888550572638,363.2369256671534,0.55293846567693683,76.491918707206935,0.93450417475936154,0.28773801906645452,null,0,24.1079899225637,null,24.1079899225637,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":213.50136590332559},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,6.4398743700619629,24.072545822761334,0,0,1,{"$f":"IF(SUM(I$63:I317)<($F$38-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,5.7163228117884133,9.4984931861813351,21.249999999999968,{"$f":"IF(B318<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B318),0)","v":1.8909612151492998E-2},0,388.84708564588021,363.07377426908982,0.55274777964973409,76.427924043288783,0.93424811116451534,0.28758194730727482,null,0,24.072545822761334,null,24.072545822761334,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":213.45767103601875},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,{"$f":"V319*T319/3.413","v":6.4309846094655372},24.037103107768573,0,0,1,{"$f":"IF(SUM(I$63:I318)<($F$38-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$36)^B319","v":0},5.6758146210575315,9.4450892782053408,21.3333333333333,{"$f":"IF(B319<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B319),0)","v":1.879994580098724E-2},0,388.69534903597565,{"$f":"S$10*$Q319^6+T$10*$Q319^5+U$10*$Q319^4+V$10*$Q319^3+W$10*$Q319^2+X$10*$Q319+Y$10","v":362.9107060297232},{"$f":"S$12*$Q319^6+T$12*$Q319^5+U$12*$Q319^4+V$12*$Q319^3+W$12*$Q319^2+X$12*$Q319+Y$12","v":0.5525571545380692},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":76.363980861987898},{"$f":"(1-($F$32+273)/(C319+273))/(1-($F$32+273)/($F$17+273))","v":0.9339920634389034},0.28742543571391421,null,0,24.037103107768573,null,24.037103107768573,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":213.41398819835393},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B319,1)=F$46,F$46,IF(B319<$F$46,B319+1/12,B319))","v":21.416666666666632},{"$f":"IF(B319<F$46,IF(I319<1,C319*(1-$F$22/12), $C$63),C319)","v":202.14691876376202},6.4220952121622856,{"$f":"IF(B320>=F$46,E319,IF(D320*F$23/1000000-F$30/1000<0,0,D320*F$23/1000000-F$30/1000))","v":24.001661841194625},{"$f":"IF(B320>F$46-5,0,IF(C320 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B320,1)=F$46-5,IF(E320-(E319-E320)*60<1,1,0),IF(E320-(E319-E320)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B320,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I319)<($F$38-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,{"$f":"IF(B320<F$46,E320/((1+$F$36)^B320),0)","v":5.6355815753150278},{"$f":"IF(B320<F$46,($F$31/1000)/((1+$F$36)^B320),0)","v":9.3919856259995189},{"$f":"IF(J320<1, B320,N319)","v":21.416666666666632},{"$f":"IF(B320<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B320),0)","v":1.8690915460799245E-2},{"$f":"I320/(1+$F$36)^B320","v":0},{"$f":"C320*1.8+32-F$20","v":388.54367564965855},362.74772088697216,0.55236659031023061,76.300089117712957,0.93373603160328444,{"$f":"( -10.956*U320^2 + 22.422*U320 - 10.466)*V$59","v":0.28726848438269392},null,{"$f":"IF(X319>0,X319,IF(J320=0,0,B320))","v":0},{"$f":"IF(X319>0,Y319,E320)","v":24.001661841194625},null,{"$f":"IF(B320<=AA$59,E320,AA319)","v":24.001661841194625},{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":213.37031738659198},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AD320=1,$AE320,0)","v":0},{"$f":"IF($AD320=2,$AE320,0)","v":0},{"$f":"IF($AD320=3,$AE320,0)","v":0},{"$f":"IF($AD320=4,$AE320,0)","v":0},{"$f":"IF($AD320=5,$AE320,0)","v":0},{"$f":"IF($AD320=6,$AE320,0)","v":0},{"$f":"IF($AD320=7,$AE320,0)","v":0}]
[null,21.499999999999964,202.06269088094379,6.4132061940759488,23.966222086526066,0,0,1,{"$f":"IF(SUM(I$63:I320)<($F$38-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,5.5956218740453281,9.3391805414191076,21.499999999999964,{"$f":"IF(B321<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B321),0)","v":1.858251744238533E-2},0,388.39206546058574,362.58481877883946,0.55217608693455811,76.23624876492994,0.93348001567841188,0.28711109341007102,null,0,23.966222086526066,null,23.966222086526066,{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":213.32665859699486},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,6.4043175710994227,23.930783907126525,0,0,1,{"$f":"IF(SUM(I$63:I321)<($F$38-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,5.5559337280970915,9.2866723458107003,21.583333333333297,{"$f":"IF(B322<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B322),0)","v":1.8474748078593534E-2},0,388.24051844242507,362.4219996434112,0.5519856443794432,76.172459758161438,0.93322401568503266,0.28695326289263462,null,0,23.930783907126525,null,23.930783907126525,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":213.28301182582595},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,6.3954293590952123,23.895347366238447,0,0,1,{"$f":"IF(SUM(I$63:I322)<($F$38-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,5.516515359614564,9.2344593699588664,21.666666666666629,{"$f":"IF(B323<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B323),0)","v":1.8367603723539551E-2},0,388.08903456885531,362.25926341885736,0.5517952626133279,76.108722051987513,0.93296803164389008,0.28679499292712074,null,0,23.895347366238447,null,23.895347366238447,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":213.23937706934976},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,6.3865415738949478,23.859912526981191,0,0,1,{"$f":"IF(SUM(I$63:I323)<($F$38-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,5.4773650019684954,9.1825399540331052,21.749999999999961,{"$f":"IF(B324<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B324),0)","v":1.8261080752483397E-2},0,387.9376138135662,362.09661004343093,0.55160494160470586,76.04503560104456,0.93271206357572078,0.28663628361039317,null,0,23.859912526981191,null,23.859912526981191,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":213.19575432383203},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,6.3776542312997684,23.824479452352545,0,0,1,{"$f":"IF(SUM(I$63:I324)<($F$38-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,5.4384808996882379,9.1309124475350743,21.833333333333293,{"$f":"IF(B325<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B325),0)","v":1.8155175561706774E-2},0,387.7862561502584,361.93403945546811,0.55141468132212113,75.981400360025816,0.93245611150125585,0.28647713503945632,null,0,23.824479452352545,null,23.824479452352545,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":213.15214358553985},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,6.3687673470803379,23.789048205228795,0,0,1,{"$f":"IF(SUM(I$63:I325)<($F$38-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,5.3998613083939055,9.0795752092461157,21.916666666666625,{"$f":"IF(B326<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B326),0)","v":1.8049884568391159E-2},0,387.63496155264369,361.77155159338821,0.5512244817341686,75.917816283681248,0.93220017544122225,0.28631754731145415,null,0,23.789048205228795,null,23.789048205228795,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":213.10854485074145},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,6.3598809369766744,23.753618848364049,0,0,1,{"$f":"IF(SUM(I$63:I326)<($F$38-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,5.3615044947287664,9.0285266071750936,21.999999999999957,{"$f":"IF(B327<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B327),0)","v":1.7945204210496599E-2},0,387.48372999444467,361.6091463956929,0.55103434280949393,75.854283326816756,0.93194425541634052,0.286157520523664,null,0,23.753618848364049,null,23.753618848364049,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":213.06495811570625},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,6.3509950166983709,23.71819144439111,0,0,1,{"$f":"IF(SUM(I$63:I327)<($F$38-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,5.3234087362923646,8.9777650185064957,22.08333333333329,{"$f":"IF(B328<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B328),0)","v":1.7841130946641186E-2},0,387.33256144939486,361.44682380096674,0.55084426451679303,75.790801444295028,0.93168835144732642,0.2859970547735004,null,0,23.71819144439111,null,23.71819144439111,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":213.0213833767051},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,6.342109601924526,23.682766055821205,0,0,1,{"$f":"IF(SUM(I$63:I328)<($F$38-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,5.2855723215737953,8.9272888295488695,22.166666666666622,{"$f":"IF(B329<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B329),0)","v":1.7737661255981297E-2},0,387.18145589123884,361.28458374787613,0.55065424682481234,75.727370591034401,0.93143246355489007,0.28583615015851477,null,0,23.682766055821205,null,23.682766055821205,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":212.97782063000989},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,6.3332247083039093,23.647342745044632,0,0,1,{"$f":"IF(SUM(I$63:I329)<($F$38-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,5.2479935498855435,8.8770964356834963,22.249999999999954,{"$f":"IF(B330<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B330),0)","v":1.7634791638092423E-2},0,387.03041329373201,361.12242617517018,0.55046428970234784,75.663990722009999,0.93117659175973611,0.28567480677639623,null,0,23.647342745044632,null,23.647342745044632,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":212.93426987189386},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,6.3243403514548424,23.61192157433031,0,0,1,{"$f":"IF(SUM(I$63:I330)<($F$38-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,5.2106707312974949,8.8271862413134095,22.333333333333286,{"$f":"IF(B331<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B331),0)","v":1.7532518612850795E-2},0,386.8794336306409,360.96035102167957,0.55027439311824644,75.600661792252083,0.93092073608256387,0.2855130247249702,null,0,23.61192157433031,null,23.61192157433031,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":212.89073109863148},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,6.3154565469653434,23.576502605826331,0,0,1,{"$f":"IF(SUM(I$63:I331)<($F$38-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,5.1736021865715252,8.7775566598126407,22.416666666666618,{"$f":"IF(B332<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B332),0)","v":1.743083872031562E-2},0,386.72851687574268,360.79835822631668,0.55008455704140391,75.537383756847362,0.93066489654406737,0.28535080410219815,null,0,23.576502605826331,null,23.576502605826331,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":212.84720430649836},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,6.3065733103930617,23.541085901559711,0,0,1,{"$f":"IF(SUM(I$63:I332)<($F$38-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,5.1367862470963175,8.7282061134758102,22.49999999999995,{"$f":"IF(B333<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B333),0)","v":1.7329748520612046E-2},0,386.57766300282566,360.63644772807572,0.54989478144076664,75.474156570937737,0.93040907316493471,0.28518814500617728,null,0,23.541085901559711,null,23.541085901559711,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":212.80368949177151},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,6.2976906572653908,23.505671523436845,0,0,1,{"$f":"IF(SUM(I$63:I333)<($F$38-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,5.1002212548226922,8.6791330334679504,22.583333333333282,{"$f":"IF(B334<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B334),0)","v":1.7229244593814801E-2},0,386.42687198568905,360.47461946603198,0.54970506628533022,75.410980189720931,0.9301532659658498,0.28502504753514091,null,0,23.505671523436845,null,23.505671523436845,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":212.76018665072905},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,6.2888086030795227,23.470259533243709,0,0,1,{"$f":"IF(SUM(I$63:I334)<($F$38-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,5.0639055621992757,8.6303358597746485,22.666666666666615,{"$f":"IF(B335<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B335),0)","v":1.7129323539832441E-2},0,386.27614379814287,360.31287337934191,0.54951541154413952,75.347854568450032,0.92989747496748942,0.28486151178746077,null,0,23.470259533243709,null,23.470259533243709,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":212.71669577965039},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,6.2799271633024327,23.434849992645809,0,0,1,{"$f":"IF(SUM(I$63:I335)<($F$38-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,5.0278375321084772,8.5818130411524436,22.749999999999947,{"$f":"IF(B336<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B336),0)","v":1.7029981978292398E-2},0,386.12547841400823,360.15120940724319,0.54932581718628881,75.284779662433664,0.92964170019052661,0.28469753786164359,null,0,23.434849992645809,null,23.434849992645809,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":212.67321687481612},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,6.2710463533708358,23.399442963188005,0,0,1,{"$f":"IF(SUM(I$63:I336)<($F$38-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,4.9920155378028177,8.5335630350795171,22.833333333333279,{"$f":"IF(B337<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B337),0)","v":1.6931216548426577E-2},0,385.97487580711692,359.98962748905399,0.549136283180922,75.221755427035248,0.92938594165562749,0.28453312585632956,null,0,23.399442963188005,null,23.399442963188005,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":212.62974993250816},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,6.2621661886914799,23.364038506295685,0,0,1,{"$f":"IF(SUM(I$63:I337)<($F$38-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,4.9564379628419211,8.4855843077066595,22.916666666666611,{"$f":"IF(B338<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B338),0)","v":1.6833023908957658E-2},0,385.82433595131187,359.8281275641732,0.5489468094972314,75.158781817673571,0.9291301993834542,0.28436827587030178,null,0,23.364038506295685,null,23.364038506295685,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":212.58629494900958},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,6.2532866846408153,23.328636683273448,0,0,1,{"$f":"IF(SUM(I$63:I338)<($F$38-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,4.9211032010293332,8.4378753338085044,22.999999999999943,{"$f":"IF(B339<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B339),0)","v":1.6735400737986073E-2},0,385.6738588204467,359.66670957207992,0.54875739610445851,75.095858789822216,0.92887447339466156,0.28420298800247101,null,0,23.328636683273448,null,23.328636683273448,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":212.54285192060473},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,6.2444078565653509,23.293237555306501,0,0,1,{"$f":"IF(SUM(I$63:I339)<($F$38-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,4.8860096563502964,8.3904345967350498,23.083333333333275,{"$f":"IF(B340<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B340),0)","v":1.663834373287762E-2},0,385.52344438838605,359.50537345233374,0.54856804297189343,75.032986299009849,0.92861876370990126,0.28403726235188881,null,0,23.293237555306501,null,23.293237555306501,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":212.49942084357917},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,6.235529719781522,23.257841183460162,0,0,1,{"$f":"IF(SUM(I$63:I340)<($F$38-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,4.85115574290948,8.3432605883634352,23.166666666666607,{"$f":"IF(B341<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B341),0)","v":1.6541849610151732E-2},0,385.37309262900544,359.34411914457428,0.5483787500688756,74.970164300819647,0.92836307034981735,0.28387109901774166,null,0,23.257841183460162,null,23.257841183460162,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":212.45600171421972},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,6.2266522895758207,23.222447628680374,0,0,1,{"$f":"IF(SUM(I$63:I341)<($F$38-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,4.816539884869286,8.2963518090500035,23.24999999999994,{"$f":"IF(B342<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B342),0)","v":1.6445915105370409E-2},0,385.22280351619122,359.18294658852051,0.5481895173647916,74.907392750889585,0.92810739333504988,0.28370449809935344,null,0,23.222447628680374,null,23.222447628680374,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":212.41259452881437},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,6.2177755812046502,23.187056951793114,0,0,1,{"$f":"IF(SUM(I$63:I342)<($F$38-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,4.7821605163882897,8.2497067675826319,23.333333333333272,{"$f":"IF(B343<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B343),0)","v":1.6350536973027744E-2},0,385.07257702384072,359.02185572397173,0.54800034482907767,74.844671604912037,0.92785173268623233,0.28353745969617861,null,0,23.187056951793114,null,23.187056951793114,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":212.36919928365245},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,6.2088996098945497,23.151669213505279,0,0,1,{"$f":"IF(SUM(I$63:I343)<($F$38-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,4.7480160815603449,8.2033239811333161,23.416666666666604,{"$f":"IF(B344<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B344),0)","v":1.6255711986440175E-2},0,384.92241312586202,358.86084649080578,0.54781123243121777,74.782000818633236,0.92759608842399366,0.28336998390781215,null,0,23.151669213505279,null,23.151669213505279,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":212.3258159750244},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,6.2000243908422119,23.11628447440479,0,0,1,{"$f":"IF(SUM(I$63:I344)<($F$38-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,4.7141050343538797,8.157201975211045,23.499999999999936,{"$f":"IF(B345<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B345),0)","v":1.6161436937637292E-2},0,384.77231179617411,358.69991882898097,0.5476221801407436,74.71938034785498,0.92734046056895691,0.28320207083398202,null,0,23.11628447440479,null,23.11628447440479,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":212.28244459922198},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,6.1911499392143901,23.080902794960199,0,0,1,{"$f":"IF(SUM(I$63:I345)<($F$38-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,4.6804258385514501,8.1113392836149156,23.583333333333268,{"$f":"IF(B346<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B346),0)","v":1.6067708637253313E-2},0,384.62227300870688,358.53907267853344,0.54743318792723539,74.656810148431731,0.92708484914173972,0.28303372057455345,null,0,23.080902794960199,null,23.080902794960199,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":212.23908515253814},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,6.1822762701480327,23.045524235521217,0,0,1,{"$f":"IF(SUM(I$63:I346)<($F$38-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,4.64697696768983,8.0657344483875306,23.6666666666666,{"$f":"IF(B347<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B347),0)","v":1.5974523914419201E-2},0,384.47229673740117,358.37830797957918,0.54724425576032087,74.594290176273006,0.92682925416295381,0.28286493322952444,null,0,23.045524235521217,null,23.045524235521217,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":212.19573763126706},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,6.1734033987503336,23.010148856318935,0,0,1,{"$f":"IF(SUM(I$63:I347)<($F$38-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,4.6137569050003977,8.0203860197686456,23.749999999999932,{"$f":"IF(B348<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B348),0)","v":1.5881879616655378E-2},0,384.32238295620846,358.21762467231247,0.54705538360967554,74.531820387341867,0.92657367565320592,0.28269570889903134,null,0,23.010148856318935,null,23.010148856318935,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":212.15240203170421},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,6.1645313400986472,22.974776717465478,0,0,1,{"$f":"IF(SUM(I$63:I348)<($F$38-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,4.5807641433497466,7.9752925561490891,23.833333333333265,{"$f":"IF(B349<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B349),0)","v":1.5789772609765079E-2},0,384.17253163909129,358.057022697006,0.5468665714450226,74.469400737654951,0.92631811363309735,0.282526047683343,null,0,22.974776717465478,null,22.974776717465478,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":212.10907835014621},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,6.1556601092407099,22.939407878954881,0,0,1,{"$f":"IF(SUM(I$63:I349)<($F$38-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,4.5479971851808942,7.9304526240249231,23.916666666666597,{"$f":"IF(B350<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B350),0)","v":1.5698199777728333E-2},0,384.02274276002294,357.89650199401126,0.54667781923613223,74.407031183283181,0.92606256812322307,0.28235594968286593,null,0,22.939407878954881,null,22.939407878954881,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":212.06576658289094},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,6.1467897211944198,22.90404240066222,0,0,1,{"$f":"IF(SUM(I$63:I350)<($F$38-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,4.5154545424544885,7.8858647979518821,23.999999999999929,{"$f":"IF(B351<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B351),0)","v":1.560715802259652E-2},0,383.87301629298742,357.73606250375724,0.54648912695282259,74.344711680350173,0.92580703914417339,0.28218541499813832,null,0,22.90404240066222,null,22.90404240066222,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":212.02246672623755},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,6.1379201909481571,22.868680342344884,0,0,1,{"$f":"IF(SUM(I$63:I351)<($F$38-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,4.4831347365907828,7.8415276605000548,24.083333333333261,{"$f":"IF(B352<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B352),0)","v":1.5516644264387593E-2},0,383.72335221197989,357.57570416675145,0.54630049456495822,74.282442185033858,0.92555152671653274,0.28201444372983642,null,0,22.868680342344884,null,22.868680342344884,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":211.97917877648635},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,6.1290515334606228,22.833321763641941,0,0,1,{"$f":"IF(SUM(I$63:I352)<($F$38-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,4.4510362984115686,7.7974398022088263,24.166666666666593,{"$f":"IF(B353<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B353),0)","v":1.5426655440981863E-2},0,383.57375049100614,357.41542692357916,0.54611192204245129,74.220222653565173,0.92529603086087997,0.2818430359787702,null,0,22.833321763641941,null,22.833321763641941,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":211.93590272993887},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,6.1201837636609051,22.797966724074378,0,0,1,{"$f":"IF(SUM(I$63:I353)<($F$38-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,4.4191577680826288,7.7535998215420685,24.249999999999925,{"$f":"IF(B354<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B354),0)","v":1.5337188508018424E-2},0,383.42421110408281,357.25523071490295,0.54592340935526085,74.158053042228005,0.92504055159778864,0.28167119184588429,null,0,22.797966724074378,null,22.797966724074378,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":211.892638582898},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,6.1113168964485576,22.762615283045442,0,0,1,{"$f":"IF(SUM(I$63:I354)<($F$38-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,4.3874976950565436,7.7100063248435893,24.333333333333258,{"$f":"IF(B355<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B355),0)","v":1.5248240438792136E-2},0,383.27473402523731,357.09511548146304,0.5457349564733921,74.095933307359843,0.92478508894782629,0.28149891143225725,null,0,22.762615283045442,null,22.762615283045442,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":211.84938633166766},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,6.1024509466936498,22.727267499840835,0,0,1,{"$f":"IF(SUM(I$63:I355)<($F$38-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,4.3560546380158032,7.6666579262928272,24.41666666666659,{"$f":"IF(B356<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B356),0)","v":1.5159808224151253E-2},0,383.12531922850803,356.93508116407691,0.54554656336689777,74.033863405350758,0.92452964293155526,0.28132619483910543,null,0,22.727267499840835,null,22.727267499840835,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":211.8061459725532},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,6.0935859292366912,22.691923433628393,0,0,1,{"$f":"IF(SUM(I$63:I356)<($F$38-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,4.3248271648161571,7.623553247860797,24.499999999999922,{"$f":"IF(B357<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B357),0)","v":1.5071888872395609E-2},0,382.97596668794404,356.77512770363916,0.54535823000587647,73.971843292644081,0.92427421356953232,0.28115304216777526,null,0,22.691923433628393,null,22.691923433628393,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":211.76291750186101},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,6.0847218588887939,22.656583143458754,0,0,1,{"$f":"IF(SUM(I$63:I357)<($F$38-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,4.2938138524304836,7.5806909192662832,24.583333333333254,{"$f":"IF(B358<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B358),0)","v":1.4984479409175423E-2},0,382.82667637760528,356.61525504112092,0.5451699563604735,73.909872925735385,0.92401880088230848,0.28097945351975212,null,0,22.656583143458754,null,22.656583143458754,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":211.71970091589887},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,6.0758587504316202,22.621246688265146,0,0,1,{"$f":"IF(SUM(I$63:I358)<($F$38-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,4.2630132868928197,7.5380695779322773,24.666666666666586,{"$f":"IF(B359<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B359),0)","v":1.4897576877390642E-2},0,382.67744827156247,356.45546311757056,0.54498174240088015,73.84795226117356,0.92376340489042919,0.28080542899665201,null,0,22.621246688265146,null,22.621246688265146,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":211.67649621097567},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,6.0669966186174795,22.585914126863756,0,0,1,{"$f":"IF(SUM(I$63:I359)<($F$38-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,4.2324240632428367,7.4956878689426656,24.749999999999918,{"$f":"IF(B360<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B360),0)","v":1.4811178337090943E-2},0,382.52828234389722,356.29575187411285,0.54479358809733414,73.786081255559793,0.92350802561443468,0.28063096870022769,null,0,22.585914126863756,null,22.585914126863756,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":211.63330338340157},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,6.0581354781693131,22.550585517953699,0,0,1,{"$f":"IF(SUM(I$63:I360)<($F$38-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,4.2020447854705552,7.4535444449991539,24.83333333333325,{"$f":"IF(B361<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B361),0)","v":1.472528086537625E-2},0,382.37917856870178,356.13612125194874,0.5446054934201191,73.724259865547481,0.92325266307485887,0.28045607273236639,null,0,22.550585517953699,null,22.550585517953699,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":211.59012242948796},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,6.0492753437807281,22.515260920117122,0,0,1,{"$f":"IF(SUM(I$63:I361)<($F$38-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,4.1718740664614202,7.4116379663784384,24.916666666666583,{"$f":"IF(B362<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B362),0)","v":1.4639881556297845E-2},0,382.23013692007936,355.97657119235544,0.54441745833956434,73.662488047842658,0.92299731729223111,0.28028074119508761,null,0,22.515260920117122,null,22.515260920117122,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":211.54695334554745},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,6.0404162301160209,22.47994039181933,0,0,1,{"$f":"IF(SUM(I$63:I362)<($F$38-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,4.141910527941703,7.3699671008896157,24.999999999999915,{"$f":"IF(B363<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B363),0)","v":1.4554977520760079E-2},0,382.08115737214393,355.81710163668617,0.54422948282604555,73.600765759203171,0.92274198828707399,0.28010497419054536,null,0,22.47994039181933,null,22.47994039181933,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":211.50379612789382},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,{"$f":"IF($AD363=1,$AE363,0)","v":0},0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,6.0315581518103496,22.444623991409436,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$38-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,4.1121528004243091,7.3285305238318337,25.083333333333247,{"$f":"IF(B364<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B364),0)","v":1.447056588642261E-2},0,381.93223989902009,355.65771252637035,0.54404156684998306,73.539092956439845,0.92248667607990509,0.27992877182102943,null,0,22.444623991409436,null,22.444623991409436,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":211.46065077284217},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,6.0227011234695613,22.409311777119708,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$38-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,4.0825995231546823,7.2873269179521802,25.166666666666579,{"$f":"IF(B365<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B365),0)","v":1.4386643797603259E-2},0,381.78338447484339,355.49840380291238,0.54385371038184338,73.477469596414494,0.92223138069123678,0.27975213418896322,null,0,22.409311777119708,null,22.409311777119708,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":211.41751727670876},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,6.0138451596702893,22.374003807065939,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$38-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,4.0532493440572006,7.2463549734038084,25.249999999999911,{"$f":"IF(B366<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B366),0)","v":1.430320841518137E-2},0,381.63459107376008,355.33917540789253,0.54366591339213854,73.415895636041171,0.92197610214157499,0.27957506139690114,null,0,22.374003807065939,null,22.374003807065939,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":211.37439563581111},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,6.004990274960142,22.338700139248193,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$38-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,4.024100919681965,7.2056133877042949,25.333333333333243,{"$f":"IF(B367<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B367),0)","v":1.4220256916501774E-2},0,381.48585966992721,355.18002728296671,0.54347817585142522,73.354371032286281,0.92172084045142033,0.27939755354753509,null,0,22.338700139248193,null,22.338700139248193,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":211.33128584646789},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,5.9961364838575086,22.30340083155005,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$38-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,3.9951529151516212,7.1651008656942361,25.416666666666575,{"$f":"IF(B368<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B368),0)","v":1.4137786495279308E-2},0,381.33719023751263,355.0209593698653,0.5432904977303058,73.292895742166962,0.92146559564126818,0.27921961074368951,null,0,22.30340083155005,null,22.30340083155005,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":211.28818790499909},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,5.9872838008517615,22.268105941739396,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$38-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,3.966404004108782,7.124816119496078,25.499999999999908,{"$f":"IF(B369<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B369),0)","v":1.405579436150387E-2},0,381.18858275069493,354.86197161039445,0.54310287899942733,73.231469722752934,0.92121036773160758,0.27904123308832152,null,0,22.268105941739396,null,22.268105941739396,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":211.24510180772583},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,5.9784322404031691,22.232815527468084,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$38-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,3.937852868663549,7.0847578684731678,25.58333333333324,{"$f":"IF(B370<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B370),0)","v":1.397427774134602E-2},0,381.04003718366334,354.7030639464341,0.5429153196294817,73.170092931164305,0.9209551567429225,0.27886242068452344,null,0,22.232815527468084,null,22.232815527468084,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":211.20202755097057},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,5.9695818169430153,22.197529646272411,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$38-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,3.9094981993414972,7.0449248391890507,25.666666666666572,{"$f":"IF(B371<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B371),0)","v":1.3893233877063151E-2},0,380.89155351061805,354.54423631993996,0.54272781959120597,73.10876532457354,0.9206999626956911,0.27868317363551859,null,0,22.197529646272411,null,22.197529646272411,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":211.15896513105685},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,5.9607325448735766,22.16224835557302,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$38-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,3.8813386950318556,7.0053157653669835,25.749999999999904,{"$f":"IF(B372<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B372),0)","v":1.3812660026906197E-2},0,380.74313170576983,354.38548867294122,0.54254037885538142,73.047486860203577,0.92044478561038556,0.27850349204466551,null,0,22.16224835557302,null,22.16224835557302,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":211.1159145443095},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,5.9518844385682366,22.126971712675356,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$38-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,3.8533730629360985,6.9659293878496831,25.833333333333236,{"$f":"IF(B373<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B373),0)","v":1.3732553465026873E-2},0,380.59477174334029,354.22682094754197,0.54235299739283394,72.986257495328999,0.92018962550747252,0.27832337601545659,null,0,22.126971712675356,null,22.126971712675356,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":211.07287578705458},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,5.9430375123714017,22.091699774769349,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$38-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,3.8256000185166985,6.9267644545592946,25.916666666666568,{"$f":"IF(B374<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B374),0)","v":1.3652911481385459E-2},0,380.44647359756181,354.06823308592016,0.54216567517443426,72.925077187275036,0.9199344824074136,0.27814282565151605,null,0,22.091699774769349,null,22.091699774769349,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":211.02984885561935},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,5.9341917805986961,22.056432598930162,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$38-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,3.7980182854463713,6.8878197204575908,25.999999999999901,{"$f":"IF(B375<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B375),0)","v":1.3573731381659114E-2},0,380.29823724267737,353.90972503032799,0.54197841217109655,72.863945893418474,0.91967935633066367,0.2779618410566036,null,0,22.056432598930162,null,22.056432598930162,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":210.98683374633231},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,5.9253472575367869,22.02117024211752,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$38-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,3.770626595557375,6.8490939475063914,26.083333333333233,{"$f":"IF(B376<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B376),0)","v":1.3495010487150733E-2},0,380.15006265294079,353.75129672309106,0.54179120835378003,72.802863571186123,0.91942424729767269,0.2777804223346097,null,0,22.02117024211752,null,22.02117024211752,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":210.94383045552314},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,5.9165039574435472,21.985912761176341,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$38-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,3.7434236887913279,6.8105859046282111,26.166666666666565,{"$f":"IF(B377<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B377),0)","v":1.3416746134698326E-2},0,380.00194980261665,353.59294810660873,0.54160406369348724,72.741830178056063,0.91916915532888477,0.27759856958955692,null,0,21.985912761176341,null,21.985912761176341,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":210.90083897952277},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,5.9076618945481636,21.950660212837171,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$38-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,3.7164083131492966,6.7722943676671159,26.249999999999897,{"$f":"IF(B378<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B378),0)","v":1.3338935676584913E-2},0,379.85389866598007,353.43467912335399,0.54141697816126499,72.680845671556881,0.91891408044473799,0.27741628292560533,null,0,21.950660212837171,null,21.950660212837171,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":210.85785931466336},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,5.8988210830509686,21.915412653715528,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$38-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,3.689579224641983,6.7342181193498138,26.333333333333229,{"$f":"IF(B379<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B379),0)","v":1.3261576480448962E-2},0,379.70590921731713,353.27648971587291,0.5412299517282041,72.619910009267471,0.91865902266566546,0.27723356244704378,null,0,21.915412653715528,null,21.915412653715528,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":210.81489145727821},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,5.889981537123619,21.880170140312586,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$38-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,3.6629351872404454,6.6963559492469562,26.416666666666561,{"$f":"IF(B380<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B380),0)","v":1.3184665929195321E-2},0,379.55798143092449,353.11837982678469,0.54104298436543841,72.559023148817403,0.91840398201209361,0.27705040825829463,null,0,21.880170140312586,null,21.880170140312586,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":210.77193540370195},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,5.8811432709090985,21.844932729015216,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$38-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,3.6364749728269912,6.658706653734658,26.499999999999893,{"$f":"IF(B381<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B381),0)","v":1.3108201420906698E-2},0,379.41011528110948,352.96034939878166,0.54085607604414598,72.498185047886437,0.91814895850444367,0.27686682046391348,null,0,21.844932729015216,null,21.844932729015216,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":210.7289911502703},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627959,5.8723062985217629,21.80970047609615,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$38-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,3.6101973611463873,6.6212690359562387,26.583333333333226,{"$f":"IF(B382<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B382),0)","v":1.3032180368755626E-2},0,379.26231074219021,352.80239837462875,0.54066922673554807,72.437395664204445,0.91789395216313141,0.27668279916859007,null,0,21.80970047609615,null,21.80970047609615,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":210.68605869332032},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756031,{"$f":"V383*T383/3.413","v":5.8634706340473119},21.774473437713866,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$38-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$36)^B383","v":0},3.5841011397573079,6.5840419057841659,26.666666666666558,{"$f":"IF(B383<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B383),0)","v":1.2956600200916943E-2},0,379.11456778849549,{"$f":"S$10*$Q383^6+T$10*$Q383^5+U$10*$Q383^4+V$10*$Q383^3+W$10*$Q383^2+X$10*$Q383+Y$10","v":352.6445266971636},{"$f":"S$12*$Q383^6+T$12*$Q383^5+U$12*$Q383^4+V$12*$Q383^3+W$12*$Q383^2+X$12*$Q383+Y$12","v":0.54048243641090921},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":72.376654955551487},{"$f":"(1-($F$32+273)/(C383+273))/(1-($F$32+273)/($F$17+273))","v":0.91763896300856607},0.27649834447714411,null,0,21.774473437713866,null,21.774473437713866,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":210.64313802919023},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B383,1)=F$46,F$46,IF(B383<$F$46,B383+1/12,B383))","v":26.74999999999989},{"$f":"IF(B383<F$46,IF(I383<1,C383*(1-$F$22/12), $C$63),C383)","v":196.82648028859884},5.8546362915429162,{"$f":"IF(B384>=F$46,E383,IF(D384*F$23/1000000-F$30/1000<0,0,D384*F$23/1000000-F$30/1000))","v":21.739251669913099},{"$f":"IF(B384>F$46-5,0,IF(C384 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B384,1)=F$46-5,IF(E384-(E383-E384)*60<1,1,0),IF(E384-(E383-E384)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B384,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I383)<($F$38-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,{"$f":"IF(B384<F$46,E384/((1+$F$36)^B384),0)","v":3.5581851039841808},{"$f":"IF(B384<F$46,($F$31/1000)/((1+$F$36)^B384),0)","v":6.5470240797822337},{"$f":"IF(J384<1, B384,N383)","v":26.74999999999989},{"$f":"IF(B384<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B384),0)","v":1.2881458360480807E-2},{"$f":"I384/(1+$F$36)^B384","v":0},{"$f":"C384*1.8+32-F$20","v":378.96688639436485},352.48673430929637,0.54029570504153712,72.315962879757762,0.91738399106115254,{"$f":"( -10.956*U384^2 + 22.422*U384 - 10.466)*V$59","v":0.27631345649452971},null,{"$f":"IF(X383>0,X383,IF(J384=0,0,B384))","v":0},{"$f":"IF(X383>0,Y383,E384)","v":21.739251669913099},null,{"$f":"IF(B384<=AA$59,E384,AA383)","v":21.739251669913099},{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":210.60022915421945},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AD384=1,$AE384,0)","v":0},{"$f":"IF($AD384=2,$AE384,0)","v":0},{"$f":"IF($AD384=3,$AE384,0)","v":0},{"$f":"IF($AD384=4,$AE384,0)","v":0},{"$f":"IF($AD384=5,$AE384,0)","v":0},{"$f":"IF($AD384=6,$AE384,0)","v":0},{"$f":"IF($AD384=7,$AE384,0)","v":0}]
[null,26.833333333333222,196.74446925514528,5.8458032850371353,21.704035228624516,0,0,0,{"$f":"IF(SUM(I$63:I384)<($F$38-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,3.5324480568691707,6.5102143811679349,26.833333333333222,{"$f":"IF(B385<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B385),0)","v":1.2806752305366169E-2},0,378.81926653414843,352.32902115400941,0.54010903259878296,72.255319394702951,0.91712903634128817,0.27612813532583186,null,0,21.704035228624516,null,21.704035228624516,{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":210.55733206474864},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295564,5.836971628530077,21.668824169665353,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$38-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,3.5068888091246135,6.4736116397750481,26.916666666666554,{"$f":"IF(B386<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B386),0)","v":1.2732479508234799E-2},0,378.67170818220711,352.17138717435733,0.53992241905404026,72.194724458317097,0.91687409886936577,0.27594238107626867,null,0,21.668824169665353,null,21.668824169665353,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":210.51444675711963},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779192,5.8281413359933563,21.633618548739236,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$38-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,3.4815061790855935,6.4372146920164459,26.999999999999886,{"$f":"IF(B387<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B387),0)","v":1.2658637456405766E-2},0,378.52421131291237,352.01383231346659,0.53973586437874588,72.134178028579413,0.91661917866577258,0.27575619385119182,null,0,21.633618548739236,null,21.633618548739236,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":210.47157322767552},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542201,5.8193124213700935,21.5984184214362,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$38-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,3.4562989926628371,6.4010223808471025,27.083333333333218,{"$f":"IF(B388<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B388),0)","v":1.2585223651770438E-2},0,378.37677590064658,351.85635651453555,0.5395493685443794,72.073680063518935,0.91636427575088875,0.27556957375608188,null,0,21.5984184214362,null,21.5984184214362,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":210.42871147276065},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161976,5.8104848985750497,21.563223843233203,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$38-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,3.4312660832959625,6.3650335557273072,27.166666666666551,{"$f":"IF(B389<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B389),0)","v":1.2512235610707974E-2},0,378.22940191980251,351.69895972083418,0.53936293152246295,72.013230521214126,0.91610939014509019,0.27538252089655446,null,0,21.563223843233203,null,21.563223843233203,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":210.38586148872045},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216492,5.8016587814946199,21.528034869494114,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$38-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,3.4064062919069267,6.3292470725860968,27.249999999999883,{"$f":"IF(B390<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B390),0)","v":1.2439670864001301E-2},0,378.08208934478381,351.54164187570393,0.53917655328456093,71.952829359792929,0.91585452186874616,0.27519503537835754,null,0,21.528034869494114,null,21.528034869494114,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":210.34302327190167},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.2531201528432,5.7928340839867607,21.492851555469425,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$38-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,3.3817184668536968,6.2936617937848798,27.333333333333215,{"$f":"IF(B391<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B391),0)","v":1.2367526956753569E-2},0,377.93483815000468,351.38440292255757,0.53899023380228062,71.892476537432344,0.91559967094222017,0.27500711730736738,null,0,21.492851555469425,null,21.492851555469425,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":210.30019681865227},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944619,5.7840108198812068,21.457673956297096,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$38-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,3.3572014638843855,6.2582765880812739,27.416666666666547,{"$f":"IF(B392<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B392),0)","v":1.2295801448305122E-2},0,377.78764830989007,351.22724280487927,0.53880397304727123,71.83217201235891,0.91534483738587058,0.27481876678959533,null,0,21.457673956297096,null,21.457673956297096,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":210.25738212532133},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777142,5.7751890029793582,21.42250212700214,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$38-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,3.3328541460914529,6.2230903305931449,27.499999999999879,{"$f":"IF(B393<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B393),0)","v":1.2224491912150909E-2},0,377.64051979887552,351.07016146622385,0.53861777099122443,71.771915742847824,0.91509002122004901,0.27462998393118343,null,0,21.42250212700214,null,21.42250212700214,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":210.21457918825922},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362236,5.766368647054442,21.387336122497228,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$38-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,3.308675383866341,6.1881019027628446,27.583333333333211,{"$f":"IF(B394<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B394),0)","v":1.2153595935858403E-2},0,377.49345259140716,350.91315885021731,0.53843162760587371,71.711707687223679,0.91483522246510185,0.27444076883840757,null,0,21.387336122497228,null,21.387336122497228,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":210.17178800381757},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280836,5.7575497658513415,21.352175997582034,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$38-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,3.2846640548541841,6.1533101923216558,27.666666666666544,{"$f":"IF(B395<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B395),0)","v":1.2083111120985984E-2},0,377.34644666194197,350.75623490055614,0.53824554286299442,71.651547803859728,0.91458044114136983,0.27425112161766996,null,0,21.352175997582034,null,21.352175997582034,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":210.12900856834906},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114469,5.7487323730868747,21.317021806944339,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$38-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,3.2608190439090592,6.1187140932544297,27.749999999999876,{"$f":"IF(B396<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B396),0)","v":1.2013035083001803E-2},0,377.1995019849474,350.59938956100751,0.53805951673440422,71.591436051177993,0.91432567726918723,0.27406104237550993,null,0,21.317021806944339,null,21.317021806944339,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":210.08624087820775},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445255,5.7399164824496633,21.281873605159507,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$38-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,3.2371392430492487,6.0843125057644301,27.833333333333208,{"$f":"IF(B397<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B397),0)","v":1.1943365451203119E-2},0,377.05261853490151,350.44262277540872,0.53787354919196206,71.531372387649128,0.91407093086888369,0.27387053121859634,null,0,21.281873605159507,null,21.281873605159507,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":210.04348492974876},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855904,5.7311021076001936,21.246731446690728,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$38-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,3.2136235514128919,6.050104336238368,27.91666666666654,{"$f":"IF(B398<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B398),0)","v":1.1874099868636077E-2},0,376.9057962862932,350.2859344876677,0.53768764020756865,71.471356771792699,0.9138162019607815,0.27367958825372712,null,0,21.246731446690728,null,21.246731446690728,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":210.00074071932855},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929714,5.7222892621708894,21.211595385889307,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$38-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,3.1902708752139031,6.0160884972116371,27.999999999999872,{"$f":"IF(B399<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B399),0)","v":1.1805235992015984E-2},0,376.75903521362181,350.1293246417622,0.53750178975316654,71.411389162176278,0.91356149056519798,0.27348821358783459,null,0,21.211595385889307,null,21.211595385889307,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":209.95800824330473},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250578,5.7134779597661414,21.176465476994792,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$38-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,3.1670801276981262,5.9822639073337456,28.083333333333204,{"$f":"IF(B400<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B400),0)","v":1.1736771491648035E-2},0,376.61233529139736,349.97279318173992,0.5373159978007388,71.351469517416433,0.91330679670244508,0.27329640732798066,null,0,21.176465476994792,null,21.176465476994792,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":209.91528749803612},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402975,5.704668213962317,21.141341774134997,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$38-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,3.1440502290997396,5.9486294913339366,28.166666666666536,{"$f":"IF(B401<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B401),0)","v":1.1668704051348504E-2},0,376.4656964941405,349.81634005171827,0.53713026432231092,71.291597796177285,0.91305212039282801,0.27310416958136108,null,0,21.141341774134997,null,21.141341774134997,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":209.87257847988272},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971975,5.6958600383077993,21.106224331326153,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$38-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,3.1211801065979352,5.9151841799870111,28.249999999999869,{"$f":"IF(B402<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B402),0)","v":1.1601031368366365E-2},0,376.3191187963825,349.65996519588452,0.53694458928994837,71.231773957172067,0.91279746165664633,0.27291150045529894,null,0,21.106224331326153,null,21.106224331326153,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":209.82988118520575},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.27410016543237,5.6870534463229188,21.071113202472681,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$38-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,3.0984686942737993,5.8819269100793319,28.333333333333201,{"$f":"IF(B403<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B403),0)","v":1.1533751153305417E-2},0,376.17260217266522,349.50366855849484,0.53675897267575889,71.171997959160905,0.91254282051419378,0.27271840005724857,null,0,21.071113202472681,null,21.071113202472681,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":209.78719561036772},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703012,5.6782484515002567,21.036008441368338,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$38-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,3.0759149330676556,5.8488566243750268,28.416666666666533,{"$f":"IF(B404<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B404),0)","v":1.1466861130046808E-2},0,376.02614659754119,349.34745008387551,0.53657341445189044,71.112269760953183,0.91228819698575869,0.27252486849479812,null,0,21.036008441368338,null,21.036008441368338,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":209.74452175173221},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038136,5.6694450673044008,21.000910101695286,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$38-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,3.0535177707363546,5.8159722715823836,28.499999999999865,{"$f":"IF(B405<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B405),0)","v":1.1400359035672056E-2},0,375.87975204557341,349.1913097164213,0.53638791459053159,71.052589321405549,0.91203359109162307,0.27233090587566422,null,0,21.000910101695286,null,21.000910101695286,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":209.70185960566417},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.03010923136037,5.6606433071721156,20.965818237024749,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$38-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,3.03127616181105,5.7832728063204204,28.583333333333197,{"$f":"IF(B406<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B406),0)","v":1.1334242620386469E-2},0,375.73341849133561,349.03524740059618,0.53620247306391244,70.992956599422399,0.91177900285206337,0.27213651230769581,null,0,20.965818237024749,null,20.965818237024749,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":209.65920916852954},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584731,5.6518431845123223,20.930732900816956,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$38-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,3.0091890675551243,5.7507571890856637,28.666666666666529,{"$f":"IF(B407<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B407),0)","v":1.126850964744305E-2},0,375.58714590941213,348.87926308093301,0.53601708984430341,70.933371553955936,0.91152443228734958,0.27194168789887124,null,0,20.930732900816956,null,20.930732900816956,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":209.6165704366957},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972822,5.6430447127061978,20.895654146421517,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$38-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,2.9872554559224258,5.7184243862190982,28.749999999999861,{"$f":"IF(B408<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B408),0)","v":1.1203157893066827E-2},0,375.44093427439776,348.72335670203347,0.53583176490401507,70.87383414400631,0.9112698794177464,0.27174643275730009,null,0,20.895654146421517,null,20.895654146421517,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":209.57394340653104},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889502,5.634247905107082,20.860582027077047,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$38-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,2.9654743015156475,5.6862733698733043,28.833333333333194,{"$f":"IF(B409<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B409),0)","v":1.1138185146379613E-2},0,375.294783560898,348.56752820856741,0.53564649821539889,70.814344328620678,0.91101534426351227,0.27155074699122089,null,0,20.860582027077047,null,20.860582027077047,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":209.53132807440528},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.7052621492455,5.6254527750406851,20.825516595912017,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$38-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,2.9438445855451287,5.6543031179797882,28.916666666666526,{"$f":"IF(B410<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B410),0)","v":1.1073589209325215E-2},0,375.14869374352884,348.41177754527359,0.5354612897508465,70.75490206689409,0.91076082684490045,0.27135463070900495,null,0,20.825516595912017,null,20.825516595912017,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":209.4887244366893},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668332,5.6166593358049717,20.790457905944276,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$38-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,2.9223652957877158,5.6225126142164878,28.999999999999858,{"$f":"IF(B411<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B411),0)","v":1.1009367896595077E-2},0,375.00266479691692,348.25610465695843,0.53527613948278963,70.69550731796852,0.91050632718215685,0.2711580840191532,null,0,20.790457905944276,null,20.790457905944276,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":209.4461324897552},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711805,5.6078676006702564,20.75540601008143,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$38-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,2.901035426545985,5.590900847975468,29.08333333333319,{"$f":"IF(B412<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B412),0)","v":1.0945519035554343E-2},0,374.85669669569944,348.10050948849687,0.53509104738370017,70.636160041033463,0.91025184529552328,0.27096110703029597,null,0,20.75540601008143,null,20.75540601008143,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":209.40355222997621},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646509,5.5990775828792243,20.720360961120932,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$38-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,2.8798539786076751,5.5594668143307864,29.166666666666522,{"$f":"IF(B413<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B413),0)","v":1.0882040466168362E-2},0,374.71078941452413,347.94499198483174,0.53490601342609012,70.576860195325565,0.90999738120523399,0.2707636998511937,null,0,20.720360961120932,null,20.720360961120932,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":209.36098365372689},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064574,5.5902892956469801,20.685322811750275,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$38-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,2.8588199592053689,5.5282095140065568,29.249999999999854,{"$f":"IF(B414<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B414),0)","v":1.0818930040929606E-2},0,374.56494292804928,347.78955209097342,0.53472103758251099,70.517607740128398,0.90974293493151814,0.270565862590738,null,0,20.685322811750275,null,20.685322811750275,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":209.31842675738292},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558716,5.581502752161045,20.65029161454698,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$38-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,2.8379323819763917,5.4971279533451742,29.333333333333186,{"$f":"IF(B415<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B415),0)","v":1.0756185624785026E-2},0,374.41915721094381,347.63418975200022,0.53453611982555493,70.458402634772341,0.90948850649459922,0.27036759535794996,null,0,20.65029161454698,null,20.65029161454698,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":209.2758815373212},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722233,5.572717965581492,20.615267421979127,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$38-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,2.8171902669230238,5.46622114427573,29.416666666666519,{"$f":"IF(B416<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B416),0)","v":1.069380509506382E-2},0,374.27343223788716,347.47890491305805,0.53435126012785261,70.399244838635383,0.90923409591469451,0.27016889826198182,null,0,20.615267421979127,null,20.615267421979127,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":209.23334798991976},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.13808117149017,5.5639349490407382,20.580250286404546,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$38-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,2.7965926403727654,5.4354881042826051,29.499999999999851,{"$f":"IF(B417<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B417),0)","v":1.063178634140562E-2},0,374.12776798356924,347.3236975193596,0.53416645846207522,70.340134311141156,0.90897970321201471,0.26996977141211209,null,0,20.580250286404546,null,20.580250286404546,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":209.19082611155798},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433539,5.555153715643911,20.545240260072251,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$38-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,2.7761385349391459,5.4049278563742291,29.583333333333183,{"$f":"IF(B418<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B418),0)","v":1.05701272656891E-2},0,373.98216442269063,347.16856751618536,0.53398171480093282,70.281071011760986,0.90872532840676545,0.26977021491775366,null,0,20.545240260072251,null,20.545240260072251,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":209.14831589861635},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170861,5.5463742784685808,20.510237395121401,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$38-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,2.7558269894824337,5.3745394290520281,29.666666666666515,{"$f":"IF(B419<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B419),0)","v":1.0508825781960994E-2},0,373.83662152996243,347.01351484888272,0.5337970291171753,70.222054900012239,0.90847097151914624,0.26957022888844517,null,0,20.510237395121401,null,20.510237395121401,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":209.10581734747655},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956625,5.5375966505649838,20.475241743582171,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$38-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,2.735657049070833,5.3443218562795352,29.749999999999847,{"$f":"IF(B420<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B420),0)","v":1.0447879816365529E-2},0,373.6911392801062,346.85853946286591,0.53361240138359156,70.16308593545898,0.90821663256935037,0.26936981343385741,null,0,20.475241743582171,null,20.475241743582171,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":209.06333045452149},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387062,5.5288208449559972,20.44025335737566,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$38-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,2.715627764941793,5.3142741774516917,29.833333333333179,{"$f":"IF(B421<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B421),0)","v":1.0387287307074262E-2},0,373.54571764785408,346.703641303616,0.53342783157300966,70.104164077711658,0.90796231157756491,0.26916896866379075,null,0,20.44025335737566,null,20.44025335737566,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":209.02085521613529},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058984,5.5200468746370621,20.405272288313579,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$38-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,2.6957381944635079,5.2843954373642914,29.916666666666512,{"$f":"IF(B422<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B422),0)","v":1.0327046204216333E-2},0,373.40035660794865,346.54882031668035,0.53324331965829674,70.045289286426737,0.90770800856397194,0.26896769468817172,null,0,20.405272288313579,null,20.405272288313579,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":208.97839162870324},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569794,5.5112747525764583,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$38-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,2.675987401096847,5.2546846861836389,29.999999999999844,{"$f":"IF(B423<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B423),0)","v":1.0267154469809112E-2},0,373.25505613514321,346.39407644767346,0.53305886561235882,69.986461521307547,0.90745372354874643,0.26876599161706022,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":208.93593968861182},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,{"$f":"V424*T424/3.413","v":5.5025044917151211},20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$38-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B424<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B424),0)","v":0},0,{"$f":"C424*1.8+32-F$20","v":373.10981620420148},{"$f":"S$10*$Q424^6+T$10*$Q424^5+U$10*$Q424^4+V$10*$Q424^3+W$10*$Q424^2+X$10*$Q424+Y$10","v":346.23940964227563},{"$f":"S$12*$Q424^6+T$12*$Q424^5+U$12*$Q424^4+V$12*$Q424^3+W$12*$Q424^2+X$12*$Q424+Y$12","v":0.5328744694081412},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":69.927680742102893},0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":208.89349939224874},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$38-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B425<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B425),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":208.85129292671962},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$38-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B426<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B426),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":208.80931836484729},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$38-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B427<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B427),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":208.76757380057421},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$38-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B428<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B428),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":208.72605734867423},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$38-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B429<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B429),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":208.68476714446854},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$38-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B430<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B430),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":208.64370134354655},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$38-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B431<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B431),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":208.60285812149138},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$38-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B432<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B432),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":208.56223567360945},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$38-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B433<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B433),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":208.5218322146649},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$38-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B434<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B434),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":208.48164597861791},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$38-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B435<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B435),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":208.44167521836741},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$38-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B436<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B436),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":208.40191820549794},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$38-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B437<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B437),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":208.36237323003041},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$38-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B438<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B438),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":208.32303860017709},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$38-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B439<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B439),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":208.28391264210018},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$38-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B440<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B440),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":208.24499369967447},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$38-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B441<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B441),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":208.20628013425363},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$38-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B442<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B442),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":208.16777032444028},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$38-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B443<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B443),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":208.12946266585956},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$38-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B444<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B444),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":208.09135557093632},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$38-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B445<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B445),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":208.05344746867587},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$38-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B446<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B446),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":208.01573680444801},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$38-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,{"$f":"I447/(1+$F$36)^B447","v":0},0,0,30,{"$f":"IF(B447<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B447),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,{"$f":"(1-($F$32+273)/(C447+273))/(1-($F$32+273)/($F$17+273))","v":0.90719945655205814},0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":207.97822203977458},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B447,1)=F$46,F$46,IF(B447<$F$46,B447+1/12,B447))","v":30},{"$f":"IF(B447<F$46,IF(I447<1,C447*(1-$F$22/12), $C$63),C447)","v":193.57255240517475},5.5025044917151211,{"$f":"IF(B448>=F$46,E447,IF(D448*F$23/1000000-F$30/1000<0,0,D448*F$23/1000000-F$30/1000))","v":20.370298588099349},{"$f":"IF(B448>F$46-5,0,IF(C448 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B448,1)=F$46-5,IF(E448-(E447-E448)*60<1,1,0),IF(E448-(E447-E448)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B448,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I447)<($F$38-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,{"$f":"IF(B448<F$46,E448/((1+$F$36)^B448),0)","v":0},{"$f":"IF(B448<F$46,($F$31/1000)/((1+$F$36)^B448),0)","v":0},{"$f":"IF(J448<1, B448,N447)","v":30},{"$f":"IF(B448<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B448),0)","v":0},{"$f":"I448/(1+$F$36)^B448","v":0},373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,{"$f":"( -10.956*U448^2 + 22.422*U448 - 10.466)*V$59","v":0.26856385956064455},null,{"$f":"IF(X447>0,X447,IF(J448=0,0,B448))","v":0},{"$f":"IF(X447>0,Y447,E448)","v":20.370298588099349},null,{"$f":"IF(B448<=AA$59,E448,AA447)","v":20.370298588099349},{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":207.9409016521202},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AD448=1,$AE448,0)","v":0},{"$f":"IF($AD448=2,$AE448,0)","v":0},{"$f":"IF($AD448=3,$AE448,0)","v":0},{"$f":"IF($AD448=4,$AE448,0)","v":0},{"$f":"IF($AD448=5,$AE448,0)","v":0},{"$f":"IF($AD448=6,$AE448,0)","v":0},{"$f":"IF($AD448=7,$AE448,0)","v":0}]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I448)<($F$38-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B449<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B449),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":207.90377413468624},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$38-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B450<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B450),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":207.86683799620815},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$38-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B451<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B451),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":207.83009176075564},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$38-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B452<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B452),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":207.79353396753621},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$38-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B453<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B453),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":207.75716317070155},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$38-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B454<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B454),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":207.72097793915685},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$38-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B455<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B455),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":207.6849768563732},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$38-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B456<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B456),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":207.64915852020266},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$38-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B457<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B457),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":207.61352154269628},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$38-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B458<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B458),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":207.57806454992479},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$38-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B459<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B459),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":207.542786181802},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$38-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B460<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B460),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":207.50768509191099},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$38-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B461<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B461),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":207.47275994733272},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$38-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B462<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B462),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":207.43800942847736},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$38-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B463<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B463),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":207.40343222891801},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$38-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B464<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B464),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":207.36902705522712},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$38-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B465<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B465),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":207.3347926268151},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$38-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B466<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B466),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":207.30072767577144},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$38-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B467<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B467),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":207.26683094670827},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$38-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B468<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B468),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":207.23310119660599},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$38-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B469<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B469),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":207.19953719466145},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$38-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B470<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B470),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":207.16613772213822},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$38-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B471<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B471),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":207.132901572219},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$38-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B472<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B472),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":207.09982754986038},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$38-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B473<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B473),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":207.06691447164948},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$38-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B474<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B474),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":207.03416116566291},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$38-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B475<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B475),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":207.00156647132758},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$38-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B476<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B476),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":206.96912923928375},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$38-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B477<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B477),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":206.93684833124979},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$38-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B478<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B478),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":206.90472261988904},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$38-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B479<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B479),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":206.87275098867872},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$38-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B480<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B480),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":206.84093233178038},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$38-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B481<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B481),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":206.80926555391261},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$38-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B482<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B482),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":206.77774957022515},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$38-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B483<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B483),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":206.74638330617518},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$38-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B484<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B484),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":206.71516569740504},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$38-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B485<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B485),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":206.68409568962201},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$38-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B486<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B486),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":206.65317223847947},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$38-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B487<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B487),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":206.62239430945993},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,{"$f":"V488*T488/3.413","v":5.5025044917151211},20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$38-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B488<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B488),0)","v":0},0,{"$f":"C488*1.8+32-F$20","v":373.10981620420148},{"$f":"S$10*$Q488^6+T$10*$Q488^5+U$10*$Q488^4+V$10*$Q488^3+W$10*$Q488^2+X$10*$Q488+Y$10","v":346.23940964227563},{"$f":"S$12*$Q488^6+T$12*$Q488^5+U$12*$Q488^4+V$12*$Q488^3+W$12*$Q488^2+X$12*$Q488+Y$12","v":0.5328744694081412},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":69.927680742102893},0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":206.59176087775975},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$38-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B489<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B489),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":206.56127092817525},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$38-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B490<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B490),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":206.5309234549907},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$38-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B491<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B491),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":206.50071746186759},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$38-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B492<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B492),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":206.47065196173577},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$38-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B493<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B493),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":206.44072597668574},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$38-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B494<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B494),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":206.41093853786282},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$38-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B495<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B495),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":206.38128868536239},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$38-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B496<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B496),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":206.35177546812696},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$38-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B497<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B497),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":206.32239794384432},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$38-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B498<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B498),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":206.2931551788474},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$38-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B499<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B499),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":206.26404624801521},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$38-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B500<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B500),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":206.23507023467542},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$38-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B501<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B501),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":206.20622623050801},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$38-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B502<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B502),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":206.17751333545044},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$38-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B503<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B503),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":206.14893065760401},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$38-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B504<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B504),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":206.12047731314152},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$38-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B505<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B505),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":206.0921524262161},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$38-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B506<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B506),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":206.06395512887144},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$38-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B507<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B507),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":206.03588456095304},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$38-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B508<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B508),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":206.00793987002081},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$38-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B509<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B509),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":205.98012021126277},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$38-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B510<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B510),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":205.95242474740991},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$38-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,{"$f":"I511/(1+$F$36)^B511","v":0},0,0,30,{"$f":"IF(B511<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B511),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,{"$f":"(1-($F$32+273)/(C511+273))/(1-($F$32+273)/($F$17+273))","v":0.90719945655205814},0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":205.92485264865218},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B511,1)=F$46,F$46,IF(B511<$F$46,B511+1/12,B511))","v":30},{"$f":"IF(B511<F$46,IF(I511<1,C511*(1-$F$22/12), $C$63),C511)","v":193.57255240517475},5.5025044917151211,{"$f":"IF(B512>=F$46,E511,IF(D512*F$23/1000000-F$30/1000<0,0,D512*F$23/1000000-F$30/1000))","v":20.370298588099349},{"$f":"IF(B512>F$46-5,0,IF(C512 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B512,1)=F$46-5,IF(E512-(E511-E512)*60<1,1,0),IF(E512-(E511-E512)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B512,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I511)<($F$38-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,{"$f":"IF(B512<F$46,E512/((1+$F$36)^B512),0)","v":0},{"$f":"IF(B512<F$46,($F$31/1000)/((1+$F$36)^B512),0)","v":0},{"$f":"IF(J512<1, B512,N511)","v":30},{"$f":"IF(B512<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B512),0)","v":0},{"$f":"I512/(1+$F$36)^B512","v":0},373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,{"$f":"( -10.956*U512^2 + 22.422*U512 - 10.466)*V$59","v":0.26856385956064455},null,{"$f":"IF(X511>0,X511,IF(J512=0,0,B512))","v":0},{"$f":"IF(X511>0,Y511,E512)","v":20.370298588099349},null,{"$f":"IF(B512<=AA$59,E512,AA511)","v":20.370298588099349},{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":205.89740309255558},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AD512=1,$AE512,0)","v":0},{"$f":"IF($AD512=2,$AE512,0)","v":0},{"$f":"IF($AD512=3,$AE512,0)","v":0},{"$f":"IF($AD512=4,$AE512,0)","v":0},{"$f":"IF($AD512=5,$AE512,0)","v":0},{"$f":"IF($AD512=6,$AE512,0)","v":0},{"$f":"IF($AD512=7,$AE512,0)","v":0}]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I512)<($F$38-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,0,0,30,{"$f":"IF(B513<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B513),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":205.87007526398045},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$38-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B514<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B514),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":205.8428683550008},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$38-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B515<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B515),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":205.81578156482462},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$38-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B516<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B516),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":205.78881409971527},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$38-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B517<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B517),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":205.7619651729141},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$38-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B518<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B518),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":205.73523400456381},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$38-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B519<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B519),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":205.70861982163299},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$38-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B520<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B520),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":205.68212185784159},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$38-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B521<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B521),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":205.65573935358745},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$38-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B522<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B522),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":205.62947155587352},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$38-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B523<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B523),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":205.60331771823644},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$38-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B524<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B524),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":205.57727710067573},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$38-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B525<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B525),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":205.55134896958393},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$38-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B526<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B526),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":205.52553259767791},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$38-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B527<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B527),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":205.4998272639306},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$38-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B528<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B528),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":205.47423225350408},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$38-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B529<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B529),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":205.44874685768326},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$38-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B530<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B530),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":205.4233703738104},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$38-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B531<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B531),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":205.39810210522057},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$38-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B532<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B532),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":205.37294136117794},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$38-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B533<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B533),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":205.34788745681277},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$38-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B534<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B534),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":205.3229397130593},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$38-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B535<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B535),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":205.29809745659446},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$38-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B536<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B536),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":205.27336001977713},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$38-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B537<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B537),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":205.24872674058849},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$38-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B538<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B538),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":205.22419696257293},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$38-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B539<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B539),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":205.19977003477968},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$38-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B540<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B540),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":205.1754453117052},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$38-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B541<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B541),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":205.15122215323646},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$38-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B542<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B542),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":205.12709992459469},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,5.5025044917151211,20.370298588099349,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$38-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B543<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B543),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.26856385956064455,null,0,20.370298588099349,null,20.370298588099349,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":205.10307799627989},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":4441.0192630099191},{"$f":"SUM(M63:M543)","v":6185.104685707639},{"$f":"N543","v":30},{"$f":"SUM(O63:O543)","v":12.608480703743428},{"$f":"SUM(P63:P543)","v":0}]
[]
[]
[]
[null,null,"Revised"]
[null,null,null,null,null,"Criteria for Replacing Res'vr",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,{"$f":"AVERAGE(C554:C914)","v":208.93593968861182},null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H26","v":0.36782917230513296},null,null,null,null,{"$f":"H46","v":30}]
[null,null,"[u]","Plant Be,","Net","T <","Power <","No change","Replace","Resvr","N.","Actual","Design","Initial",null,null,{"$f":"Q16","v":60},{"$f":"R16","v":28.093532960000005},{"$f":"S16","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Resvr Fluid T","fn(DD Rate, ","Power,","T.o - max"," P.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit","discounted ","Prod Fluid",null,null,null,"Carnot Efficiency ",null,null,{"$f":"IF(MAX(X554:X1035)=0,1000,MAX(X554:X1035))","v":1000},{"$f":"MIN(Y554:Y1035)","v":24.228034379486591},null,{"$f":"MIN(Y554:Y1034)","v":24.228034379486591},{"$f":"MIN(AB554:AB1034)","v":205.10307799627989}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value","WF/Resv","T,F","h","s","ae"," Ratio","2nd law eff",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th"]
[null,0,{"$f":"H17","v":225},{"$f":"V554*T554/3.413","v":10.190075946368628},{"$f":"IF(D554*H$23/1000000-H$30/1000<0,0,D554*H$23/1000000-H$30/1000)","v":39.024278683585081},{"$f":"IF(C554 <= $C$554- $H$33,1,0)","v":0},null,{"$f":"IF(H$46-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$36)^B554","v":0},{"$f":"E554/((1+$H$36)^B554)","v":39.024278683585081},{"$f":"($H$31/1000)/((1+$H$36)^B554)","v":39.999999999999993},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$36/12)","v":8.2850041425020712E-2},{"$f":"I554/(1+$H$36)^B554","v":0},{"$f":"C554*1.8+32-H$20","v":429.67922187488693},{"$f":"S$10*$Q554^6+T$10*$Q554^5+U$10*$Q554^4+V$10*$Q554^3+W$10*$Q554^2+X$10*$Q554+Y$10","v":407.55908988777014},{"$f":"S$12*$Q554^6+T$12*$Q554^5+U$12*$Q554^4+V$12*$Q554^3+W$12*$Q554^2+X$12*$Q554+Y$12","v":0.60344380289769184},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":94.551307573031067},{"$f":"(1-($H$32+273)/(C554+273))/(1-($H$32+273)/($H$17+273))","v":1},{"$f":"(-10.956*U554^2+22.422*U554-10.466)*V$550","v":0.36782917230513362},null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":39.024278683585081},{"$f":"IF(Y555>Y554,1,0)","v":0},{"$f":"IF(B554<=AA$550,E554,AA553)","v":39.024278683585081},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$554:C554)","v":225},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AD554=1,$AE554,0)","v":0},{"$f":"IF($AD554=2,$AE554,0)","v":0},{"$f":"IF($AD554=3,$AE554,0)","v":0},{"$f":"IF($AD554=4,$AE554,0)","v":0},{"$f":"IF($AD554=5,$AE554,0)","v":0},{"$f":"IF($AD554=6,$AE554,0)","v":0},{"$f":"IF($AD554=7,$AE554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$46,H$46,IF(B554<$H$46,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$46,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":224.90625},10.180236204469203,{"$f":"IF(B555>=H$46,E554,IF(D555*H$23/1000000-H$30/1000<0,0,D555*H$23/1000000-H$30/1000))","v":38.985048474406682},{"$f":"IF(B555>H$46-5,0,IF(C555 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$46-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$38-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$46,E555/((1+$H$36)^B555),0)","v":38.765860662154964},{"$f":"IF(B555<H$46,($H$31/1000)/((1+$H$36)^B555),0)","v":39.775105769181614},8.3333333333333329E-2,{"$f":"IF(B555<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},{"$f":"I555/(1+$H$36)^B555","v":0},{"$f":"C555*1.8+32-H$20","v":429.51047187488695},407.37253072768135,0.60323644378761088,94.472575150184355,0.99974059144551086,{"$f":"(-10.956*U555^2+22.422*U555-10.466)*V$550","v":0.3677802379221542},null,{"$f":"IF(X554>0,X554,IF(J555=0,0,B555))","v":0},{"$f":"IF(X554>0,Y554,E555)","v":38.985048474406682},{"$f":"IF(Y556>Y555,1,0)","v":0},38.985048474406682,{"$f":"IF(J555=0,1,1000)*AVERAGE(C$554:C555)","v":224.953125},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},0,{"$f":"IF($AD555=1,$AE555,0)","v":0},{"$f":"IF($AD555=2,$AE555,0)","v":0},{"$f":"IF($AD555=3,$AE555,0)","v":0},{"$f":"IF($AD555=4,$AE555,0)","v":0},{"$f":"IF($AD555=5,$AE555,0)","v":0},{"$f":"IF($AD555=6,$AE555,0)","v":0},{"$f":"IF($AD555=7,$AE555,0)","v":0}]
[null,0.16666666666666666,224.81253906250001,10.170390816240195,{"$f":"IF(B556>=H$46,E555,IF(D556*H$23/1000000-H$30/1000<0,0,D556*H$23/1000000-H$30/1000))","v":38.945795753795274},0,0,1,{"$f":"IF(SUM(I$554:I555)<($H$38-1),IF((F556+G556)*H556>0,1,0),0)","v":0},0,0,{"$f":"IF(B556<H$46,E556/((1+$H$36)^B556),0)","v":38.50909262586012},39.551475973739628,0.16666666666666666,{"$f":"IF(B556<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},0,429.34179218738694,407.18607391531134,0.60302915582742223,94.393908077112428,0.99948119333331475,0.36773076317034326,null,0,38.945795753795274,0,38.945795753795274,{"$f":"IF(J556=0,1,1000)*AVERAGE(C$554:C556)","v":224.90626302083334},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,10.160539811062188,38.906520638888729,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$38-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,38.253964430237126,39.329103504568486,0.25,{"$f":"IF(B557<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},0,429.17318278309006,406.99971935834691,0.60282193896580782,94.315306288187514,0.99922180568530561,0.36768074811944357,null,0,38.906520638888729,0,38.906520638888729,{"$f":"IF(J557=0,1,1000)*AVERAGE(C$554:C557)","v":224.85941405843101},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,10.150683218267636,38.867223246633031,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$38-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,38.00046599055031,39.107981292532578,0.33333333333333331,{"$f":"IF(B558<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},0,429.00464363271169,406.81346696464084,0.60261479315156119,94.236769717889672,0.99896242852337536,0.36763019283937376,null,0,38.867223246633031,0,38.867223246633031,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$554:C558)","v":224.81257810872535},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,10.140821067140987,38.827903693782766,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$38-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,37.748587281459308,38.888102308241493,0.41666666666666663,{"$f":"IF(B559<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},0,428.83617470697925,406.62731664221059,0.60240771833358764,94.158298300805654,0.99870306186941094,0.36757909740023464,null,0,38.827903693782766,0,38.827903693782766,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$554:C559)","v":224.76575516765004},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,10.130953386918691,38.788562096901167,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$38-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,37.498318336687937,38.669459561826535,0.49999999999999994,{"$f":"IF(B560<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},0,428.66777597663258,406.44126829923857,0.60220071446090306,94.07989197162965,0.99844370574529662,0.3675274618723029,null,0,38.788562096901167,0,38.788562096901167,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$554:C560)","v":224.71894523114017},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,10.121080206789356,38.749198572360712,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$38-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,37.249649248695256,38.452046102718548,0.58333333333333326,{"$f":"IF(B561<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},0,428.49944741242354,406.25532184407086,0.60199378148263416,94.001550665161744,0.9981843601729129,0.3674752863260401,null,0,38.749198572360712,0,38.749198572360712,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$554:C561)","v":224.67214829513213},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,10.111201555893757,38.709813236343166,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$38-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,37.002570168347816,38.235855019426964,0.66666666666666663,{"$f":"IF(B562<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},0,428.33118898511623,406.06947718521815,0.60178691934801787,93.923274316309517,0.99792502517413573,0.36742257083208291,null,0,38.709813236343166,0,38.709813236343166,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$554:C562)","v":224.6253643555637},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,10.101317463324801,38.670406204839487,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$38-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,36.757071304593396,38.020879439320041,0.75,{"$f":"IF(B563<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},0,428.163000665487,405.8837342313534,0.60158012800640115,93.845062860085477,0.99766570077083916,0.36736931546124962,null,0,38.670406204839487,0,38.670406204839487,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$554:C563)","v":224.57859340837399},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,10.091427958127676,38.630977593650336,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$38-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,36.513142924137156,37.807112528406435,0.83333333333333337,{"$f":"IF(B564<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},0,427.99488242432426,405.6980928913124,0.60137340740724043,93.766916231608036,0.99740638698489215,0.36731552028453757,null,0,38.630977593650336,0,38.630977593650336,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$554:C564)","v":224.53183544950346},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,10.081533069300008,38.591527518386769,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$38-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,36.270775351119418,37.594547491117943,0.91666666666666674,{"$f":"IF(B565<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},0,427.82683423242867,405.51255307409383,0.60116675750010107,93.688834366101958,0.99714708383816053,0.36726118537312447,null,0,38.591527518386769,0,38.591527518386769,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$554:C565)","v":224.48509047489401},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,10.071632825791584,38.552056094469108,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$38-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,36.029958966793558,37.383177570093451,1,{"$f":"IF(B566<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},0,427.65885606061306,405.32711468885759,0.60096017823465819,93.610817198895973,0.99688779135250649,0.36720631079836441,null,0,38.552056094469108,0,38.552056094469108,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$554:C566)","v":224.43835848048872},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,10.061727256504824,38.51256343712884,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$38-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,35.790684209208329,37.172996045964126,1.0833333333333333,{"$f":"IF(B567<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},0,427.49094787970239,405.14177764492524,0.60075366956069431,93.532864665424881,0.99662850954978877,0.36715089663179373,null,0,38.51256343712884,0,38.51256343712884,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$554:C567)","v":224.39163946223221},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,10.051816390294455,38.473049661407288,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$38-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,35.552941572888834,36.963996237139838,1.1666666666666665,{"$f":"IF(B568<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},0,427.3231096605337,404.95654185177864,0.60054723142810074,93.45497670122694,0.99636923845186243,0.36709494294512596,null,0,38.473049661407288,0,38.473049661407288,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$554:C568)","v":224.34493341607032},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,10.041900255967786,38.433514882156722,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$38-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,35.316721608521384,36.756171499596718,1.2499999999999998,{"$f":"IF(B569<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},0,427.15534137395639,404.77140721906056,0.60034086378687668,93.377153241945337,0.99610997808057833,0.36703844981025291,null,0,38.433514882156722,0,38.433514882156722,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$554:C569)","v":224.29824033795026},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,10.031978882284871,38.393959214041033,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$38-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,35.082014922639623,36.54951522666596,1.333333333333333,{"$f":"IF(B570<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},0,426.98764299083177,404.58637365657347,0.60013456658712838,93.299394223327397,0.995850728457784,0.36698141729925132,null,0,38.393959214041033,0,38.393959214041033,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$554:C570)","v":224.25156022382066},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,10.022052297958158,38.354382771534276,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$38-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,34.848812177310279,36.344020848823824,1.4166666666666663,{"$f":"IF(B571<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},0,426.82001448203351,404.40144107427932,0.59992833977906979,93.221699581223675,0.99559148960532362,0.36692384548436913,null,0,38.354382771534276,0,38.354382771534276,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$554:C571)","v":224.20489306963145},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,10.012120531653029,38.31478566892288,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$38-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,34.617104089823933,36.13968183348274,1.4999999999999996,{"$f":"IF(B572<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},0,426.65245581844727,404.2166093822994,0.59972218331302096,93.144069251589144,0.99533226154503696,0.3668657344380386,null,0,38.31478566892288,0,38.31478566892288,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$554:C572)","v":224.15823887133391},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,10.00218361198737,38.275168020303916,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$38-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,34.386881432383767,35.936491684783697,1.5833333333333328,{"$f":"IF(B573<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},0,426.48496697097079,404.03187849091245,0.59951609713940879,93.06650317048053,0.99507304429876109,0.36680708423286762,null,0,38.275168020303916,0,38.275168020303916,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$554:C573)","v":224.11159762488063},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,9.9922415675320799,38.23552993958711,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$38-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,34.158135031799347,35.734443943389685,1.6666666666666661,{"$f":"IF(B574<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},0,426.31754791051407,403.84724831055638,0.59931008120876605,92.989001274058694,0.99481383788832822,0.36674789494164517,null,0,38.23552993958711,0,38.23552993958711,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$554:C574)","v":224.06496932622568},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,9.9822944268107641,38.195871540493641,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$38-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,33.930855769179075,35.533532186280411,1.7499999999999993,{"$f":"IF(B575<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},0,426.15019860799924,403.66271875182645,0.5991041354717318,92.911563498586588,0.9945546423355679,0.36668816663733594,null,0,38.195871540493641,0,38.195871540493641,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$554:C575)","v":224.01835397132433},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,9.9723422183000725,38.156192936557467,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$38-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,33.705034579626528,35.333750026548074,1.8333333333333326,{"$f":"IF(B576<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},0,425.98291903436046,403.47828972547478,0.59889825987904999,92.834189780429426,0.99429545766230532,0.36662789939308832,null,0,38.156192936557467,0,38.156192936557467,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$554:C576)","v":223.97175155613323},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,9.9623849704295573,38.116494241124791,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$38-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,33.480662451936681,35.135091113194342,1.9166666666666659,{"$f":"IF(B577<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},0,425.81570916054403,403.29396114241035,0.59869245438156948,92.756880056054854,0.99403628389036225,0.3665670932822257,null,0,38.116494241124791,0,38.116494241124791,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$554:C577)","v":223.92516207661049},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,9.9524227115817947,38.07677556735451,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$38-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,33.257730428294622,34.93754913092846,1.9999999999999991,{"$f":"IF(B578<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},0,425.64856895750842,403.10973291369896,0.59848671893024474,92.67963426203238,0.99377712104155635,0.36650574837824984,null,0,38.07677556735451,0,38.07677556735451,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$554:C578)","v":223.87858552871546},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,9.9424554700923782,38.037037028218201,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$38-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,33.036229603975386,34.741117799966474,2.0833333333333326,{"$f":"IF(B579<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},0,425.48149839622403,402.92560495056085,0.59828105347613358,92.602452335032069,0.99351796913770207,0.36644386475484297,null,0,38.037037028218201,0,38.037037028218201,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$554:C579)","v":223.83202190840879},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,9.9324832742501048,37.997278736500903,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$38-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,32.816151127046098,34.545790875831621,2.1666666666666661,{"$f":"IF(B580<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},0,425.31449744767343,402.74157716437276,0.59807545797039829,92.525334211826305,0.99325882820060984,0.36638144248586424,null,0,37.997278736500903,0,37.997278736500903,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$554:C580)","v":223.78547121165263},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,9.9225061522968954,37.957500804800723,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$38-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,32.597486198068594,34.351562149155804,2.2499999999999996,{"$f":"IF(B581<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},0,425.14756608285148,402.55764946666613,0.59786993236430552,92.448279829287912,0.99299969825208612,0.36631848164535125,null,0,37.957500804800723,0,37.957500804800723,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$554:C581)","v":223.73893343441037},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,9.9125241324280058,37.917703345529731,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$38-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,32.380226069804714,34.158425445482202,2.333333333333333,{"$f":"IF(B582<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},0,424.98070427276485,402.37382176912678,0.59766447660922439,92.371289124390728,0.992740579313934,0.36625498230752263,null,0,37.917703345529731,0,37.917703345529731,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$554:C582)","v":223.69240857264674},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,9.9025372427918139,37.877886470913104,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$38-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,32.164362046921681,33.966374625068994,2.4166666666666665,{"$f":"IF(B583<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},0,424.81391198843238,402.19009398359418,0.59745909065662739,92.294362034208575,0.99248147140795295,0.36619094454677076,null,0,37.877886470913104,0,37.877886470913104,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$554:C583)","v":223.64589662232785},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,9.8925455114901499,37.838050292990438,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$38-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,31.949885485700772,33.775403582694146,2.5,{"$f":"IF(B584<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},0,424.64718920088512,402.00646602206217,0.59725377445809025,92.217498495915891,0.99222237455593809,0.36612636843766894,null,0,37.838050292990438,0,37.838050292990438,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$554:C584)","v":223.59939757942118},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,9.8825489665782218,37.798194923615448,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$38-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,31.736787793746263,33.585506247461396,2.5833333333333335,{"$f":"IF(B585<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},0,424.48053588116596,401.8229377966768,0.59704852796529029,92.14069844678653,0.99196328877968087,0.36606125405496964,null,0,37.798194923615448,0,37.798194923615448,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$554:C585)","v":223.55291143989552},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,9.8725476360645796,37.758320474455829,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$38-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,31.525060429695909,33.396676582607178,2.666666666666667,{"$f":"IF(B586<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},0,424.31395200033006,401.63950921973742,0.59684335113000753,92.063961824194166,0.99170421410096932,0.36599560147359911,null,0,37.758320474455829,0,37.758320474455829,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$554:C586)","v":223.50643819972098},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,9.8625415479114746,37.71842705699467,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$38-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,31.314694902934345,33.208908585308791,2.7500000000000004,{"$f":"IF(B587<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},0,424.14743752944446,401.45618020369579,0.59663824390412357,91.987288565612175,0.99144515054158766,0.3659294107686677,null,0,37.71842705699467,0,37.71842705699467,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$554:C587)","v":223.45997785486901},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,9.852530730034502,37.678514782529078,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$38-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,31.105682773305581,33.022196286493525,2.8333333333333339,{"$f":"IF(B588<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},0,423.98099243958842,401.27295066115454,0.59643320623962148,91.910678608612045,0.99118609812331593,0.36586268201545979,null,0,37.678514782529078,0,37.678514782529078,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$554:C588)","v":223.41353040131244},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,9.8425152103029525,37.638583762171521,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$38-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,30.898015650829286,32.836533750648911,2.9166666666666674,{"$f":"IF(B589<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},0,423.81461670185314,401.08982050486878,0.59622823808858516,91.834131890865137,0.99092705686793059,0.36579541528943732,null,0,37.638583762171521,0,37.638583762171521,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$554:C589)","v":223.36709583502545},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,9.8324950165398075,37.59863410684985,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$38-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,30.691685195417499,32.651915075634065,3.0000000000000009,{"$f":"IF(B590<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},0,423.64831028734193,400.90678964774418,0.59602333940319974,91.757648350140983,0.99066802679720389,0.36572761066624265,null,0,37.59863410684985,0,37.59863410684985,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$554:C590)","v":223.32067415198355},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,9.8224701765216711,37.558665927307011,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$38-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,30.486683116592523,32.468334392492025,3.0833333333333344,{"$f":"IF(B591<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},0,423.48207316717009,400.72385800283655,0.59581851013575049,91.681227924306938,0.99040900793290543,0.36565926822169453,null,0,37.558665927307011,0,37.558665927307011,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$554:C591)","v":223.2742653481636},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,9.8124407179789461,37.518679334101748,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$38-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,30.283001173207118,32.285785865263193,3.1666666666666679,{"$f":"IF(B592<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},0,423.31590531246496,400.54102548335248,0.59561375023862306,91.604870551329157,0.99015000029679978,0.36559038803178812,null,0,37.518679334101748,0,37.518679334101748,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$554:C592)","v":223.22786941954371},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,9.8024066685958342,37.478674437608596,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$38-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,30.080631173165624,32.104263690799812,3.2500000000000013,{"$f":"IF(B593<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},0,423.14980669436602,400.35829200264754,0.59540905966430269,91.528576169270821,0.98989100391064777,0.36552097017269825,null,0,37.478674437608596,0,37.478674437608596,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$554:C593)","v":223.18148636210344},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,9.7923680560103872,37.438651348018105,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$38-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,29.879564973146689,31.923762098581495,3.3333333333333348,{"$f":"IF(B594<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},0,422.9837772840246,400.17565747422691,0.5952044383653744,91.452344716292885,0.98963201879620699,0.36545101472077618,null,0,37.438651348018105,0,37.438651348018105,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$554:C594)","v":223.13511617182365},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,9.7823249078146386,37.39861017533736,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$38-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,29.679794478327711,31.744275350531765,3.4166666666666683,{"$f":"IF(B595<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},0,422.81781705260408,399.99312181174452,0.59499988629452183,91.376176130653846,0.98937304497523071,0.36538052175255165,null,0,37.39861017533736,0,37.39861017533736,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$554:C595)","v":223.08875884468654},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,9.7722772515545504,37.358551029389751,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$38-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,29.481311642110111,31.565797740835645,3.5000000000000018,{"$f":"IF(B596<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},0,422.65192597128009,399.81068492900278,0.59479540340452841,91.300070350708666,0.98911408246946908,0.36530949134473256,null,0,37.358551029389751,0,37.358551029389751,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$554:C596)","v":223.04241437667568},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,9.7622251147300325,37.318474019815064,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$38-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,29.284108465846369,31.388323595758308,3.5833333333333353,{"$f":"IF(B597<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},0,422.48610401123995,399.62834673995172,0.59459098964827539,91.224027314909165,0.98885513130066716,0.36523792357420076,null,0,37.318474019815064,0,37.318474019815064,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$554:C597)","v":222.99608276377586},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,9.7521685247952057,37.278379256070536,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$38-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,29.088176998569161,31.211847273464645,3.6666666666666687,{"$f":"IF(B598<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},0,422.32035114368313,399.44610715868936,0.5943866449787425,91.148046961803914,0.98859619149056654,0.36516581851801977,null,0,37.278379256070536,0,37.278379256070536,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$554:C598)","v":222.94976400197339},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,9.7421075091581724,37.238266847429919,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$38-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,28.893509336720445,31.036363163839983,3.7500000000000022,{"$f":"IF(B599<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},0,422.15466733982117,399.2639660994605,0.59418236934900759,91.072129230037206,0.98833726306090597,0.3650931762534268,null,0,37.238266847429919,0,37.238266847429919,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$554:C599)","v":222.90345808725579},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,9.7320420951813436,37.198136902984814,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$38-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,28.700097623883707,30.861865688311696,3.8333333333333357,{"$f":"IF(B600<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},0,421.98905257087745,399.08192347665658,0.59397816271224557,90.99627405834957,0.98807834603341949,0.3650199968578402,null,0,37.198136902984814,0,37.198136902984814,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$554:C600)","v":222.85716501561194},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,9.721972310181231,37.1579895316438,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$38-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,28.5079340505159,30.68834929967187,3.9166666666666692,{"$f":"IF(B601<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},0,421.82350680808747,398.89997920481574,0.59377402502172949,90.920481385577034,0.98781944042983649,0.3649462804088513,null,0,37.1579895316438,0,37.1579895316438,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$554:C601)","v":222.81088478303207},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,9.7118981814287171,37.117824842133572,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$38-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,28.317010853682383,30.515808481900994,4.0000000000000027,{"$f":"IF(B602<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},0,421.65803002269865,398.71813319862167,0.59356995623082864,90.844751150651462,0.98756054627188394,0.36487202698423055,null,0,37.117824842133572,0,37.117824842133572,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$554:C602)","v":222.76461738550773},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,9.7018197361489946,37.077642942998636,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$38-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,28.127320316792101,30.344237749992544,4.0833333333333357,{"$f":"IF(B603<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},0,421.49262218597039,398.53638537290351,0.59336595629300926,90.769083292599362,0.98730166358128368,0.36479723666192682,null,0,37.077642942998636,0,37.077642942998636,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$554:C603)","v":222.71836281903182},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,9.6917370015215774,37.037443942601385,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$38-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,27.938854769334526,30.173631649778681,4.1666666666666687,{"$f":"IF(B604<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},0,421.32728326917407,398.3547356426356,0.59316202516183436,90.693477750542399,0.98704279237975456,0.36472190952006267,null,0,37.037443942601385,0,37.037443942601385,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$554:C604)","v":222.67212107959861},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,9.6816500046804581,36.997227949122731,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$38-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,27.751606586618344,30.003984757756832,4.2500000000000018,{"$f":"IF(B605<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},0,421.16201324359315,398.17318392293686,0.5929581627909627,90.61793446369694,0.9867839326890111,0.3646460456369392,null,0,36.997227949122731,0,36.997227949122731,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$554:C605)","v":222.62589216320364},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,9.6715587727141799,36.956995070562378,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$38-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,27.565568189511275,29.835291680917283,4.3333333333333348,{"$f":"IF(B606<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},0,420.99681208052289,397.99173012907033,0.59275436913414847,90.542453371373767,0.98652508453076404,0.36456964509103695,null,0,36.956995070562378,0,36.956995070562378,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$554:C606)","v":222.57967606584378},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,9.661463332665658,36.916745414738109,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$38-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,27.380732044180551,29.667547056571738,4.4166666666666679,{"$f":"IF(B607<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},0,420.83167975127054,397.81037417644279,0.59255064414524206,90.467034412977569,0.98626624792671969,0.36449270796100797,null,0,36.916745414738109,0,36.916745414738109,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$554:C607)","v":222.53347278351728},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,9.6513637115325768,36.876479089287393,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$38-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,27.197090661836476,29.500745552182849,4.5000000000000009,{"$f":"IF(B608<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},0,420.66661622715543,397.62911598060475,0.59234698777818851,90.391677528007392,0.98600742289858057,0.36441523432568623,null,0,36.876479089287393,0,36.876479089287393,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$554:C608)","v":222.48728231222373},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,9.6412599362671241,36.83619620166629,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$38-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,27.014636598475345,29.334881865194678,4.5833333333333339,{"$f":"IF(B609<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},0,420.50162147950869,397.44795545724935,0.59214339998702792,90.316382656055509,0.98574860946804577,0.36433722426407922,null,0,36.83619620166629,0,36.83619620166629,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$554:C609)","v":222.44110464796401},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,9.6311520337762442,36.795896859150488,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$38-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,26.833362454625302,29.169950722864161,4.666666666666667,{"$f":"IF(B610<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},0,420.33669547967344,397.26689252221263,0.59193988072589476,90.241149736807984,0.98548980765681038,0.36425867785537192,null,0,36.795896859150488,0,36.795896859150488,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$554:C610)","v":222.39493978674034},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,9.6210400309215522,36.755581168834944,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$38-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,26.653260875092521,29.005946882093451,4.75,{"$f":"IF(B611<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},0,420.17183819900475,397.08592709147234,0.59173642994901809,90.165978710043589,0.98523101748656472,0.36417959517892512,null,0,36.755581168834944,0,36.755581168834944,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$554:C611)","v":222.3487877245563},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,9.6109239545195546,36.715249237634779,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$38-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,26.474324548709657,28.84286512926327,4.833333333333333,{"$f":"IF(B612<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},0,420.00704960886969,396.90505908114875,0.59153304761072067,90.090869515634665,0.98497223897899566,0.36409997631427737,null,0,36.715249237634779,0,36.715249237634779,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$554:C612)","v":222.30264845741678},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,9.6008038313415387,36.674901172284819,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$38-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,26.296546208084639,28.680700280067178,4.9166666666666661,{"$f":"IF(B613<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},0,419.8423296806472,396.72428840750302,0.59132973366541919,90.015822093545694,0.98471347215578675,0.36401982134114363,null,0,36.674901172284819,0,36.674901172284819,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$554:C613)","v":222.25652198132795},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,9.5906796881136653,36.634537079339999,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$38-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,26.119918629351407,28.519447179346724,4.9999999999999991,{"$f":"IF(B614<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},0,419.67767838572814,396.54361498693743,0.59112648806762358,89.940836383833812,0.98445471703861609,0.36393913033941327,null,0,36.634537079339999,0,36.634537079339999,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$554:C614)","v":222.21040829229744},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,9.5805515515170807,36.594157065175743,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$38-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,25.944434631922022,28.359100700927616,5.0833333333333321,{"$f":"IF(B615<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},0,419.51309569551529,396.36303873599468,0.59092331077193661,89.865912326648299,0.9841959736491589,0.36385790338915414,null,0,36.594157065175743,0,36.594157065175743,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$554:C615)","v":222.16430738633414},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,9.5704194481878702,36.553761235987857,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$38-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,25.770087078239641,28.199655747456713,5.1666666666666652,{"$f":"IF(B616<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},0,419.34858158142339,396.18255957135773,0.5907202017330544,89.791049862230125,0.98393724200908639,0.36377614057060909,null,0,36.553761235987857,0,36.553761235987857,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$554:C616)","v":222.11821925944821},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,9.5602834047172482,36.513349697793238,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$38-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,25.596868873533495,28.041107250240032,5.2499999999999982,{"$f":"IF(B617<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},0,419.18413601487902,396.00217740984988,0.590517160905765,89.716248930912741,0.98367852214006501,0.36369384196419741,null,0,36.513349697793238,0,36.513349697793238,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$554:C617)","v":222.07214390765122},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,{"$f":"V618*T618/3.413","v":9.550143447651454},36.472922556429467,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$38-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,{"$f":"I618/(1+$H$36)^B618","v":0},25.424772965574316,27.883450169081577,{"$f":"IF(J618<1, B618,N617)","v":5.3333333333333313},{"$f":"IF(B618<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},0,419.01975896732068,{"$f":"S$10*$Q618^6+T$10*$Q618^5+U$10*$Q618^4+V$10*$Q618^3+W$10*$Q618^2+X$10*$Q618+Y$10","v":395.82189216843278},{"$f":"S$12*$Q618^6+T$12*$Q618^5+U$12*$Q618^4+V$12*$Q618^3+W$12*$Q618^2+X$12*$Q618+Y$12","v":0.59031418824494886},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":89.641509473120038},{"$f":"(1-($H$32+273)/(C618+273))/(1-($H$32+273)/($H$17+273))","v":0.98341981406375745},0.36361100765051552,null,0,36.472922556429467,0,{"$f":"IF(B618<=AA$550,E618,AA617)","v":36.472922556429467},{"$f":"IF(J618=0,1,1000)*AVERAGE(C$554:C618)","v":222.02608132695602},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},{"$f":"IF((F618+G618)=0,0,B618)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B618,1)=H$46,H$46,IF(B618<$H$46,B618+1/12,B618))","v":5.4166666666666643},{"$f":"IF(B618<H$46,IF(I618<1,C618*(1-$H$22/12), $C$63),C618)","v":218.98679363072884},9.5399996034918839,36.432479917555355,{"$f":"IF(B619>H$46-5,0,IF(C619 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B619,1)=H$46-5,IF(E619-(E618-E619)*60<1,1,0),IF(E619-(E618-E619)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B619,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I618)<($H$38-1),IF((F619+G619)*H619>0,1,0),0)","v":0},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":0},0,{"$f":"IF(B619<H$46,E619/((1+$H$36)^B619),0)","v":25.253792344431744},{"$f":"IF(B619<H$46,($H$31/1000)/((1+$H$36)^B619),0)","v":27.726679492123125},5.4166666666666643,{"$f":"IF(B619<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},{"$f":"I619/(1+$H$36)^B619","v":0},{"$f":"C619*1.8+32-H$20","v":418.85545041019884},395.64170376420822,0.59011128370557864,89.566831429367994,0.98316111780182336,{"$f":"(-10.956*U619^2+22.422*U619-10.466)*V$550","v":0.36352763771033353},null,{"$f":"IF(X618>0,X618,IF(J619=0,0,B619))","v":0},{"$f":"IF(X618>0,Y618,E619)","v":36.432479917555355},{"$f":"IF(Y620>Y619,1,0)","v":0},36.432479917555355,{"$f":"IF(J619=0,1,1000)*AVERAGE(C$554:C619)","v":221.98003151337682},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},0,{"$f":"IF($AD619=1,$AE619,0)","v":0},{"$f":"IF($AD619=2,$AE619,0)","v":0},{"$f":"IF($AD619=3,$AE619,0)","v":0},{"$f":"IF($AD619=4,$AE619,0)","v":0},{"$f":"IF($AD619=5,$AE619,0)","v":0},{"$f":"IF($AD619=6,$AE619,0)","v":0},{"$f":"IF($AD619=7,$AE619,0)","v":0}]
[null,5.4999999999999973,218.8955491333827,9.5298518986951386,{"$f":"IF(B620>=H$46,E619,IF(D620*H$23/1000000-H$30/1000<0,0,D620*H$23/1000000-H$30/1000))","v":36.392021886651087},0,0,1,{"$f":"IF(SUM(I$554:I619)<($H$38-1),IF((F620+G620)*H620>0,1,0),0)","v":0},0,0,25.083920042232787,27.570790235684907,5.4999999999999973,{"$f":"IF(B620<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},0,418.69121031497582,395.46161211441574,0.58990844724271807,89.492214740263023,0.98290243337591687,0.36344373222459947,null,0,36.392021886651087,0,36.392021886651087,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$554:C620)","v":221.93399446292915},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,9.519700359673072,36.351548569018476,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$38-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,24.915149132921592,27.415777444107182,5.5833333333333304,{"$f":"IF(B621<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},0,418.52703865312577,395.28161713643374,0.5897056788115228,89.417659346502546,0.98264376080768889,0.36335929127443689,null,0,36.351548569018476,0,36.351548569018476,{"$f":"IF(J621=0,1,1000)*AVERAGE(C$554:C621)","v":221.88797017162986},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,9.5095450127927936,36.311060069780943,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$38-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,24.747472732020345,27.261636189592675,5.6666666666666634,{"$f":"IF(B622<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},0,418.36293539613484,395.10171874777791,0.58950297836723886,89.343165188874366,0.98238510011878644,0.36327431494114404,null,0,36.311060069780943,0,36.311060069780943,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$554:C622)","v":221.84195863549712},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,9.4993858843767942,36.270556493883987,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$38-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,24.580883996391798,27.108361572049958,5.7499999999999964,{"$f":"IF(B623<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},0,418.19890051550107,394.92191686610198,0.58930034586520386,89.268732208256608,0.98212645133085219,0.36318880330619602,null,0,36.270556493883987,0,36.270556493883987,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$554:C623)","v":221.79595985055047},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,9.4892230007029728,36.230037946095344,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$38-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,24.415376124002776,26.955948718937641,5.8333333333333295,{"$f":"IF(B624<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},0,418.03493398273417,394.74221140919627,0.589097781260845,89.194360345617554,0.98186781446552451,0.36310275645124379,null,0,36.230037946095344,0,36.230037946095344,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$554:C624)","v":221.74997381281068},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,9.4790563880046577,36.189504531005063,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$38-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,24.250942353689009,26.804392785109517,5.9166666666666625,{"$f":"IF(B625<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},0,417.8710357693559,394.5626022949881,0.58889528450968032,89.120049542015011,0.9816091895444381,0.36301617445811413,null,0,36.189504531005063,0,36.189504531005063,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$554:C625)","v":221.70400051829995},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,9.4688860724706476,36.148956353025639,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$38-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,24.087575964921154,26.653688952660495,5.9999999999999956,{"$f":"IF(B626<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},0,417.70720584689985,394.38308944154085,0.58869285556731765,89.045799738596315,0.9813505765892232,0.36292905740880882,null,0,36.148956353025639,0,36.148956353025639,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$554:C626)","v":221.65803996304174},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,9.4587120802453022,36.10839351639239,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$38-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,23.925270277572288,26.503832430773475,6.0833333333333286,{"$f":"IF(B627<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},0,417.54344418691153,394.20367276705417,0.58849049438945411,88.971610876598675,0.98109197562150674,0.36284140538550352,null,0,36.10839351639239,0,36.10839351639239,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$554:C627)","v":221.61209214306089},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,9.4485344374285987,36.067816125163702,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$38-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,23.764018651686566,26.354818455567031,6.1666666666666616,{"$f":"IF(B628<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},0,417.37975076094824,394.02435218986307,0.58828820093187661,88.897482897347857,0.98083338666291064,0.36275321847055225,null,0,36.067816125163702,0,36.067816125163702,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$554:C628)","v":221.56615705438352},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,9.4383531700761623,36.02722428322113,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$38-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,23.603814487248979,26.206642289943964,6.2499999999999947,{"$f":"IF(B629<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},0,417.21612554057907,393.84512762843758,0.58808597515046068,88.823415742258703,0.98057480973505329,0.36266449674648354,null,0,36.02722428322113,0,36.02722428322113,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$554:C629)","v":221.52023469303703},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,9.4281683041992164,35.986618094269176,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$38-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,23.444651223956178,26.059299223440732,6.3333333333333277,{"$f":"IF(B630<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},0,417.05256849738504,393.66599900138266,0.58788381700117087,88.749409352834448,0.98031624485954871,0.36257524029599891,null,0,35.986618094269176,0,35.986618094269176,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$554:C630)","v":221.47432505505026},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,9.4179798657648952,35.945997661836593,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$38-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,23.286522340989507,25.912784572077694,6.4166666666666607,{"$f":"IF(B631<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},0,416.88907960295899,393.48696622743796,0.58768172644006034,88.675463670667227,0.98005769205800708,0.36248544920197906,null,0,35.945997661836593,0,35.945997661836593,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$554:C631)","v":221.42842813645328},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,9.4077878806959667,35.905363089275241,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$38-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,23.129421356787656,25.767093678210202,6.4999999999999938,{"$f":"IF(B632<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},0,416.72565882890564,393.30802922547662,0.58747970342327027,88.601578637436717,0.97979915135203466,0.36239512354747649,null,0,35.905363089275241,0,35.905363089275241,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$554:C632)","v":221.3825439332775},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,9.3975923748711363,35.864714479761304,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$38-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,22.973341828822068,25.622221910380549,6.5833333333333268,{"$f":"IF(B633<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},0,416.56230614684148,393.12918791450591,0.58727774790703002,88.527754194910926,0.97954062276323206,0.36230426341572075,null,0,35.864714479761304,0,35.864714479761304,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$554:C633)","v":221.33667244155566},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,9.387393374125006,35.824051936295128,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$38-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,22.818277353372693,25.478164663170734,6.6666666666666599,{"$f":"IF(B634<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},0,416.39902152839483,392.95044221366635,0.58707585984765598,88.453990284945917,0.97928210631319812,0.36221286889011522,null,0,35.824051936295128,0,35.824051936295128,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$554:C634)","v":221.29081365732185},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,9.3771909042480228,35.783375561701028,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$38-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,22.66422156530486,25.334917357056039,6.7499999999999929,{"$f":"IF(B635<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},0,416.23580494520587,392.77179204223108,0.58687403920155301,88.38028684948415,0.97902360202352601,0.362120940054239,null,0,35.783375561701028,0,35.783375561701028,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$554:C635)","v":221.2449675766114},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,9.3669849909867473,35.74268545862833,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$38-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,22.51116813784822,25.192475438259486,6.8333333333333259,{"$f":"IF(B636<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},0,416.07265636892663,392.59323731960603,0.58667228592521203,88.306643830556425,0.97876510991580479,0.36202847699184637,null,0,35.74268545862833,0,35.74268545862833,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$554:C636)","v":221.19913419546106},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,9.3567756600437253,35.70198172955088,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$38-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,22.359110782375833,25.050834378607028,6.916666666666659,{"$f":"IF(B637<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},0,415.90957577122083,392.41477796532951,0.58647059997521167,88.233061170280109,0.97850663001162019,0.36193547978686602,null,0,35.70198172955088,0,35.70198172955088,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$554:C637)","v":221.15331350990883},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,9.3465629370775751,35.6612644767674,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$38-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,22.208043248185042,24.909989675383645,6.999999999999992,{"$f":"IF(B638<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},0,415.74656312376402,392.23641389907124,0.58626898130821636,88.159538810859374,0.97824816233255296,0.36184194852340112,null,0,35.6612644767674,0,35.6612644767674,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$554:C638)","v":221.10750551599409},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,9.3363468477030178,35.620533802401596,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$38-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,22.057959322279313,24.76993685119017,7.083333333333325,{"$f":"IF(B639<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},0,415.58361839824363,392.05814504063255,0.58606742988097738,88.08607669458496,0.97798970690018028,0.36174788328572793,null,0,35.620533802401596,0,35.620533802401596,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$554:C639)","v":221.06171020975742},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,9.3261274174911364,35.579789808403177,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$38-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,21.908852829151868,24.630671453800964,7.1666666666666581,{"$f":"IF(B640<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},0,415.42074156635897,391.87997130994614,0.58586594565033201,88.012674763834184,0.97773126373607433,0.36165328415830317,null,0,35.579789808403177,0,35.579789808403177,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$554:C640)","v":221.01592758724087},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,9.3159046719690348,35.539032596546541,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$38-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,21.760717630569015,24.492189056022401,7.2499999999999911,{"$f":"IF(B641<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},0,415.25793259982083,391.70189262707498,0.58566452857320284,87.939332961070193,0.97747283286180398,0.36155815122575136,null,0,35.539032596546541,0,35.539032596546541,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$554:C641)","v":220.9701576444877},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,9.3056786366202093,35.498262268432185,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$38-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,21.613547625356322,24.354485255552088,7.3333333333333242,{"$f":"IF(B642<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},0,415.09519147035212,391.52390891221273,0.58546317860659858,87.866051228842139,0.97721441429893385,0.36146248457287472,null,0,35.498262268432185,0,35.498262268432185,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$554:C642)","v":220.92440037754253},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,9.2954493368844755,35.457478925486491,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$38-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,21.467336749184966,24.21755567483897,7.4166666666666572,{"$f":"IF(B643<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},0,414.93251814968738,391.34602008568316,0.58526189570761289,87.792829509785122,0.97695600806902405,0.36136628428464879,null,0,35.457478925486491,0,35.457478925486491,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$554:C643)","v":220.87865578245135},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,9.285216798158114,35.416682668962267,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$38-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,21.322078974359691,24.081395960944118,7.4999999999999902,{"$f":"IF(B644<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},0,414.76991260957288,391.16822606793937,0.58506067983342425,87.71966774661945,0.97669761419362999,0.36126955044622738,null,0,35.416682668962267,0,35.416682668962267,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$554:C644)","v":220.8329238552613},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,9.274981045793611,35.375873599937677,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$38-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,21.177768309606922,23.946001785402384,7.5833333333333233,{"$f":"IF(B645<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},0,414.60737482176683,390.99052677956377,0.58485953094129606,87.646565882150469,0.97643923269430422,0.36117228314293087,null,0,35.375873599937677,0,35.375873599937677,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$554:C645)","v":220.78720459202103},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,9.2647421051002024,35.335051819318508,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$38-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,21.034398799866068,23.811368844084797,7.6666666666666563,{"$f":"IF(B646<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},0,414.44490475803894,390.81292214126802,0.58465844898857589,87.573523859269244,0.97618086359259371,0.36107448246026136,null,0,35.335051819318508,0,35.335051819318508,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$554:C646)","v":220.74149798878037},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,9.2545000013434873,35.294217427836529,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$38-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,20.891964526079569,23.677492857061718,7.7499999999999893,{"$f":"IF(B647<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},0,414.28250239017098,390.6354120738921,0.58445743393269611,87.500541620950798,0.97592250691004245,0.36097614848389215,null,0,35.294217427836529,0,35.294217427836529,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$554:C647)","v":220.69580404159052},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,9.2442547597456706,35.253370526050517,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$38-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,20.750459604985718,23.544369568466809,7.8333333333333224,{"$f":"IF(B648<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},0,414.12016768995636,390.45799649840421,0.58425648573117228,87.427619110255307,0.97566416266818878,0.36087728129966956,null,0,35.253370526050517,0,35.253370526050517,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$554:C648)","v":220.650122746504},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,9.2340064054856352,35.212511214346513,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$38-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,20.609878188912091,23.411994746361714,7.9166666666666554,{"$f":"IF(B649<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},0,413.95790062920008,390.2806753359007,0.58405560434160364,87.354756270327471,0.9754058308885678,0.36077788099361524,null,0,35.212511214346513,0,35.212511214346513,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$554:C649)","v":220.60445409957467},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,9.2237549636988589,35.171639592937538,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$38-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,20.470214465569839,23.280364182601542,7.9999999999999885,{"$f":"IF(B650<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},0,413.79570117971912,390.10344850760509,0.58385478972167359,87.281953044395493,0.97514751159271074,0.3606779476519244,null,0,35.171639592937538,0,35.171639592937538,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$554:C650)","v":220.5587980968576},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,9.2135004594776575,35.130755761864492,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$38-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,20.331462657849741,23.149473692701097,8.0833333333333215,{"$f":"IF(B651<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},0,413.63356931334215,389.92631593486828,0.58365404182914782,87.209209375772105,0.97488920480214314,0.36057748136096823,null,0,35.130755761864492,0,35.130755761864492,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$554:C651)","v":220.51315473440923},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,9.2032429178709556,35.089859820995294,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$38-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,20.193617023618376,23.01931911570184,8.1666666666666554,{"$f":"IF(B652<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},0,413.47150500190952,389.74927753916779,0.58345336062187547,87.136525207853197,0.97463091053838746,0.36047648220728767,null,0,35.089859820995294,0,35.089859820995294,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$554:C652)","v":220.4675240082874},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,9.1929823638846351,35.048951870026272,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$38-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,20.056671855516669,22.889896314039625,8.2499999999999893,{"$f":"IF(B653<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},0,413.30950821727328,389.57233324210802,0.58325274605778776,87.063900484119017,0.97437262882296172,0.36037495027759942,null,0,35.048951870026272,0,35.048951870026272,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$554:C653)","v":220.42190591455113},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,9.1827188224814051,35.008032008481592,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$38-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,19.920621480758427,22.761201173413166,8.3333333333333233,{"$f":"IF(B654<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},0,413.14757893129729,389.39548296541898,0.58305219809489861,86.99133514813235,0.97411435967737958,0.36027288565879539,null,0,35.008032008481592,0,35.008032008481592,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$554:C654)","v":220.37630044926081},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,9.1724523185809002,34.967100335713717,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$38-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,19.785460260930545,22.633229602653241,8.4166666666666572,{"$f":"IF(B655<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},0,412.98571711585714,389.21872663095695,0.5828517166913042,86.918829143539426,0.97385610312314996,0.36017028843793991,null,0,34.967100335713717,0,34.967100335713717,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$554:C655)","v":220.33070760847815},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,9.162182877059621,34.926156950903128,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$38-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,19.651182591793901,22.505977533592631,8.4999999999999911,{"$f":"IF(B656<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},0,412.82392274284007,389.04206416070303,0.5826513018051821,86.846382414069012,0.9735978591817781,0.36006715870226846,null,0,34.926156950903128,0,34.926156950903128,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$554:C656)","v":220.28512738826615},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,9.1519105227512547,34.8852019530596,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$38-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,19.517782903086164,22.379440920936805,8.583333333333325,{"$f":"IF(B657<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},0,412.66219578414513,388.86549547676429,0.58245095339479191,86.773994903533151,0.97333962787476502,0.35996349653919441,null,0,34.8852019530596,0,34.8852019530596,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$554:C657)","v":220.23955978468911},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,9.1416352804464402,34.844235441021297,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$38-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,19.385255658324528,22.25361574213532,8.666666666666659,{"$f":"IF(B658<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},0,412.50053621168297,388.68902050137177,0.58225067141847442,86.701666555825739,0.97308140922360653,0.35985930203630273,null,0,34.844235441021297,0,34.844235441021297,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$554:C658)","v":220.1940047938127},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,9.1313571748928606,34.803257513455115,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$38-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,19.25359535461012,22.128497997253938,8.7499999999999929,{"$f":"IF(B659<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},0,412.33894399737596,388.51263915688116,0.5820504558346512,86.62939731492321,0.97282320324979499,0.35975457528134785,null,0,34.803257513455115,0,34.803257513455115,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$554:C659)","v":220.1484624117038},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,9.121076230795552,34.762268268857923,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$38-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,19.122796522434061,22.004083708847478,8.8333333333333268,{"$f":"IF(B660<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},0,412.17741911315829,388.33635136577249,0.58185030660182513,86.557187124884081,0.97256500997481887,0.3596493163622651,null,0,34.762268268857923,0,34.762268268857923,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$554:C660)","v":220.10293263443074},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,9.1107924728165006,34.721267805554945,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$38-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,18.992853725482949,21.880368921833366,8.9166666666666607,{"$f":"IF(B661<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},0,412.01596153097569,388.16015705064899,0.58165022367857955,86.485035929848266,0.97230682942016089,0.35954352536715506,null,0,34.721267805554945,0,34.721267805554945,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$554:C661)","v":220.05741545806302},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,9.1005059255752183,34.680256221702066,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$38-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,18.863761560447589,21.757349703365918,8.9999999999999947,{"$f":"IF(B662<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},0,411.85457122278564,387.98405613423779,0.58145020702357775,86.412943674038047,0.97204866160730063,0.35943720238429866,null,0,34.680256221702066,0,34.680256221702066,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$554:C662)","v":220.0119108786715},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,9.0902166136482769,34.639233615283977,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$38-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,18.735514656830457,21.635022142711293,9.0833333333333286,{"$f":"IF(B663<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},0,411.69324816055735,387.80804853938889,0.58125025659556362,86.34091030175648,0.9717905065577126,0.3593303475021436,null,0,34.639233615283977,0,34.639233615283977,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$554:C663)","v":219.96641889232839},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,9.0799245615697473,34.598200084115923,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$38-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,18.608107676756227,21.513382351123205,9.1666666666666625,{"$f":"IF(B664<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},0,411.53199231627167,387.6321341890748,0.58105037235336088,86.268935757387794,0.97153236429286782,0.35922296080931637,null,0,34.598200084115923,0,34.598200084115923,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$554:C664)","v":219.92093949510712},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,9.0696297938310391,34.55715572584306,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$38-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,18.481535314781965,21.392426461719264,9.2499999999999964,{"$f":"IF(B665<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},0,411.37080366192112,387.45631300639087,0.58085055425587251,86.197019985397844,0.97127423483423192,0.35911504239461162,null,0,34.55715572584306,0,34.55715572584306,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$554:C665)","v":219.87547268308253},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,9.0593323348809331,34.516100637940582,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$38-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,18.355792297708877,21.272150629358091,9.3333333333333304,{"$f":"IF(B666<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},0,411.20968216950985,387.28058491455403,0.58065080226208088,86.125162930332635,0.97101611820326705,0.35900659234699694,null,0,34.516100637940582,0,34.516100637940582,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$554:C666)","v":219.83001845233068},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,9.0490322091258886,34.475034917714957,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$38-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,18.230873384395561,21.152551030517039,9.4166666666666643,{"$f":"IF(B667<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},0,411.04862781105379,387.10494983690342,0.58045111633104762,86.053364536819288,0.9707580144214305,0.35889761075561782,null,0,34.475034917714957,0,34.475034917714957,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$554:C667)","v":219.78457679892898},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,9.0387294409296999,34.433958662302537,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$38-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,18.10677336557098,21.033623863170671,9.4999999999999982,{"$f":"IF(B668<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},0,410.88764055858036,386.92940769689892,0.5802514964219132,85.98162474956473,0.97049992351017556,0.35878809770978692,null,0,34.433958662302537,0,34.433958662302537,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$554:C668)","v":219.73914771895613},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,9.0284240546138559,34.392871968671038,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$38-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,17.983487063649925,20.915365346669901,9.5833333333333321,{"$f":"IF(B669<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},0,410.7267203841289,386.75395841812212,0.58005194249389691,85.909943513356382,0.97024184549095083,0.35867805329899266,null,0,34.392871968671038,0,34.392871968671038,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$554:C669)","v":219.69373120849218},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,9.0181160744574562,34.35177493361914,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$38-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,17.861009332548509,20.797771721621785,9.6666666666666661,{"$f":"IF(B670<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},0,410.56586725975006,386.57860192427506,0.57985245450629574,85.838320773061923,0.96998378038520039,0.35856747761289404,null,0,34.35177493361914,0,34.35177493361914,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$554:C670)","v":219.64832726361837},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,9.0078055246972628,34.310667653776747,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$38-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,17.73933505750103,20.680839249770028,9.75,{"$f":"IF(B671<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},0,410.4050811575064,386.40333813918016,0.57965303241848554,85.766756473628334,0.9697257282143642,0.35845637074132386,null,0,34.310667653776747,0,34.310667653776747,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$554:C671)","v":219.60293588041736},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,8.997492429527794,34.269550225605315,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$38-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,17.618459154877851,20.564564213876135,9.8333333333333339,{"$f":"IF(B672<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},0,410.24436204947199,386.22816698677991,0.57945367618991972,85.695250560082343,0.96946768899987834,0.35834473277428797,null,0,34.269550225605315,0,34.269550225605315,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$554:C672)","v":219.55755705497307},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,8.9871768131012733,34.228422745397715,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$38-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,17.498376572004073,20.448942917601268,9.9166666666666679,{"$f":"IF(B673<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},0,410.08370990773261,386.05308839113673,0.57925438578012944,85.62380297753009,0.96920966276317333,0.35823256380196167,null,0,34.228422745397715,0,34.228422745397715,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$554:C673)","v":219.51219078337073},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,8.9768586995278365,34.187285309278991,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$38-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,17.379082286979603,20.333971685388697,10.000000000000002,{"$f":"IF(B674<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},0,409.9231247043856,385.87810227643229,0.57905516114872324,85.552413671156842,0.96895164952567625,0.35811986391469641,null,0,34.187285309278991,0,34.187285309278991,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$554:C674)","v":219.46683706169685},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,8.9665381128754067,34.146138013205885,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$38-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,17.260571308499646,20.219646862346991,10.083333333333336,{"$f":"IF(B675<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},0,409.76260641153999,385.70320856696736,0.57885600225538669,85.481082586226933,0.96869364930880941,0.35800663320301246,null,0,34.146138013205885,0,34.146138013205885,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$554:C675)","v":219.42149588603928},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,8.956215077169901,34.104980952967679,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$38-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,17.142838675676813,20.105964814133824,10.16666666666667,{"$f":"IF(B676<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},0,409.60215500131636,385.52840718716175,0.57865690905988243,85.40980966808354,0.96843566213399024,0.35789287175760498,null,0,34.104980952967679,0,34.104980952967679,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$554:C676)","v":219.37616725248716},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,8.9458896163950943,34.063814224185634,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$38-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,17.0258794578635,19.992921926840427,10.250000000000004,{"$f":"IF(B677<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},0,409.44177044584706,385.35369806155336,0.57845788152205013,85.338594862147943,0.96817768802263293,0.35777857966933918,null,0,34.063814224185634,0,34.063814224185634,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$554:C677)","v":219.33085115713092},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,8.9355617544928823,34.022637922314033,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$38-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,16.909688754476043,19.880514606876709,10.333333333333337,{"$f":"IF(B678<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},0,409.28145271727584,385.17908111479881,0.5782589196018052,85.267438113920775,0.96791972699614581,0.35766375702925274,null,0,34.022637922314033,0,34.022637922314033,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$554:C678)","v":219.28554759606226},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,8.9252315153630999,33.981452142639483,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$38-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,16.794261694819017,19.76873928085703,10.416666666666671,{"$f":"IF(B679<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},0,409.1212017877582,385.00455627167162,0.57806002325913997,85.196339368979523,0.96766177907593409,0.35754840392855636,null,0,33.981452142639483,0,33.981452142639483,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$554:C679)","v":219.24025656537427},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,8.9148989228637578,33.940256980281816,0,{"$f":"IF(ROUND(B680,1)=H$46-5,IF(E680-(E679-E680)*60<1,1,0),IF(E680-(E679-E680)<0,1,0))","v":0},1,{"$f":"IF(SUM(I$554:I679)<($H$38-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,16.679593437911223,19.657592395486599,10.500000000000005,{"$f":"IF(B680<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},0,408.96101762946114,384.83012345706402,0.57786119245412226,85.12529857298108,0.96740384428339732,0.3574325204586295,null,0,33.940256980281816,0,33.940256980281816,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$554:C680)","v":219.19497806116124},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,8.9045640008110016,33.899052530193984,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$38-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,16.565679172312187,19.547070417448495,10.583333333333339,{"$f":"IF(B681<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},0,408.8009002145634,384.65578259598419,0.57766242714689597,85.054315671658969,0.96714592263993115,0.35731610671102787,null,0,33.899052530193984,0,33.899052530193984,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$554:C681)","v":219.14971207951882},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,{"$f":"V682*T682/3.413","v":8.8942267729792377},33.857838887162501,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$38-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,{"$f":"I682/(1+$H$36)^B682","v":0},16.452514115949867,19.437169833291374,{"$f":"IF(J682<1, B682,N681)","v":10.666666666666673},{"$f":"IF(B682<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},0,408.64084951525524,{"$f":"S$10*$Q682^6+T$10*$Q682^5+U$10*$Q682^4+V$10*$Q682^3+W$10*$Q682^2+X$10*$Q682+Y$10","v":384.48153361355844},{"$f":"S$12*$Q682^6+T$12*$Q682^5+U$12*$Q682^4+V$12*$Q682^3+W$12*$Q682^2+X$12*$Q682+Y$12","v":0.57746372729768058},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":84.983390610825211},{"$f":"(1-($H$32+273)/(C682+273))/(1-($H$32+273)/($H$17+273))","v":0.96688801416692727},0.35719916277747787,null,0,33.857838887162501,0,{"$f":"IF(B682<=AA$550,E682,AA681)","v":33.857838887162501},{"$f":"IF(J682=0,1,1000)*AVERAGE(C$554:C682)","v":219.10445861654395},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},{"$f":"IF((F682+G682)=0,0,B682)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B682,1)=H$46,H$46,IF(B682<$H$46,B682+1/12,B682))","v":10.750000000000007},{"$f":"IF(B682<H$46,IF(I682<1,C682*(1-$H$22/12), $C$63),C682)","v":213.22313534936194},8.8838872631009078,33.816616145806584,{"$f":"IF(B683>H$46-5,0,IF(C683 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B683,1)=H$46-5,IF(E683-(E682-E683)*60<1,1,0),IF(E683-(E682-E683)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B683,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I682)<($H$38-1),IF((F683+G683)*H683>0,1,0),0)","v":0},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":0},0,{"$f":"IF(B683<H$46,E683/((1+$H$36)^B683),0)","v":16.340093515948677},{"$f":"IF(B683<H$46,($H$31/1000)/((1+$H$36)^B683),0)","v":19.327887149317771},10.750000000000007,{"$f":"IF(B683<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},{"$f":"I683/(1+$H$36)^B683","v":0},{"$f":"C683*1.8+32-H$20","v":408.48086550373841},384.30737643502846,0.57726509286677052,84.912523336368452,0.96663011888577222,{"$f":"(-10.956*U683^2+22.422*U683-10.466)*V$550","v":0.35708168874987239},null,{"$f":"IF(X682>0,X682,IF(J683=0,0,B683))","v":0},{"$f":"IF(X682>0,Y682,E683)","v":33.816616145806584},{"$f":"IF(Y684>Y683,1,0)","v":0},33.816616145806584,{"$f":"IF(J683=0,1,1000)*AVERAGE(C$554:C683)","v":219.05921766833487},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},0,{"$f":"IF($AD683=1,$AE683,0)","v":0},{"$f":"IF($AD683=2,$AE683,0)","v":0},{"$f":"IF($AD683=3,$AE683,0)","v":0},{"$f":"IF($AD683=4,$AE683,0)","v":0},{"$f":"IF($AD683=5,$AE683,0)","v":0},{"$f":"IF($AD683=6,$AE683,0)","v":0},{"$f":"IF($AD683=7,$AE683,0)","v":0}]
[null,10.833333333333341,213.13429237629973,8.8735454948669865,{"$f":"IF(B684>=H$46,E683,IF(D684*H$23/1000000-H$30/1000<0,0,D684*H$23/1000000-H$30/1000))","v":33.775384400580123},0,0,1,{"$f":"IF(SUM(I$554:I683)<($H$38-1),IF((F684+G684)*H684>0,1,0),0)","v":0},0,0,16.228412648459816,19.219218891473016,10.833333333333341,{"$f":"IF(B684<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},0,408.32094815222644,384.13331098575304,0.57706652381453571,84.841713794255156,0.96637223681784823,0.35696368472028345,null,0,33.775384400580123,0,33.775384400580123,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$554:C684)","v":219.01398923099109},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,8.86320149192656,33.734143745769998,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$38-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,16.117466818490801,19.11116160523482,10.916666666666675,{"$f":"IF(B685<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},0,408.16109743294425,383.95933719120649,0.57686802010142058,84.770961930528472,0.96611436798453298,0.35684515078094697,null,0,33.734143745769998,0,33.734143745769998,{"$f":"IF(J685=0,1,1000)*AVERAGE(C$554:C685)","v":218.96877330061346},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,8.8528552778873362,33.692894275498141,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$38-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,16.007251359737708,19.003711855503447,11.000000000000009,{"$f":"IF(B686<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},0,408.00131331812838,383.78545497697905,0.57666958168794424,84.700267691308682,0.96585651240719961,0.35672608702427866,null,0,33.692894275498141,0,33.692894275498141,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$554:C686)","v":218.92356987330407},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,8.8425068763152215,33.651636083719772,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$38-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,15.897761634416522,18.896866226492506,11.083333333333343,{"$f":"IF(B687<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},0,407.84159578002703,383.61166426877594,0.57647120853470024,84.629631022792466,0.96559867010721745,0.35660649354285745,null,0,33.651636083719772,0,33.651636083719772,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$554:C687)","v":218.87837894516642},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,8.8321563107347512,33.610369264225213,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$38-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,15.788993033097125,18.790621321620389,11.166666666666677,{"$f":"IF(B688<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},0,407.68194479089993,383.43796499241773,0.5762729006023567,84.559051871252905,0.9653408411059502,0.35648637042944015,null,0,33.610369264225213,0,33.610369264225213,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$554:C688)","v":218.83320051230515},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,8.8218036046288901,33.569093910639054,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$38-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,15.680940974536933,18.684973763402258,11.250000000000011,{"$f":"IF(B689<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},0,407.52236032301829,383.26435707383951,0.57607465785165479,84.4885301830397,0.96508302542475777,0.35636571777694942,null,0,33.569093910639054,0,33.569093910639054,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$554:C689)","v":218.78803457082634},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,8.8114487814392071,33.527810116420802,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$38-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,15.573600905516173,18.579920193342709,11.333333333333345,{"$f":"IF(B690<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},0,407.36284234866491,383.09084043909058,0.57587648024340987,84.4180659045781,0.9648252230849953,0.35624453567848308,null,0,33.527810116420802,0,33.527810116420802,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$554:C690)","v":218.74288111683725},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,8.8010918645659206,33.486517974865137,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$38-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,15.466968300673862,18.475457271828994,11.416666666666679,{"$f":"IF(B691<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},0,407.20339084013415,382.91741501433501,0.57567836773851111,84.347658982369865,0.9645674341080136,0.35612282422730879,null,0,33.486517974865137,0,33.486517974865137,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$554:C691)","v":218.69774014644651},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,8.7907328773677733,33.44521757910136,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$38-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,15.361038662344329,18.371581678024846,11.500000000000012,{"$f":"IF(B692<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},0,407.044005769732,382.74408072584981,0.5754803202979204,84.277309362991843,0.96430965851515893,0.35600058351686215,null,0,33.44521757910136,0,33.44521757910136,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$554:C692)","v":218.65261165576402},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,8.7803718431623885,33.403909022094858,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$38-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,15.255807520395585,18.268290109764937,11.583333333333346,{"$f":"IF(B693<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},0,406.88468710977588,382.57083750002619,0.5752823378826728,84.207016993097,0.96405189632777322,0.3558778136407546,null,0,33.403909022094858,0,33.403909022094858,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$554:C693)","v":218.60749564090096},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,8.7700087852259916,33.362592396645923,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$38-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,15.151270432067339,18.165579283449873,11.66666666666668,{"$f":"IF(B694<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},0,406.72543483259466,382.39768526336798,0.57508442045387642,84.136781819412874,0.96379414756719273,0.35575451469276537,null,0,33.362592396645923,0,33.362592396645923,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$554:C694)","v":218.56239209796988},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,8.759643726793751,33.321267795391201,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$38-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,15.047422981811154,18.063445933941832,11.750000000000014,{"$f":"IF(B695<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},0,406.566248910529,382.22462394249237,0.57488656797271165,84.066603788742952,0.96353641225475062,0.35563068676684689,null,0,33.321267795391201,0,33.321267795391201,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$554:C695)","v":218.51730102308449},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,8.7492766910594533,33.279935310802344,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$38-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,14.944260781130186,17.961886814460751,11.833333333333348,{"$f":"IF(B696<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},0,406.40712931593083,382.05165346412866,0.57468878040043136,83.996482847965012,0.96327869041177439,0.35550632995711634,null,0,33.279935310802344,0,33.279935310802344,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$554:C696)","v":218.47222241235988},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,8.7389077011760197,33.238595035188041,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$38-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,14.841779468421358,17.860898696481129,11.916666666666682,{"$f":"IF(B697<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},0,406.24807602116374,381.87877375511903,0.57449105769836073,83.926418944032093,0.96302098205958775,0.35538144435786911,null,0,33.238595035188041,0,33.238595035188041,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$554:C697)","v":218.42715626191247},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,8.7285367802551779,33.197247060692796,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$38-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,14.739974708816924,17.760478369629375,12.000000000000016,{"$f":"IF(B698<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},0,406.08908899860279,381.70598474241712,0.57429339982789662,83.856412023971529,0.96276328721950966,0.35525603006356737,null,0,33.197247060692796,0,33.197247060692796,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$554:C698)","v":218.38210256785987},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,8.7181639513676306,33.155891479297523,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$38-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,14.638842194027751,17.660622641581771,12.08333333333335,{"$f":"IF(B699<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},0,405.93016822063458,381.53328635308833,0.57409580675050764,83.786462034885005,0.96250560591285428,0.3551300871688437,null,0,33.155891479297523,0,33.155891479297523,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$554:C699)","v":218.33706132632105},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,8.7077892375431567,33.114528382819977,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$38-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,14.53837764218739,17.561328337962969,12.166666666666684,{"$f":"IF(B700<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},0,405.77131365965721,381.36067851430994,0.57389827842773411,83.716568923948842,0.96224793816093102,0.35500361576850131,null,0,33.114528382819977,0,33.114528382819977,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$554:C700)","v":218.29203253341626},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,8.6974126617705476,33.073157862914499,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$38-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,14.438576797696689,17.462592302245092,12.250000000000018,{"$f":"IF(B701<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},0,405.61252528808023,381.18816115336961,0.57370081482118762,83.646732638412686,0.96199028398504471,0.35487661595751452,null,0,33.073157862914499,0,33.073157862914499,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$554:C701)","v":218.247016185267},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,8.6870342469977917,33.031780011072755,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$38-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,14.339435431069731,17.36441139564738,12.333333333333352,{"$f":"IF(B702<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},0,405.45380307832477,381.01573419766657,0.57350341589255038,83.576953125601051,0.96173264340649689,0.35474908783102688,null,0,33.031780011072755,0,33.031780011072755,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$554:C702)","v":218.20201227799615},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,8.676654016131911,32.990394918623089,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$38-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,14.240949338780023,17.266782497036431,12.416666666666686,{"$f":"IF(B703<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},0,405.29514700282334,380.8433975747098,0.5733060816035761,83.507230332910865,0.96147501644658206,0.35462103148435192,null,0,32.990394918623089,0,32.990394918623089,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$554:C703)","v":218.1570208077278},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,8.6662719920392686,32.949002676731737,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$38-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,14.143114343108323,17.169702502826951,12.50000000000002,{"$f":"IF(B704<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},0,405.13655703402003,380.67115121211884,0.5731088119160882,83.437564207813637,0.9612174031265921,0.35449244701297433,null,0,32.949002676731737,0,32.949002676731737,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$554:C704)","v":218.11204177058735},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,8.6558881975454209,32.907603376402236,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$38-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,14.045926291990561,17.07316832688311,12.583333333333353,{"$f":"IF(B705<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},0,404.97803314437039,380.4989950376235,0.57291160679198172,83.367954697853691,0.96095980346781373,0.35436333451254853,null,0,32.907603376402236,0,32.907603376402236,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$554:C705)","v":218.06707516270149},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,8.6455026554352283,32.866197108475866,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$38-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,13.949381058867036,16.977176900420435,12.666666666666687,{"$f":"IF(B706<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},0,404.81957530634151,380.3269289790627,0.57271446619322097,83.298401750648452,0.96070221749152873,0.3542336940788991,null,0,32.866197108475866,0,32.866197108475866,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$554:C706)","v":218.0221209801982},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,8.6351153884528866,32.824783963631802,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$38-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,13.853474542532329,16.881725171908244,12.750000000000021,{"$f":"IF(B707<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},0,404.66118349241168,380.1549529643849,0.57251739008184044,83.228905313888561,0.96044464521901429,0.3541035258080189,null,0,32.824783963631802,0,32.824783963631802,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$554:C707)","v":217.97717921920676},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,8.6247264193020019,32.783364032387375,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$38-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,13.758202666986108,16.786810106972656,12.833333333333355,{"$f":"IF(B708<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},0,404.50285767507108,379.98306692164789,0.57232037841994488,83.159465335337188,0.96018708667154384,0.35397282979607281,null,0,32.783364032387375,0,32.783364032387375,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$554:C708)","v":217.93224987585771},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,8.6143357706456136,32.741937405098184,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$38-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,13.663561381284689,16.692428688300112,12.916666666666689,{"$f":"IF(B709<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},0,404.34459782682103,379.81127077901783,0.57212343116970799,83.090081762830323,0.95992954187038448,0.3538416061393943,null,0,32.741937405098184,0,32.741937405098184,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$554:C709)","v":217.8873329462829},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,8.6039434651062123,32.700504171958166,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$38-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,13.569546659393412,16.598577915541465,13.000000000000023,{"$f":"IF(B710<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},0,404.18640392017437,379.63956446476948,0.57192654829337297,83.020754544276201,0.95967201083679954,0.35370985493448598,null,0,32.700504171958166,0,32.700504171958166,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$554:C710)","v":217.84242842661544},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,8.5935495252658143,32.659064422999883,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$38-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,13.476154500039936,16.505254805216602,13.083333333333357,{"$f":"IF(B711<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},0,404.02827592765556,379.46794790728609,0.57172972975325265,82.951483627655364,0.95941449359204878,0.35357757627801978,null,0,32.659064422999883,0,32.659064422999883,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$554:C711)","v":217.79753631298979},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,8.5831539736660414,32.61761824809485,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$38-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,13.383380926568362,16.412456390619589,13.166666666666691,{"$f":"IF(B712<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},0,403.87021382180023,379.29642103505819,0.5715329755117281,82.882268961020259,0.95915699015738531,0.35344477026683935,null,0,32.61761824809485,0,32.61761824809485,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$554:C712)","v":217.75265660154162},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,8.5727568328081301,32.576165736953591,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$38-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,13.29122198679406,16.320179721724372,13.250000000000025,{"$f":"IF(B713<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},0,403.71221757515571,379.12498377668476,0.57133628553124971,82.813110492495582,0.95889950055405904,0.35331143699795631,null,0,32.576165736953591,0,32.576165736953591,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$554:C713)","v":217.70778928840792},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,8.5623581251529259,32.534706979125552,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$38-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,13.199673752859253,16.228421865091004,13.333333333333359,{"$f":"IF(B714<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},0,403.55428716028064,378.9536360608717,0.57113965977433601,82.744008170277652,0.95864202480331406,0.3531775765685497,null,0,32.534706979125552,0,32.534706979125552,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$554:C714)","v":217.66293436972697},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,8.5519578731210757,32.493242063999944,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$38-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,13.108732321089766,16.137179903772356,13.416666666666693,{"$f":"IF(B715<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},0,403.39642254974507,378.78237781643179,0.57094309820357403,82.674961942633956,0.95838456292639118,0.35304318907597343,null,0,32.493242063999944,0,32.493242063999944,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$554:C715)","v":217.61809184163832},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,8.5415560990928192,32.451771080804882,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$38-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,13.018393811851931,16.04645093722144,13.500000000000027,{"$f":"IF(B716<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},0,403.23862371613058,378.61120897228506,0.57074660078161898,82.605971757903831,0.95812711494452496,0.35290827461774232,null,0,32.451771080804882,0,32.451771080804882,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$554:C716)","v":217.57326170028281},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,8.5311528254084195,32.410294118609059,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$38-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,12.928654369411262,15.956232081199161,13.583333333333361,{"$f":"IF(B717<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},0,403.08089063203005,378.44012945745777,0.57055016747119358,82.53703756449778,0.95786968087894619,0.35277283329154946,null,0,32.410294118609059,0,32.410294118609059,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$554:C717)","v":217.52844394180258},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,8.5207480743677397,32.368811266320137,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$38-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,12.839510161790624,15.866520467682641,13.666666666666694,{"$f":"IF(B718<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},0,402.92322327004797,378.26913920108251,0.57035379823508869,82.468159310897022,0.95761226075088102,0.35263686519524878,null,0,32.368811266320137,0,32.368811266320137,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$554:C718)","v":217.48363856234099},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,8.5103418682307019,32.327322612686508,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$38-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,12.750957380630567,15.777313244774051,13.750000000000028,{"$f":"IF(B719<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},0,402.76562160280002,378.09823813239791,0.57015749303616292,82.399336945653829,0.95735485458155034,0.35250037042686921,null,0,32.327322612686508,0,32.327322612686508,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$554:C719)","v":217.43884555804277},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,8.4999342292170361,32.285828246296347,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$38-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,12.662992241049313,15.688607576609952,13.833333333333362,{"$f":"IF(B720<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},0,402.60808560291338,377.92742618074783,0.56996125183734103,82.330570417391129,0.95709746239217053,0.35236334908460376,null,0,32.285828246296347,0,32.285828246296347,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$554:C720)","v":217.3940649250539},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,8.4895251795065434,32.244328255578623,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$38-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,12.575610981504354,15.600400643271126,13.916666666666696,{"$f":"IF(B721<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},0,402.45061524302673,377.75670327558231,0.56976507460161641,82.261859674802452,0.95684008420395361,0.35222580126681791,null,0,32.244328255578623,0,32.244328255578623,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$554:C721)","v":217.34929665952166},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,8.479114741239032,32.20282272880285,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$38-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,12.488809863654289,15.512689640692951,14.00000000000003,{"$f":"IF(B722<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},0,402.29321049579005,377.58606934645599,0.56956896129204815,82.193204666651582,0.95658272003810629,0.35208772707204572,null,0,32.20282272880285,0,32.20282272880285,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$554:C722)","v":217.30454075759451},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,8.4687029365143225,32.161311754079136,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$38-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,12.402585172221581,15.425471780576254,14.083333333333364,{"$f":"IF(B723<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},0,402.13587133386471,377.41552432302825,0.56937291187176242,82.124605341772451,0.95632536991583039,0.3519491265989878,null,0,32.161311754079136,0,32.161311754079136,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$554:C723)","v":217.25979721542231},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,8.4582897873923741,32.119795419358638,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$38-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,12.316933214856222,15.338744290298672,14.166666666666698,{"$f":"IF(B724<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},0,401.97859772992342,377.24506813506355,0.56917692630395211,82.056061649069136,0.95606803385832428,0.35180999994651413,null,0,32.119795419358638,0,32.119795419358638,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$554:C724)","v":217.21506602915616},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,8.4478753158932491,32.078273812433459,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$38-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,12.231850321999964,15.252504412826511,14.250000000000032,{"$f":"IF(B725<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},0,401.82138965665058,377.07470071243046,0.5689810045518765,81.987573537515345,0.95581071188678013,0.35167034721366192,null,0,32.078273812433459,0,32.078273812433459,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$554:C725)","v":217.17034719494845},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,8.4374595439973383,32.036747020937547,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$38-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,12.147332846751674,15.166749406627096,14.333333333333366,{"$f":"IF(B726<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},0,401.66424708674151,376.90442198510129,0.56878514657886015,81.919140956154649,0.95555340402238609,0.35153016849964136,null,0,32.036747020937547,0,32.036747020937547,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$554:C726)","v":217.12564070895277},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,8.4270424936451107,31.99521513234567,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$38-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,12.063377164732746,15.081476545581634,14.4166666666667,{"$f":"IF(B727<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},0,401.50716999290324,376.73423188315257,0.56858935234829444,81.850763854100137,0.955296110286325,0.35138946390382425,null,0,31.99521513234567,0,31.99521513234567,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$554:C727)","v":217.08094656732408},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,8.4166241867374918,31.953678233974941,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$38-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,11.97997967395419,14.996683118898533,14.500000000000034,{"$f":"IF(B728<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},0,401.35015834785412,376.56413033676426,0.56839362182363617,81.782442180534133,0.95503883069977524,0.35124823352575801,null,0,31.953678233974941,0,31.953678233974941,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$554:C728)","v":217.03626476621864},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,8.4062046451355794,31.912136412983692,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$38-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,11.897136794683506,14.912366431027243,14.583333333333368,{"$f":"IF(B729<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},0,401.19321212432374,376.39411727621928,0.56819795496840719,81.714175884708197,0.95478156528391089,0.35110647746515161,null,0,31.912136412983692,0,31.912136412983692,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$554:C729)","v":216.99159530179386},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,8.3957838906609492,31.870589756372674,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$38-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,11.814844969313167,14.828523801572553,14.666666666666702,{"$f":"IF(B730<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},0,401.03633129505312,376.22419263190375,0.56800235174619529,81.645964915942841,0.95452431405990013,0.35096419582188626,null,0,31.870589756372674,0,31.870589756372674,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$554:C730)","v":216.94693817020863},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,8.385361945095573,31.829038350984753,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$38-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,11.733100662229271,14.745152565209386,14.750000000000036,{"$f":"IF(B731<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},0,400.87951583279471,376.05435633430648,0.56780681212065309,81.577809223627526,0.95426707704890734,0.35082138869601004,null,0,31.829038350984753,0,31.829038350984753,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$554:C731)","v":216.90229336762289},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,8.3749388301818506,31.787482283505007,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$38-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,11.6519003596811,14.662250071598079,14.833333333333369,{"$f":"IF(B732<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},0,400.72276571031227,375.88460831401858,0.56761133605549829,81.509708757220096,0.95400985427209162,0.35067805618773884,null,0,31.787482283505007,0,31.787482283505007,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$554:C732)","v":216.85766089019799},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,8.3645145676227628,31.745921640461368,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$38-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,11.571240569651591,14.57981368530011,14.916666666666703,{"$f":"IF(B733<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},0,400.56608090038083,375.71494850173372,0.5674159235145132,81.441663466247519,0.9537526457506077,0.35053419839745642,null,0,31.745921640461368,0,31.745921640461368,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$554:C733)","v":216.81304073409657},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,8.3540891790817007,31.704356508223924,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$38-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,11.491117821728066,14.49784078569434,15.000000000000037,{"$f":"IF(B734<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},0,400.40946137578692,375.5453768282469,0.5672205744615445,81.373673300304404,0.95349545150560433,0.35038981542571196,null,0,31.704356508223924,0,31.704356508223924,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$554:C734)","v":216.76843289548248},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,8.3436626861828618,31.662786973006504,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$38-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,11.41152866697451,14.416328766893686,15.083333333333371,{"$f":"IF(B735<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},0,400.25290710932825,375.37589322445535,0.56702528886050374,81.305738209054084,0.95323827155822705,0.35024490737322839,null,0,31.662786973006504,0,31.662786973006504,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$554:C735)","v":216.72383737052084},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,8.3332351105109339,31.621213120865406,{"$f":"IF(B736>H$46-5,0,IF(C736 <= $C$554- $H$33,1,0))","v":0},0,1,{"$f":"IF(SUM(I$554:I735)<($H$38-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,11.332469677803541,14.335275037662303,15.166666666666705,{"$f":"IF(B736<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},0,400.09641807381388,375.20649762135724,0.56683006667536573,81.237858142227708,0.95298110592961527,0.35009947434089134,null,0,{"$f":"IF(X735>0,Y735,E736)","v":31.621213120865406},0,31.621213120865406,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$554:C736)","v":216.67925415537812},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,8.3228064736113403,31.579635037700385,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$38-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,11.253937447849896,14.254677021333178,15.250000000000039,{"$f":"IF(B737<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},0,399.93999424206436,375.03718995005221,0.56663490787017035,81.170033049624294,0.95272395464090431,0.34995351642975564,null,0,31.579635037700385,0,31.579635037700385,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$554:C737)","v":216.63468324622204},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,8.3123767969902183,31.538052809254587,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$38-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,11.175928591844297,14.174532155726251,15.333333333333373,{"$f":"IF(B738<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},0,399.78363558691137,374.86797014174056,0.56643981240902053,81.102262881110562,0.95246681771322439,0.34980703374104344,null,0,31.538052809254587,0,31.538052809254587,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$554:C738)","v":216.5901246392215},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,8.3019461021144494,31.496466521114613,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$38-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,11.098439745488013,14.09483789306694,15.416666666666707,{"$f":"IF(B739<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},0,399.62734208119804,374.69883812772309,0.56624478025608271,81.034547586620761,0.9522096951677006,0.3496600263761428,null,0,31.496466521114613,0,31.496466521114613,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$554:C739)","v":216.54557833054682},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,8.2915144104117857,31.454876258711089,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$38-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,11.021467565328383,14.015591699905167,15.500000000000041,{"$f":"IF(B740<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},0,399.47111369777878,374.52979383940146,0.56604981137558741,80.96688711615667,0.95195258702545371,0.34951249443661109,null,0,31.454876258711089,0,31.454876258711089,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$554:C740)","v":216.50104431636947},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,8.2810817432708532,31.413282107318636,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$38-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,10.945008728634743,13.936791057034799,15.583333333333375,{"$f":"IF(B741<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},0,399.31495040951921,374.36083720827685,0.56585490573182751,80.899281419787201,0.95169549330759928,0.34936443802417355,null,0,31.413282107318636,0,31.413282107318636,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$554:C741)","v":216.45652259286231},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,8.2706481220410915,31.371684152055643,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$38-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,10.86905993327508,13.858433459413595,15.666666666666709,{"$f":"IF(B742<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},0,399.15885218929651,374.19196816595053,0.56566006328915974,80.831730447648113,0.95143841403524776,0.34921585724072002,null,0,31.371684152055643,0,31.371684152055643,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$554:C742)","v":216.41201315619932},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,8.2602135680330253,31.330082477885348,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$38-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,10.793617897593753,13.780516416083533,15.750000000000043,{"$f":"IF(B743<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},0,399.00281900999886,374.0231866441236,0.56546528401200302,80.764234149942695,0.95118134922950526,0.34906675218831029,null,0,31.330082477885348,0,31.330082477885348,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$554:C743)","v":216.3675160025559},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,8.2497781025179897,31.288477169614744,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$38-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,10.718679360289213,13.703037450091651,15.833333333333377,{"$f":"IF(B744<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},0,398.84685084452593,373.85449257459584,0.56527056786483898,80.696792476940232,0.95092429891147301,0.34891712296916688,null,0,31.288477169614744,0,31.288477169614744,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$554:C744)","v":216.32303112810865},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,8.239341746728492,31.246868311896016,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$38-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,10.644241080293263,13.625994098411308,15.91666666666671,{"$f":"IF(B745<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},0,398.69094766578854,373.68588588926673,0.56507591481221231,80.629405378976969,0.95066726310224692,0.34876696968568344,null,0,31.246868311896016,0,31.246868311896016,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$554:C745)","v":216.27855852903545},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,{"$f":"V746*T746/3.413","v":8.2289045218581318},31.205255989226238,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$38-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,{"$f":"I746/(1+$H$36)^B746","v":0},10.570299836650387,13.549383911863861,{"$f":"IF(J746<1, B746,N745)","v":16.000000000000043},{"$f":"IF(B746<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},0,398.53510944670899,{"$f":"S$10*$Q746^6+T$10*$Q746^5+U$10*$Q746^4+V$10*$Q746^3+W$10*$Q746^2+X$10*$Q746+Y$10","v":373.51736652013437},{"$f":"S$12*$Q746^6+T$12*$Q746^5+U$12*$Q746^4+V$12*$Q746^3+W$12*$Q746^2+X$12*$Q746+Y$12","v":0.5648813248187291},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":80.562072806455888},{"$f":"(1-($H$32+273)/(C746+273))/(1-($H$32+273)/($H$17+273))","v":0.95041024182291789},0.34861629244041964,null,0,31.205255989226238,0,{"$f":"IF(B746<=AA$550,E746,AA745)","v":31.205255989226238},{"$f":"IF(J746=0,1,1000)*AVERAGE(C$554:C746)","v":216.23409820151548},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},{"$f":"IF((F746+G746)=0,0,B746)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B746,1)=H$46,H$46,IF(B746<$H$46,B746+1/12,B746))","v":16.083333333333375},{"$f":"IF(B746<H$46,IF(I746<1,C746*(1-$H$22/12), $C$63),C746)","v":207.61117460296325},8.218466449061582,31.163640285947288,{"$f":"IF(B747>H$46-5,0,IF(C747 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B747,1)=H$46-5,IF(E747-(E746-E747)*60<1,1,0),IF(E747-(E746-E747)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B747,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I746)<($H$38-1),IF((F747+G747)*H747>0,1,0),0)","v":0},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":0},0,{"$f":"IF(B747<H$46,E747/((1+$H$36)^B747),0)","v":10.496852428397871},{"$f":"IF(B747<H$46,($H$31/1000)/((1+$H$36)^B747),0)","v":13.473204455040825},16.083333333333375,{"$f":"IF(B747<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},{"$f":"I747/(1+$H$36)^B747","v":0},{"$f":"C747*1.8+32-H$20","v":398.37933616022076},373.34893439929544,0.56468679784905851,80.494794709845678,0.95015323509457283,{"$f":"(-10.956*U747^2+22.422*U747-10.466)*V$550","v":0.34846509133610226},null,{"$f":"IF(X746>0,X746,IF(J747=0,0,B747))","v":0},{"$f":"IF(X746>0,Y746,E747)","v":31.163640285947288},{"$f":"IF(Y748>Y747,1,0)","v":0},31.163640285947288,{"$f":"IF(J747=0,1,1000)*AVERAGE(C$554:C747)","v":216.18965014172912},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},0,{"$f":"IF($AD747=1,$AE747,0)","v":0},{"$f":"IF($AD747=2,$AE747,0)","v":0},{"$f":"IF($AD747=3,$AE747,0)","v":0},{"$f":"IF($AD747=4,$AE747,0)","v":0},{"$f":"IF($AD747=5,$AE747,0)","v":0},{"$f":"IF($AD747=6,$AE747,0)","v":0},{"$f":"IF($AD747=7,$AE747,0)","v":0}]
[null,16.166666666666707,207.52466994687867,8.2080275494546431,{"$f":"IF(B748>=H$46,E747,IF(D748*H$23/1000000-H$30/1000<0,0,D748*H$23/1000000-H$30/1000))","v":31.122021286246046},0,0,1,{"$f":"IF(SUM(I$554:I747)<($H$38-1),IF((F748+G748)*H748>0,1,0),0)","v":0},0,0,10.423895674446676,13.397453306226449,16.166666666666707,{"$f":"IF(B748<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},0,398.22362777926855,373.18058945894472,0.56449233386793052,80.427571039681538,0.94989624293829256,0.34831336647562167,null,0,31.122021286246046,0,31.122021286246046,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$554:C748)","v":216.14521434585808},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,8.1975878441143895,31.080399074155004,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$38-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,10.351426413463139,13.322128057320727,16.250000000000039,{"$f":"IF(B749<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},0,398.06798427680843,373.01233163137567,0.56429793284013785,80.360401746564662,0.94963926537515331,0.3481611179620373,null,0,31.080399074155004,0,31.080399074155004,{"$f":"IF(J749=0,1,1000)*AVERAGE(C$554:C749)","v":216.10079081008533},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,8.187147354079114,31.038773733552041,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$38-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,10.279441503751048,13.247226313762852,16.333333333333371,{"$f":"IF(B750<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},0,397.91240562580765,372.8441608489785,0.56410359473053417,80.293286781161385,0.94938230242622745,0.34800834589857654,null,0,31.038773733552041,0,31.038773733552041,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$554:C750)","v":216.05637953059511},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,8.1767061003484347,30.997145348160835,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$38-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,10.207937823134605,13.172745694455086,16.416666666666703,{"$f":"IF(B751<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},0,397.75689179924478,372.67607704424222,0.56390931950403467,80.226226094204833,0.94912535411258092,0.34785505038862946,null,0,30.997145348160835,0,30.997145348160835,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$554:C751)","v":216.01198050357289},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,8.166264103883293,30.955514001550867,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$38-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,10.136912268841931,13.098683831687074,16.500000000000036,{"$f":"IF(B752<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},0,397.6014427701096,372.50808014975223,0.56371510712561579,80.159219636492708,0.94886842045527531,0.34770123153575611,null,0,30.955514001550867,0,30.955514001550867,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$554:C752)","v":215.96759372520549},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,8.1558213856060107,30.913879777137652,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$38-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,10.066361757389281,13.025038371060566,16.583333333333368,{"$f":"IF(B753<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},0,397.44605851140329,372.34017009819178,0.56352095756031495,80.092267358888648,0.94861150147536777,0.34754688944367973,null,0,30.913879777137652,0,30.913879777137652,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$554:C753)","v":215.92321919168091},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,8.14537796640038,30.87224275818307,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$38-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,9.9962832244659712,12.95180697141458,16.6666666666667,{"$f":"IF(B754<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},0,397.29073899613809,372.17234682234022,0.56332687077323007,80.025369212321266,0.94835459719390991,0.34739202421629295,null,0,30.87224275818307,0,30.87224275818307,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$554:C754)","v":215.87885689918843},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,8.1349338671115738,30.830603027795043,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$38-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,9.9266736248197311,12.878987304750972,16.750000000000032,{"$f":"IF(B755<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},0,397.13548419733758,372.00461025507389,0.56313284672952035,79.958525147783973,0.94809770763194801,0.34723663595765164,null,0,30.830603027795043,0,30.830603027795043,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$554:C755)","v":215.83450684391866},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,8.1244891085463689,30.788960668928418,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$38-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,9.8575299321431178,12.806577056160432,16.833333333333364,{"$f":"IF(B756<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},0,396.98029408803654,371.83696032936541,0.56293888539440518,79.891735116335383,0.94784083281052456,0.34708072477198032,null,0,30.788960668928418,0,30.788960668928418,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$554:C756)","v":215.79016902206342},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,8.1140437114730926,30.747315764384737,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$38-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,9.7888491389601828,12.734573923748897,16.916666666666696,{"$f":"IF(B757<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},0,396.8251686412811,371.66939697828354,0.56274498673316375,79.824999069099078,0.94758397275067618,0.3469242907636681,null,0,30.747315764384737,0,30.747315764384737,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$554:C757)","v":215.74584342981581},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,8.1035976966215681,30.70566839681203,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$38-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,9.7206282565138302,12.662975618564367,17.000000000000028,{"$f":"IF(B758<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},0,396.67010783012847,371.50192013499282,0.56255115071113637,79.758316957262537,0.94732712747343484,0.34676733403726873,null,0,30.70566839681203,0,30.70566839681203,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$554:C758)","v":215.7015300633702},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,8.0931510846834005,30.664018648705955,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$38-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,9.6528643146542166,12.591779864524147,17.083333333333361,{"$f":"IF(B759<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},0,396.51511162764712,371.33452973275331,0.56235737729372204,79.691688732078489,0.94707029699982692,0.34660985469750399,null,0,30.664018648705955,0,30.664018648705955,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$554:C759)","v":215.65722891892221},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,8.0827038963117968,30.622366602409087,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$38-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,9.5855543617272065,12.520984398342486,17.166666666666693,{"$f":"IF(B760<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},0,396.36018000691683,371.16722570492072,0.56216366644638083,79.625114344863334,0.94681348135087429,0.34645185284926083,null,0,30.622366602409087,0,30.622366602409087,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$554:C760)","v":215.61293999266877},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,8.0722561521217209,30.580712340111518,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$38-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,9.5186954644638853,12.450586969458634,17.250000000000025,{"$f":"IF(B761<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},0,396.20531294102847,371.0000079849458,0.56197001813463132,79.558593746998156,0.94655668054759468,0.34629332859759038,null,0,30.580712340111518,0,30.580712340111518,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$554:C761)","v":215.56866328080804},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,8.061807872689922,30.539055943850983,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$38-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,9.4522847078705361,12.380585339965291,17.333333333333357,{"$f":"IF(B762<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},0,396.05051040308427,370.83287650637408,0.56177643232405228,79.492126889927533,0.94629989461099884,0.34613428204771218,null,0,30.539055943850983,0,30.539055943850983,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$554:C762)","v":215.52439877953941},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,8.0513590785549507,30.497397495512935,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$38-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,9.3863191951192473,12.310977284537474,17.416666666666689,{"$f":"IF(B763<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},0,395.89577236619755,370.66583120284588,0.56158290898028107,79.425713725160392,0.94604312356209452,0.34597471330500851,null,0,30.497397495512935,0,30.497397495512935,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$554:C763)","v":215.48014648506359},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,8.0409097902171531,30.455737076830502,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$38-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,9.3207960474390834,12.241760590361764,17.500000000000021,{"$f":"IF(B764<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},0,395.74109880349283,370.49887200809565,0.56138944806901481,79.359354204268584,0.94578636742188316,0.3458146224750277,null,0,30.455737076830502,0,30.455737076830502,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$554:C764)","v":215.43590639358251},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,8.0304600281388954,30.41407476938538,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$38-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,9.2557124040081806,12.172933057065963,17.583333333333353,{"$f":"IF(B765<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},0,395.58648968810593,370.33199885595235,0.56119604955600877,79.293048278888421,0.94552962621136116,0.34565400966348458,null,0,30.41407476938538,0,30.41407476938538,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$554:C765)","v":215.39167850129942},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,8.0200098127444335,30.372410654607329,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$38-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,9.1910654218460301,12.104492496649152,17.666666666666686,{"$f":"IF(B766<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},0,395.43194499318378,370.16521168033898,0.56100271340707741,79.226795900719367,0.94527289995152108,0.34549287497625802,null,0,30.372410654607329,0,30.372410654607329,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$554:C766)","v":215.3474628044188},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,8.0095591644199811,30.330744813774441,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$38-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,9.1268522757066091,12.036436733412136,17.750000000000018,{"$f":"IF(B767<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},0,395.27746469188452,369.99851041527194,0.56080943958809382,79.160597021523813,0.94501618866334924,0.34533121851939225,null,0,30.330744813774441,0,30.330744813774441,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$554:C767)","v":215.30325929914633},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,7.9991081035138123,30.289077328013548,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$38-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,9.0630701579721471,11.968763603888267,17.83333333333335,{"$f":"IF(B768<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},0,395.12304875737743,369.83189499486093,0.56061622806498912,79.094451593127246,0.9447594923678273,0.34516904039909801,null,0,30.289077328013548,0,30.289077328013548,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$554:C768)","v":215.25906798168901},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,7.9886566503363365,30.247408278300515,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$38-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,8.9997162785474938,11.901470956774682,17.916666666666682,{"$f":"IF(B769<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},0,394.96869716284311,369.66536535330965,0.56042307880375297,79.028359567418761,0.94450281108593215,0.34500634072175085,null,0,30.247408278300515,0,30.247408278300515,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$554:C769)","v":215.21488884825516},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,7.9782048251599127,30.205737745459498,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$38-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,8.9367878647547556,11.834556652863906,18.000000000000014,{"$f":"IF(B770<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},0,394.81440988147318,369.4989214249141,0.56022999177043264,78.962320896349809,0.94424614483863489,0.34484311959388625,null,0,30.205737745459498,0,30.205737745459498,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$554:C770)","v":215.17072189505427},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,7.9677526482192107,30.164065810164399,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$38-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,8.8742821612291998,11.768018564975849,18.083333333333346,{"$f":"IF(B771<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},0,394.66018688647046,369.33256314406333,0.56003696693113381,78.896335531934426,0.94398949364690199,0.34467937712221158,null,0,30.164065810164399,0,30.164065810164399,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$554:C771)","v":215.12656711829709},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,7.9573001397110206,30.122392552938088,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$38-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,8.8121964298150957,11.701854577890185,18.166666666666679,{"$f":"IF(B772<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},0,394.50602815104895,369.16629044523876,0.5598440042520193,78.830403426249404,0.94373285753169533,0.34451511341359436,null,0,30.122392552938088,0,30.122392552938088,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$554:C772)","v":215.08242451419568},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,7.9468473197944647,30.080718054153262,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$38-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,8.7505279494626205,11.63606258827911,18.250000000000011,{"$f":"IF(B773<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},0,394.35193364843394,369.00010326301469,0.55965110369931026,78.764524531434006,0.94347623651397095,0.34435032857507059,null,0,30.080718054153262,0,30.080718054153262,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$554:C773)","v":215.03829407896333},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,7.9363942085908272,30.03904239403176,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$38-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,8.6892740161249051,11.570640504640471,18.333333333333343,{"$f":"IF(B774<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},0,394.19790335186161,368.83400153205673,0.55945826523928421,78.698698799689623,0.94321963061468017,0.34418502271383578,null,0,30.03904239403176,0,30.03904239403176,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$554:C774)","v":214.99417580881462},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,7.9259408261838544,29.997365652645762,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$38-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,8.6284319426562401,11.505586247231298,18.416666666666675,{"$f":"IF(B775<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},0,394.04393723457957,368.66798518712301,0.55926548883827654,78.632926183279892,0.94296303985476937,0.34401919593725527,null,0,29.997365652645762,0,29.997365652645762,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$554:C775)","v":214.95006969996535},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,7.9154871926195156,29.955687909916836,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$38-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,8.5679990587102033,11.440897748001658,18.500000000000007,{"$f":"IF(B776<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},0,393.89003526984641,368.50205416306255,0.55907277446267967,78.567206634529782,0.94270646425517912,0.34385284835285518,null,0,29.955687909916836,0,29.955687909916836,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$554:C776)","v":214.90597574863256},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,7.9050333279063505,29.914009245617308,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$38-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,8.5079727106390681,11.376572950528946,18.583333333333339,{"$f":"IF(B777<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},0,393.73619743093178,368.33620839481671,0.55888012207894244,78.501540105827303,0.94244990383684557,0.34368598006832746,null,0,29.914009245617308,0,29.914009245617308,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$554:C777)","v":214.8618939510346},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,7.8945792520152169,29.872329739369285,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$38-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,8.448350261393113,11.312609809952489,18.666666666666671,{"$f":"IF(B778<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},0,393.58242369111679,368.17044781741737,0.55868753165357099,78.435926549621115,0.94219335862069953,0.343518591191527,null,0,29.872329739369285,0,29.872329739369285,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$554:C778)","v":214.81782430339106},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,7.884124984879576,29.830649470645778,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$38-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,8.3891290904210862,11.249006292908547,18.750000000000004,{"$f":"IF(B779<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},0,393.42871402369337,368.00477236598732,0.55849500315312761,78.370365918421612,0.94193682862766703,0.3433506818304764,null,0,29.830649470645778,0,29.830649470645778,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$554:C779)","v":214.77376680192276},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,7.8736705463953447,29.788968518770098,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$38-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,8.3303065935707785,11.18576037746568,18.833333333333336,{"$f":"IF(B780<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},0,393.27506840196469,367.83918197574064,0.55830253654423079,78.304858164801317,0.94168031387866802,0.34318225209335573,null,0,29.788968518770098,0,29.788968518770098,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$554:C780)","v":214.72972144285183},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,7.8632159564210893,29.747286962916647,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$38-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,8.2718801829905377,11.122870053060462,18.916666666666668,{"$f":"IF(B781<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},0,393.12148679924508,367.67367658198134,0.55811013179355584,78.239403241392949,0.94142381439461875,0.34301330208851649,null,0,29.747286962916647,0,29.747286962916647,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$554:C781)","v":214.68568822240161},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,7.8527612347779598,29.705604882110663,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$38-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,8.2138472870310739,11.060333320433578,19,{"$f":"IF(B782<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},0,392.96796918885997,367.50825612010402,0.55791778886783383,78.174001100891076,0.94116733019642862,0.34284383192446927,null,0,29.705604882110663,0,29.705604882110663,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$554:C782)","v":214.64166713679668},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,7.8423064012498322,29.663922355228763,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$38-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,8.1562053501480047,10.998148191566225,19.083333333333332,{"$f":"IF(B783<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},0,392.81451554414582,367.34292052559317,0.55772550773385132,78.10865169605114,0.94091086130500379,0.34267384170989151,null,0,29.663922355228763,0,29.663922355228763,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$554:C783)","v":214.59765818226293},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,7.8318514755831945,29.622239460998507,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$38-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,8.09895183280479,10.936312689617004,19.166666666666664,{"$f":"IF(B784<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},0,392.66112583845035,367.17766973402331,0.55753328835845128,78.043354979689298,0.94065440774124331,0.34250333155362073,null,0,29.622239460998507,0,29.622239460998507,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$554:C784)","v":214.55366135502749},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,7.8213964774873412,29.580556277999165,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$38-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,8.0420842113764284,10.874824848858989,19.249999999999996,{"$f":"IF(B785<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},0,392.50780004513223,367.01250368105821,0.55734113070853175,77.978110904682353,0.94039796952604271,0.34233230156466093,null,0,29.580556277999165,0,29.580556277999165,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$554:C785)","v":214.50967665131864},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,7.8109414266344039,29.538872884661838,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$38-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,7.9855999780536164,10.813682714617274,19.333333333333329,{"$f":"IF(B786<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},0,392.35453813756135,366.84742230245149,0.55714903475104649,77.912919423967992,0.94014154668029148,0.34216075185218014,null,0,29.538872884661838,0,29.538872884661838,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$554:C786)","v":214.46570406736609},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,7.8004863426592816,29.497189359269196,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$38-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,7.9294966407473213,10.752884343206828,19.416666666666661,{"$f":"IF(B787<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},0,392.20134008911856,366.68242553404559,0.55695700045300434,77.847780490543983,0.93988513922487404,0.34198868252550857,null,0,29.497189359269196,0,29.497189359269196,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$554:C787)","v":214.42174359940068},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,7.7900312451597795,29.455505779956006,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$38-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,7.8737717229941317,10.692427801870718,19.499999999999993,{"$f":"IF(B788<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},0,392.04820587319603,366.51751331177218,0.55676502778146919,77.782694057468859,0.93962874718066958,0.34181609369413901,null,0,29.455505779956006,0,29.455505779956006,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$554:C788)","v":214.37779524365456},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,7.7795761536966248,29.413822224709222,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$38-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,7.8184227638620198,10.632311168718651,19.583333333333325,{"$f":"IF(B789<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},0,391.89513546319677,366.35268557165142,0.55657311670355991,77.717660077860899,0.93937237056855249,0.34164298546772959,null,0,29.413822224709222,0,29.413822224709222,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$554:C789)","v":214.3338589963611},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,7.7691210877934882,29.372138771368039,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$38-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,7.7634473178566417,10.572532532665885,19.666666666666657,{"$f":"IF(B790<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},0,391.74212883253495,366.18794224979194,0.5563812671864502,77.652678504898518,0.93911600940939177,0.34146935795610039,null,0,29.372138771368039,0,29.372138771368039,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$554:C790)","v":214.28993485375489},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,7.7586660669370682,29.330455497624261,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$38-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,7.7088429548282651,10.513089993372482,19.749999999999989,{"$f":"IF(B791<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},0,391.58918595463598,366.02328328239111,0.55618947919736872,77.587749291820046,0.93885966372405061,0.34129521126923568,null,0,29.330455497624261,0,29.330455497624261,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$554:C791)","v":214.24602281207186},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,7.7482111105770892,29.288772481022278,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$38-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,7.6546072598791239,10.453981661182887,19.833333333333321,{"$f":"IF(B792<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},0,391.43630680293609,365.85870860573391,0.55599775270359764,77.522872391923784,0.93860333353338821,0.34112054551728099,null,0,29.288772481022278,0,29.288772481022278,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$554:C792)","v":214.20212286754912},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,7.7377562381264076,29.247089798959482,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$38-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,7.6007378332714222,10.39520565706586,19.916666666666654,{"$f":"IF(B793<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},0,391.28349135088274,365.69421815619341,0.55580608767247452,77.458047758567318,0.93834701885825778,0.34094536081054844,null,0,29.247089798959482,0,29.247089798959482,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$554:C793)","v":214.15823501642507},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,7.7273014689609356,29.205407528685985,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$38-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,7.5472322903356837,10.336760112554744,19.999999999999986,{"$f":"IF(B794<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},0,391.13073957193444,365.52981187023033,0.55561448407139025,77.393275345168036,0.93809071971950719,0.34076965725950836,null,0,29.205407528685985,0,29.205407528685985,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$554:C794)","v":214.1143592549393},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,7.7168468224198197,29.163725747305307,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$38-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,7.4940882613798951,10.278643169688069,20.083333333333318,{"$f":"IF(B795<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},0,390.97805143956066,365.36548968439268,0.55542294186779018,77.328555105202497,0.93783443613797945,0.34059343497479766,null,0,29.163725747305307,0,29.163725747305307,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$554:C795)","v":214.07049557933277},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,7.7063923178053795,29.12204453177414,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$38-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,7.4413033915989102,10.220852980950481,20.16666666666665,{"$f":"IF(B796<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},0,390.82542692724206,365.20125153531598,0.55523146102917309,77.263886992206665,0.93757816813451222,0.34041669406721331,null,0,29.12204453177414,0,29.12204453177414,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$554:C796)","v":214.02664398584753},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,7.6959379743832068,29.080363958902751,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$38-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,7.3888753409845638,10.163387709214017,20.249999999999982,{"$f":"IF(B797<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},0,390.67286600847029,365.03709735972251,0.55504004152309228,77.19927095977522,0.93732191572993828,0.34023943464771761,null,0,29.080363958902751,0,29.080363958902751,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$554:C797)","v":213.98280447072699},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,7.6854838113821904,29.038684105355081,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$38-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,7.3368017842362132,10.106245527679702,20.333333333333314,{"$f":"IF(B798<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},0,390.52036865674796,364.87302709442133,0.55484868331715353,77.134706961562188,0.93706567894508397,0.34006165682743361,null,0,29.038684105355081,0,29.038684105355081,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$554:C798)","v":213.93897703021577},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,7.6750298479945478,28.997005047648855,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$38-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,7.2850804106718003,10.049424619819474,20.416666666666647,{"$f":"IF(B799<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},0,390.36793484558888,364.70904067630829,0.55465738637901663,77.070194951280314,0.93680945780077163,0.33988336071764708,null,0,28.997005047648855,0,28.997005047648855,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$554:C799)","v":213.89516166055975},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,7.6645761033759054,28.955326862155921,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$38-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,7.2337089241394938,9.9929231793184368,20.499999999999979,{"$f":"IF(B800<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},0,390.21556454851776,364.54513804236569,0.55446615067639438,77.00573488270129,0.93655325231781816,0.33970454642980641,null,0,28.955326862155921,0,28.955326862155921,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$554:C800)","v":213.85135835800605},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,7.6541225966452666,28.913649625102099,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$38-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,7.1826850429297018,9.9367394100174398,20.583333333333311,{"$f":"IF(B801<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},0,390.06325773907042,364.38131912966162,0.55427497617705279,76.941326709654845,0.93629706251703482,0.33952521407552266,null,0,28.913649625102099,0,28.913649625102099,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$554:C801)","v":213.80756711880301},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,7.6436693468851118,28.87197341256762,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$38-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,7.1320064996877575,9.8808715258559783,20.666666666666643,{"$f":"IF(B802<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},0,389.9110143907937,364.2175838753505,0.55408386284881095,76.876970386029484,0.9360408884192275,0.33934536376656843,null,0,28.87197341256762,0,28.87197341256762,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$554:C802)","v":213.76378793920031},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,7.63321637314146,28.830298300487321,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$38-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,7.0816710413270414,9.8253177508154153,20.749999999999975,{"$f":"IF(B803<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},0,389.75883447724539,364.05393221667225,0.5538928106595401,76.81266586577209,0.93578473004519735,0.33916499561487956,null,0,28.830298300487321,0,28.830298300487321,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$554:C803)","v":213.72002081544875},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,7.6227636944238775,28.788624364650722,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$38-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,7.0316764289425677,9.7700763188625217,20.833333333333307,{"$f":"IF(B804<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},0,389.60671797199444,363.89036409095257,0.55370181957716469,76.748413102887639,0.93552858741573985,0.33898410973255455,null,0,28.788624364650722,0,28.788624364650722,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$554:C804)","v":213.67626574380043},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,7.6123113297053866,28.746951680701645,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$38-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,6.9820204377249784,9.7151454738933385,20.916666666666639,{"$f":"IF(B805<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},0,389.45466484862067,363.72687943560243,0.55351088956966177,76.684212051438976,0.93527246055164526,0.33880270623184888,null,0,28.746951680701645,0,28.746951680701645,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$554:C805)","v":213.63252272050877},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,7.601859297922819,28.705280324139608,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$38-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,6.9327008568754476,9.6605234696773401,20.999999999999972,{"$f":"IF(B806<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},0,389.30267508071495,363.56347818811764,0.5533200206050598,76.620062665547209,0.93501634947369849,0.33862078522518635,null,0,28.705280324139608,0,28.705280324139608,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$554:C806)","v":213.58879174182832},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,7.5914076179765955,28.663610370318974,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$38-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,6.8837154895205499,9.606208569801943,21.083333333333304,{"$f":"IF(B807<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},0,389.15074864187926,363.40016028607943,0.55312921265144044,76.555964899391086,0.93476025420267916,0.33843834682514984,null,0,28.663610370318974,0,28.663610370318974,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$554:C807)","v":213.54507280401489},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,7.5809563087308254,28.621941894449336,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$38-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,6.8350621526279038,9.5521990476172807,21.166666666666636,{"$f":"IF(B808<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},0,388.99888550572638,363.2369256671534,0.55293846567693683,76.491918707206935,0.93450417475936154,0.33825539114448333,null,0,28.621941894449336,0,28.621941894449336,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$554:C808)","v":213.50136590332559},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,7.5705053890134275,28.580274971595994,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$38-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,6.7867386769223392,9.4984931861813351,21.249999999999968,{"$f":"IF(B809<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},0,388.84708564588021,363.07377426908982,0.55274777964973409,76.427924043288783,0.93424811116451534,0.33807191829609429,null,0,28.580274971595994,0,28.580274971595994,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$554:C809)","v":213.45767103601875},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,{"$f":"V810*T810/3.413","v":7.5600548776160093},28.538609676679481,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$38-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,{"$f":"I810/(1+$H$36)^B810","v":0},6.7387429068023144,9.4450892782053408,{"$f":"IF(J810<1, B810,N809)","v":21.3333333333333},{"$f":"IF(B810<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},0,388.69534903597565,{"$f":"S$10*$Q810^6+T$10*$Q810^5+U$10*$Q810^4+V$10*$Q810^3+W$10*$Q810^2+X$10*$Q810+Y$10","v":362.9107060297232},{"$f":"S$12*$Q810^6+T$12*$Q810^5+U$12*$Q810^4+V$12*$Q810^3+W$12*$Q810^2+X$12*$Q810+Y$12","v":0.5525571545380692},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":76.363980861987898},{"$f":"(1-($H$32+273)/(C810+273))/(1-($H$32+273)/($H$17+273))","v":0.9339920634389034},0.33788792839304777,null,0,28.538609676679481,0,{"$f":"IF(B810<=AA$550,E810,AA809)","v":28.538609676679481},{"$f":"IF(J810=0,1,1000)*AVERAGE(C$554:C810)","v":213.41398819835393},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},{"$f":"IF((F810+G810)=0,0,B810)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B810,1)=H$46,H$46,IF(B810<$H$46,B810+1/12,B810))","v":21.416666666666632},{"$f":"IF(B810<H$46,IF(I810<1,C810*(1-$H$22/12), $C$63),C810)","v":202.14691876376202},7.5496047932941464,28.496946084476669,{"$f":"IF(B811>H$46-5,0,IF(C811 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B811,1)=H$46-5,IF(E811-(E810-E811)*60<1,1,0),IF(E811-(E810-E811)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B811,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I810)<($H$38-1),IF((F811+G811)*H811>0,1,0),0)","v":0},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":0},0,{"$f":"IF(B811<H$46,E811/((1+$H$36)^B811),0)","v":6.6910727002572044},{"$f":"IF(B811<H$46,($H$31/1000)/((1+$H$36)^B811),0)","v":9.3919856259995189},21.416666666666632,{"$f":"IF(B811<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},{"$f":"I811/(1+$H$36)^B811","v":0},{"$f":"C811*1.8+32-H$20","v":388.54367564965855},362.74772088697216,0.55236659031023061,76.300089117712957,0.93373603160328444,{"$f":"(-10.956*U811^2+22.422*U811-10.466)*V$550","v":0.3377034215485758},null,{"$f":"IF(X810>0,X810,IF(J811=0,0,B811))","v":0},{"$f":"IF(X810>0,Y810,E811)","v":28.496946084476669},{"$f":"IF(Y812>Y811,1,0)","v":0},28.496946084476669,{"$f":"IF(J811=0,1,1000)*AVERAGE(C$554:C811)","v":213.37031738659198},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},0,{"$f":"IF($AD811=1,$AE811,0)","v":0},{"$f":"IF($AD811=2,$AE811,0)","v":0},{"$f":"IF($AD811=3,$AE811,0)","v":0},{"$f":"IF($AD811=4,$AE811,0)","v":0},{"$f":"IF($AD811=5,$AE811,0)","v":0},{"$f":"IF($AD811=6,$AE811,0)","v":0},{"$f":"IF($AD811=7,$AE811,0)","v":0}]
[null,21.499999999999964,202.06269088094379,7.5391551547672675,{"$f":"IF(B812>=H$46,E811,IF(D812*H$23/1000000-H$30/1000<0,0,D812*H$23/1000000-H$30/1000))","v":28.455284269620329},0,0,1,{"$f":"IF(SUM(I$554:I811)<($H$38-1),IF((F812+G812)*H812>0,1,0),0)","v":0},0,0,6.6437259287846864,9.3391805414191076,21.499999999999964,{"$f":"IF(B812<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},0,388.39206546058574,362.58481877883946,0.55217608693455811,76.23624876492994,0.93348001567841188,0.33751839787607013,null,0,28.455284269620329,0,28.455284269620329,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$554:C812)","v":213.32665859699486},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,7.528705980718545,28.413624306598653,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$38-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,6.5967004773086124,9.2866723458107003,21.583333333333297,{"$f":"IF(B813<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},0,388.24051844242507,362.4219996434112,0.5519856443794432,76.172459758161438,0.93322401568503266,0.33733285748907788,null,0,28.413624306598653,0,28.413624306598653,{"$f":"IF(J813=0,1,1000)*AVERAGE(C$554:C813)","v":213.28301182582595},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,7.5182572897954127,28.37196626975738,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$38-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,6.5499942440979488,9.2344593699588664,21.666666666666629,{"$f":"IF(B814<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},0,388.08903456885531,362.25926341885736,0.5517952626133279,76.108722051987513,0.93296803164389008,0.33714680050131862,null,0,28.37196626975738,0,28.37196626975738,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$554:C814)","v":213.23937706934976},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,7.5078091006090224,28.330310233297574,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$38-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,6.5036051406851989,9.1825399540331052,21.749999999999961,{"$f":"IF(B815<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},0,387.9376138135662,362.09661004343093,0.55160494160470586,76.04503560104456,0.93271206357572078,0.33696022702666228,null,0,28.330310233297574,0,28.330310233297574,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$554:C815)","v":213.19575432383203},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,7.4973614317346744,28.288656271277365,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$38-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,6.4575310917861923,9.1309124475350743,21.833333333333293,{"$f":"IF(B816<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},0,387.7862561502584,361.93403945546811,0.55141468132212113,75.981400360025816,0.93245611150125585,0.33677313717914409,null,0,28.288656271277365,0,28.288656271277365,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$554:C816)","v":213.15214358553985},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,7.4869143017118418,28.247004457612054,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$38-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,6.4117700352199751,9.0795752092461157,21.916666666666625,{"$f":"IF(B817<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},0,387.63496155264369,361.77155159338821,0.5512244817341686,75.917816283681248,0.93220017544122225,0.3365855310729633,null,0,28.247004457612054,0,28.247004457612054,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$554:C817)","v":213.10854485074145},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,7.4764677290439776,28.205354866073318,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$38-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,6.3663199218289623,9.0285266071750936,21.999999999999957,{"$f":"IF(B818<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},0,387.48372999444467,361.6091463956929,0.55103434280949393,75.854283326816756,0.93194425541634052,0.33639740882247593,null,0,28.205354866073318,0,28.205354866073318,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$554:C818)","v":213.06495811570625},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,7.4660217321987643,28.163707570290235,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$38-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,6.3211787153999577,8.9777650185064957,22.08333333333329,{"$f":"IF(B819<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},0,387.33256144939486,361.44682380096674,0.55084426451679303,75.790801444295028,0.93168835144732642,0.33620877054219939,null,0,28.163707570290235,0,28.163707570290235,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$554:C819)","v":213.0213833767051},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,7.455576329608034,28.122062643748936,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$38-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,6.2763443925853366,8.9272888295488695,22.166666666666622,{"$f":"IF(B820<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},0,387.18145589123884,361.28458374787613,0.55065424682481234,75.727370591034401,0.93143246355489007,0.33601961634681182,null,0,28.122062643748936,0,28.122062643748936,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$554:C820)","v":212.97782063000989},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,7.4451315396679743,28.080420159793448,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$38-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,6.2318149428249372,8.8770964356834963,22.249999999999954,{"$f":"IF(B821<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},0,387.03041329373201,361.12242617517018,0.55046428970234784,75.663990722009999,0.93117659175973611,0.33582994635115349,null,0,28.080420159793448,0,28.080420159793448,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$554:C821)","v":212.93426987189386},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,7.4346873807389651,28.038780191625037,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$38-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,6.1875883682680879,8.8271862413134095,22.333333333333286,{"$f":"IF(B822<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},0,386.8794336306409,360.96035102167957,0.55027439311824644,75.600661792252083,0.93092073608256387,0.33563976067022466,null,0,28.038780191625037,0,28.038780191625037,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$554:C822)","v":212.89073109863148},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,7.4242438711457721,27.997142812302979,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$38-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,6.143662683696391,8.7775566598126407,22.416666666666618,{"$f":"IF(B823<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},0,386.72851687574268,360.79835822631668,0.55008455704140391,75.537383756847362,0.93066489654406737,0.33544905941918562,null,0,27.997142812302979,0,27.997142812302979,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$554:C823)","v":212.84720430649836},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,7.4138010291774599,27.955508094744204,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$38-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,6.1000359164467222,8.7282061134758102,22.49999999999995,{"$f":"IF(B824<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},0,386.57766300282566,360.63644772807572,0.54989478144076664,75.474156570937737,0.93040907316493471,0.33525784271335629,null,0,27.955508094744204,0,27.955508094744204,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$554:C824)","v":212.80368949177151},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,7.4033588730875239,27.913876111723837,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$38-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,6.0567061063348575,8.6791330334679504,22.583333333333282,{"$f":"IF(B825<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},0,386.42687198568905,360.47461946603198,0.54970506628533022,75.410980189720931,0.9301532659658498,0.33506611066821651,null,0,27.913876111723837,0,27.913876111723837,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$554:C825)","v":212.76018665072905},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,7.3929174210939532,27.872246935875449,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$38-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,6.0136713055795008,8.6303358597746485,22.666666666666615,{"$f":"IF(B826<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},0,386.27614379814287,360.31287337934191,0.54951541154413952,75.347854568450032,0.92989747496748942,0.33487386339940883,null,0,27.872246935875449,0,27.872246935875449,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$554:C826)","v":212.71669577965039},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,7.3824766913792192,27.830620639690984,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$38-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,5.9709295787266621,8.5818130411524436,22.749999999999947,{"$f":"IF(B827<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},0,386.12547841400823,360.15120940724319,0.54932581718628881,75.284779662433664,0.92964170019052661,0.33468110102273457,null,0,27.830620639690984,0,27.830620639690984,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$554:C827)","v":212.67321687481612},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,7.3720367020902184,27.788997295520584,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$38-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,5.9284790025744787,8.5335630350795171,22.833333333333279,{"$f":"IF(B828<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},0,385.97487580711692,359.98962748905399,0.549136283180922,75.221755427035248,0.92938594165562749,0.33448782365415197,null,0,27.788997295520584,0,27.788997295520584,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$554:C828)","v":212.62974993250816},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,7.3615974713386185,27.747376975573907,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$38-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,5.8863176660987762,8.4855843077066595,22.916666666666611,{"$f":"IF(B829<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},0,385.82433595131187,359.8281275641732,0.5489468094972314,75.158781817673571,0.9291301993834542,0.33429403140978708,null,0,27.747376975573907,0,27.747376975573907,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$554:C829)","v":212.58629494900958},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,7.3511590172004722,27.705759751918631,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$38-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,5.8444436703784675,8.4378753338085044,22.999999999999943,{"$f":"IF(B830<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},0,385.6738588204467,359.66670957207992,0.54875739610445851,75.095858789822216,0.92887447339466156,0.33409972440591629,null,0,27.705759751918631,0,27.705759751918631,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$554:C830)","v":212.54285192060473},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,7.340721357716629,27.66414569648208,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$38-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,5.802855128522058,8.3904345967350498,23.083333333333275,{"$f":"IF(B831<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},0,385.52344438838605,359.50537345233374,0.54856804297189343,75.032986299009849,0.92861876370990126,0.33390490275898121,null,0,27.66414569648208,0,27.66414569648208,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$554:C831)","v":212.49942084357917},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,7.3302845108925938,27.622534881050658,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$38-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,5.761550165594107,8.3432605883634352,23.166666666666607,{"$f":"IF(B832<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},0,385.37309262900544,359.34411914457428,0.5483787500688756,74.970164300819647,0.92836307034981735,0.33370956658558232,null,0,27.622534881050658,0,27.622534881050658,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$554:C832)","v":212.45600171421972},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,7.3198484946986619,27.580927377270406,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$38-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,5.7205269185423537,8.2963518090500035,23.24999999999994,{"$f":"IF(B833<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},0,385.22280351619122,359.18294658852051,0.5481895173647916,74.907392750889585,0.92810739333504988,0.33351371600248153,null,0,27.580927377270406,0,27.580927377270406,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$554:C833)","v":212.41259452881437},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,7.3094133270697625,27.539323256646341,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$38-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,5.6797835361250275,8.2497067675826319,23.333333333333272,{"$f":"IF(B834<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},0,385.07257702384072,359.02185572397173,0.54800034482907767,74.844671604912037,0.92785173268623233,0.33331735112659416,null,0,27.539323256646341,0,27.539323256646341,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$554:C834)","v":212.36919928365245},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,7.2989790259057159,27.497722590543518,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$38-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,5.6393181788389253,8.2033239811333161,23.416666666666604,{"$f":"IF(B835<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},0,384.92241312586202,358.86084649080578,0.54781123243121777,74.782000818633236,0.92759608842399366,0.3331204720750009,null,0,27.497722590543518,0,27.497722590543518,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$554:C835)","v":212.3258159750244},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,7.2885456090712601,27.456125450187123,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$38-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,5.5991290188477167,8.157201975211045,23.499999999999936,{"$f":"IF(B836<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},0,384.77231179617411,358.69991882898097,0.5476221801407436,74.71938034785498,0.92734046056895691,0.33292307896493867,null,0,27.456125450187123,0,27.456125450187123,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$554:C836)","v":212.28244459922198},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,7.2781130943959278,27.414531906661974,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$38-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,5.5592142399105464,8.1113392836149156,23.583333333333268,{"$f":"IF(B837<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},0,384.62227300870688,358.53907267853344,0.54743318792723539,74.656810148431731,0.92708484914173972,0.33272517191380568,null,0,27.414531906661974,0,27.414531906661974,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$554:C837)","v":212.23908515253814},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,7.2676814996742225,27.372942030913237,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$38-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,5.5195720373112964,8.0657344483875306,23.6666666666666,{"$f":"IF(B838<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},0,384.47229673740117,358.37830797957918,0.54724425576032087,74.594290176273006,0.92682925416295381,0.33252675103915635,null,0,27.372942030913237,0,27.372942030913237,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$554:C838)","v":212.19573763126706},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,7.2572508426656661,27.331355893746601,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$38-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,5.4802006177881664,8.0203860197686456,23.749999999999932,{"$f":"IF(B839<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},0,384.32238295620846,358.21762467231247,0.54705538360967554,74.531820387341867,0.92657367565320592,0.33232781645870774,null,0,27.331355893746601,0,27.331355893746601,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$554:C839)","v":212.15240203170421},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,7.2468211410947045,27.289773565827922,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$38-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,5.441098199463541,7.9752925561490891,23.833333333333265,{"$f":"IF(B840<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},0,384.17253163909129,358.057022697006,0.5468665714450226,74.469400737654951,0.92631811363309735,0.33212836829033254,null,0,27.289773565827922,0,27.289773565827922,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$554:C840)","v":212.10907835014621},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,7.23639241265096,27.248195117684208,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$38-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,5.4022630117745463,7.9304526240249231,23.916666666666597,{"$f":"IF(B841<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},0,384.02274276002294,357.89650199401126,0.54667781923613223,74.407031183283181,0.92606256812322307,0.33192840665206536,null,0,27.248195117684208,0,27.248195117684208,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$554:C841)","v":212.06576658289094},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,7.2259646749889876,27.206620619702662,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$38-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,5.3636932954036265,7.8858647979518821,23.999999999999929,{"$f":"IF(B842<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},0,383.87301629298742,357.73606250375724,0.54648912695282259,74.344711680350173,0.92580703914417339,0.33172793166209574,null,0,27.206620619702662,0,27.206620619702662,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$554:C842)","v":212.02246672623755},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,7.2155379457286291,27.165050142132078,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$38-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,5.3253873022099913,7.8415276605000548,24.083333333333261,{"$f":"IF(B843<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},0,383.72335221197989,357.57570416675145,0.54630049456495822,74.282442185033858,0.92555152671653274,0.3315269434387752,null,0,27.165050142132078,0,27.165050142132078,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$554:C843)","v":211.97917877648635},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,7.2051122424548488,27.123483755082216,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$38-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,5.2873432951610653,7.7974398022088263,24.166666666666593,{"$f":"IF(B844<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},0,383.57375049100614,357.41542692357916,0.54611192204245129,74.220222653565173,0.92529603086087997,0.33132544210061277,null,0,27.123483755082216,0,27.123483755082216,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$554:C844)","v":211.93590272993887},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,7.1946875827177914,27.081921528523992,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$38-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,5.2495595482644992,7.7535998215420685,24.249999999999925,{"$f":"IF(B845<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},0,383.42421110408281,357.25523071490295,0.54592340935526085,74.158053042228005,0.92504055159778864,0.33112342776627562,null,0,27.081921528523992,0,27.081921528523992,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$554:C845)","v":211.892638582898},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,7.1842639840328859,27.040363532289923,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$38-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,5.2120343465006318,7.7100063248435893,24.333333333333258,{"$f":"IF(B846<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},0,383.27473402523731,357.09511548146304,0.5457349564733921,74.095933307359843,0.92478508894782629,0.33092090055458834,null,0,27.040363532289923,0,27.040363532289923,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$554:C846)","v":211.84938633166766},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,7.1738414638808949,26.998809836074319,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$38-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,5.1747659857552986,7.6666579262928272,24.41666666666659,{"$f":"IF(B847<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},0,383.12531922850803,356.93508116407691,0.54554656336689777,74.033863405350758,0.92452964293155526,0.33071786058453762,null,0,26.998809836074319,0,26.998809836074319,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$554:C847)","v":211.8061459725532},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,7.1634200397078391,26.957260509432974,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$38-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,5.1377527727529344,7.623553247860797,24.499999999999922,{"$f":"IF(B848<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},0,382.97596668794404,356.77512770363916,0.54535823000587647,73.971843292644081,0.92427421356953232,0.33051430797526293,null,0,26.957260509432974,0,26.957260509432974,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$554:C848)","v":211.76291750186101},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,7.1529997289251765,26.915715621783878,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$38-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,5.1009930249902684,7.5806909192662832,24.583333333333254,{"$f":"IF(B849<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},0,382.82667637760528,356.61525504112092,0.5451699563604735,73.909872925735385,0.92401880088230848,0.33031024284606725,null,0,26.915715621783878,0,26.915715621783878,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$554:C849)","v":211.71970091589887},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,7.1425805489097449,26.874175242406992,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$38-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,5.0644850706702238,7.5380695779322773,24.666666666666586,{"$f":"IF(B850<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},0,382.67744827156247,356.45546311757056,0.54498174240088015,73.84795226117356,0.92376340489042919,0.33010566531640695,null,0,26.874175242406992,0,26.874175242406992,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$554:C850)","v":211.67649621097567},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,7.1321625170038745,26.832639440444709,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$38-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,5.0282272486363491,7.4956878689426656,24.749999999999918,{"$f":"IF(B851<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},0,382.52828234389722,356.29575187411285,0.54479358809733414,73.786081255559793,0.92350802561443468,0.3299005755058993,null,0,26.832639440444709,0,26.832639440444709,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$554:C851)","v":211.63330338340157},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,7.1217456505153756,26.791108284901789,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$38-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,4.9922179083075147,7.4535444449991539,24.83333333333325,{"$f":"IF(B852<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},0,382.37917856870178,356.13612125194874,0.5446054934201191,73.724259865547481,0.92325266307485887,0.32969497353431954,null,0,26.791108284901789,0,26.791108284901789,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$554:C852)","v":211.59012242948796},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,7.1113299667175669,26.749581844645469,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$38-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,4.9564554096130449,7.4116379663784384,24.916666666666583,{"$f":"IF(B853<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},0,382.23013692007936,355.97657119235544,0.54441745833956434,73.662488047842658,0.92299731729223111,0.32948885952159845,null,0,26.749581844645469,0,26.749581844645469,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$554:C853)","v":211.54695334554745},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,7.1009154828493211,26.708060188405668,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$38-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,4.9209381229282378,7.3699671008896157,24.999999999999915,{"$f":"IF(B854<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},0,382.08115737214393,355.81710163668617,0.54422948282604555,73.600765759203171,0.92274198828707399,0.32928223358782505,null,0,26.708060188405668,0,26.708060188405668,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$554:C854)","v":211.50379612789382},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,7.0905022161152464,26.666543384775682,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$38-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,4.8856644290103617,7.3285305238318337,25.083333333333247,{"$f":"IF(B855<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},0,381.93223989902009,355.65771252637035,0.54404156684998306,73.539092956439845,0.92248667607990509,0.32907509585324768,null,0,26.666543384775682,0,26.666543384775682,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$554:C855)","v":211.46065077284217},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,7.0800901836854999,26.62503150221146,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$38-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,4.8506327189347598,7.2873269179521802,25.166666666666579,{"$f":"IF(B856<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},0,381.78338447484339,355.49840380291238,0.54385371038184338,73.477469596414494,0.92223138069123678,0.32886744643827209,null,0,26.62503150221146,0,26.62503150221146,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$554:C856)","v":211.41751727670876},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,7.0696794026958907,26.583524609032008,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$38-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,4.8158413940315414,7.2463549734038084,25.249999999999911,{"$f":"IF(B857<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},0,381.63459107376008,355.33917540789253,0.54366591339213854,73.415895636041171,0.92197610214157499,0.32865928546345774,null,0,26.583524609032008,0,26.583524609032008,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$554:C857)","v":211.37439563581111},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,7.0592698902481175,26.542022773420332,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$38-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,4.7812888658227468,7.2056133877042949,25.333333333333243,{"$f":"IF(B858<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},0,381.48585966992721,355.18002728296671,0.54347817585142522,73.354371032286281,0.92172084045142033,0.32845061304952605,null,0,26.542022773420332,0,26.542022773420332,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$554:C858)","v":211.33128584646789},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,7.0488616634095198,26.500526063422459,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$38-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,4.7469735559595243,7.1651008656942361,25.416666666666575,{"$f":"IF(B859<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},0,381.33719023751263,355.0209593698653,0.5432904977303058,73.292895742166962,0.92146559564126818,0.32824142931735395,null,0,26.500526063422459,0,26.500526063422459,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$554:C859)","v":211.28818790499909},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,7.0384547392133268,26.459034546948413,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$38-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,4.7128938961600424,7.124816119496078,25.499999999999908,{"$f":"IF(B860<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},0,381.18858275069493,354.86197161039445,0.54310287899942733,73.231469722752934,0.92121036773160758,0.32803173438797445,null,0,26.459034546948413,0,26.459034546948413,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$554:C860)","v":211.24510180772583},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,7.0280491346585583,26.41754829177183,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$38-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,4.6790483281475099,7.0847578684731678,25.58333333333324,{"$f":"IF(B861<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},0,381.04003718366334,354.7030639464341,0.5429153196294817,73.170092931164305,0.9209551567429225,0.3278215283825795,null,0,26.41754829177183,0,26.41754829177183,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$554:C861)","v":211.20202755097057},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,7.0176448667101603,26.376067365530506,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$38-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,4.6454353035887399,7.0449248391890507,25.666666666666572,{"$f":"IF(B862<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},0,380.89155351061805,354.54423631993996,0.54272781959120597,73.10876532457354,0.9206999626956911,0.32761081142251514,null,0,26.376067365530506,0,26.376067365530506,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$554:C862)","v":211.15896513105685},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,7.0072419522989771,26.334591835726261,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$38-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,4.6120532840329469,7.0053157653669835,25.749999999999904,{"$f":"IF(B863<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},0,380.74313170576983,354.38548867294122,0.54254037885538142,73.047486860203577,0.92044478561038556,0.32739958362928623,null,0,26.334591835726261,0,26.334591835726261,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$554:C863)","v":211.1159145443095},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,6.9968404083218863,26.293121769725506,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$38-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,4.5789007408510303,6.9659293878496831,25.833333333333236,{"$f":"IF(B864<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},0,380.59477174334029,354.22682094754197,0.54235299739283394,72.986257495328999,0.92018962550747252,0.32718784512455501,null,0,26.293121769725506,0,26.293121769725506,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$554:C864)","v":211.07287578705458},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,6.9864402516417012,26.251657234758838,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$38-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,4.5459761551750475,6.9267644545592946,25.916666666666568,{"$f":"IF(B865<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},0,380.44647359756181,354.06823308592016,0.54216567517443426,72.925077187275036,0.9199344824074136,0.3269755960301387,null,0,26.251657234758838,0,26.251657234758838,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$554:C865)","v":211.02984885561935},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,6.9760414990874065,26.21019829792197,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$38-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,4.5132780178382736,6.8878197204575908,25.999999999999901,{"$f":"IF(B866<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},0,380.29823724267737,353.90972503032799,0.54197841217109655,72.863945893418474,0.91967935633066367,0.32676283646801396,null,0,26.21019829792197,0,26.21019829792197,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$554:C866)","v":210.98683374633231},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,6.9656441674539318,26.16874502617485,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$38-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,4.4808048293153044,6.8490939475063914,26.083333333333233,{"$f":"IF(B867<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},0,380.15006265294079,353.75129672309106,0.54179120835378003,72.802863571186123,0.91942424729767269,0.32654956656031081,null,0,26.16874502617485,0,26.16874502617485,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$554:C867)","v":210.94383045552314},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,6.9552482735023737,26.127297486342542,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$38-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,4.4485550996628156,6.8105859046282111,26.166666666666565,{"$f":"IF(B868<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},0,380.00194980261665,353.59294810660873,0.54160406369348724,72.741830178056063,0.91916915532888477,0.32633578642931493,null,0,26.127297486342542,0,26.127297486342542,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$554:C868)","v":210.90083897952277},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,6.9448538339600914,26.085855745115598,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$38-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,4.4165273484605825,6.7722943676671159,26.249999999999897,{"$f":"IF(B869<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},0,379.85389866598007,353.43467912335399,0.54141697816126499,72.680845671556881,0.91891408044473799,0.32612149619747344,null,0,26.085855745115598,0,26.085855745115598,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$554:C869)","v":210.85785931466336},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,6.9344608655205331,26.04441986904936,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$38-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,4.3847201047526632,6.7342181193498138,26.333333333333229,{"$f":"IF(B870<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},0,379.70590921731713,353.27648971587291,0.5412299517282041,72.619910009267471,0.91865902266566546,0.32590669598738486,null,0,26.04441986904936,0,26.04441986904936,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$554:C870)","v":210.81489145727821},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,6.9240693848434374,26.002989924564787,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$38-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,4.3531319069892023,6.6963559492469562,26.416666666666561,{"$f":"IF(B871<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},0,379.55798143092449,353.11837982678469,0.54104298436543841,72.559023148817403,0.91840398201209361,0.32569138592180469,null,0,26.002989924564787,0,26.002989924564787,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$554:C871)","v":210.77193540370195},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,6.9136794085548283,25.96156597794841,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$38-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,4.3217613029684108,6.658706653734658,26.499999999999893,{"$f":"IF(B872<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},0,379.41011528110948,352.96034939878166,0.54085607604414598,72.498185047886437,0.91814895850444367,0.3254755661236452,null,0,25.96156597794841,0,25.96156597794841,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$554:C872)","v":210.7289911502703},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627959,6.9032909532470823,25.920148095352619,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$38-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,4.2906068497789596,6.6212690359562387,26.583333333333226,{"$f":"IF(B873<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},0,379.26231074219021,352.80239837462875,0.54066922673554807,72.437395664204445,0.91789395216313141,0.32525923671597606,null,0,25.920148095352619,0,25.920148095352619,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$554:C873)","v":210.68605869332032},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756031,{"$f":"V874*T874/3.413","v":6.8929040354788853},25.878736342795474,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$38-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,{"$f":"I874/(1+$H$36)^B874","v":0},4.2596671137426272,6.5840419057841659,{"$f":"IF(J874<1, B874,N873)","v":26.666666666666558},{"$f":"IF(B874<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},0,379.11456778849549,{"$f":"S$10*$Q874^6+T$10*$Q874^5+U$10*$Q874^4+V$10*$Q874^3+W$10*$Q874^2+X$10*$Q874+Y$10","v":352.6445266971636},{"$f":"S$12*$Q874^6+T$12*$Q874^5+U$12*$Q874^4+V$12*$Q874^3+W$12*$Q874^2+X$12*$Q874+Y$12","v":0.54048243641090921},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":72.376654955551487},{"$f":"(1-($H$32+273)/(C874+273))/(1-($H$32+273)/($H$17+273))","v":0.91763896300856607},0.32504239782201994,null,0,25.878736342795474,0,{"$f":"IF(B874<=AA$550,E874,AA873)","v":25.878736342795474},{"$f":"IF(J874=0,1,1000)*AVERAGE(C$554:C874)","v":210.64313802919023},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},{"$f":"IF((F874+G874)=0,0,B874)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B874,1)=H$46,H$46,IF(B874<$H$46,B874+1/12,B874))","v":26.74999999999989},{"$f":"IF(B874<H$46,IF(I874<1,C874*(1-$H$22/12), $C$63),C874)","v":196.82648028859884},6.8825186717753901,25.837330786161345,{"$f":"IF(B875>H$46-5,0,IF(C875 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B875,1)=H$46-5,IF(E875-(E874-E875)*60<1,1,0),IF(E875-(E874-E875)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B875,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I874)<($H$38-1),IF((F875+G875)*H875>0,1,0),0)","v":0},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":0},0,{"$f":"IF(B875<H$46,E875/((1+$H$36)^B875),0)","v":4.2289406703574297},{"$f":"IF(B875<H$46,($H$31/1000)/((1+$H$36)^B875),0)","v":6.5470240797822337},26.74999999999989,{"$f":"IF(B875<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},{"$f":"I875/(1+$H$36)^B875","v":0},{"$f":"C875*1.8+32-H$20","v":378.96688639436485},352.48673430929637,0.54029570504153712,72.315962879757762,0.91738399106115254,{"$f":"(-10.956*U875^2+22.422*U875-10.466)*V$550","v":0.32482504956515751},null,{"$f":"IF(X874>0,X874,IF(J875=0,0,B875))","v":0},{"$f":"IF(X874>0,Y874,E875)","v":25.837330786161345},{"$f":"IF(Y876>Y875,1,0)","v":0},25.837330786161345,{"$f":"IF(J875=0,1,1000)*AVERAGE(C$554:C875)","v":210.60022915421945},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},0,{"$f":"IF($AD875=1,$AE875,0)","v":0},{"$f":"IF($AD875=2,$AE875,0)","v":0},{"$f":"IF($AD875=3,$AE875,0)","v":0},{"$f":"IF($AD875=4,$AE875,0)","v":0},{"$f":"IF($AD875=5,$AE875,0)","v":0},{"$f":"IF($AD875=6,$AE875,0)","v":0},{"$f":"IF($AD875=7,$AE875,0)","v":0}]
[null,26.833333333333222,196.74446925514528,6.8721348786281071,{"$f":"IF(B876>=H$46,E875,IF(D876*H$23/1000000-H$30/1000<0,0,D876*H$23/1000000-H$30/1000))","v":25.795931491200481},0,0,0,{"$f":"IF(SUM(I$554:I875)<($H$38-1),IF((F876+G876)*H876>0,1,0),0)","v":0},0,0,4.1984261042409052,6.5102143811679349,26.833333333333222,{"$f":"IF(B876<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},0,378.81926653414843,352.32902115400941,0.54010903259878296,72.255319394702951,0.91712903634128817,0.32460719206892313,null,0,25.795931491200481,0,25.795931491200481,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$554:C876)","v":210.55733206474864},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295564,6.8617526724951095,25.754538523529803,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$38-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,4.1681220090739357,6.4736116397750481,26.916666666666554,{"$f":"IF(B877<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},0,378.67170818220711,352.17138717435733,0.53992241905404026,72.194724458317097,0.91687409886936577,0.32438882545700792,null,0,25.754538523529803,0,25.754538523529803,{"$f":"IF(J877=0,1,1000)*AVERAGE(C$554:C877)","v":210.51444675711963},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779192,6.8513720698009672,25.713151948632671,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$38-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,4.1380269875447393,6.4372146920164459,26.999999999999886,{"$f":"IF(B878<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},0,378.52421131291237,352.01383231346659,0.53973586437874588,72.134178028579413,0.91661917866577258,0.32416994985325975,null,0,25.713151948632671,0,25.713151948632671,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$554:C878)","v":210.47157322767552},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542201,6.8409930869367557,25.671771831858898,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$38-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,4.108139651293226,6.4010223808471025,27.083333333333218,{"$f":"IF(B879<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},0,378.37677590064658,351.85635651453555,0.5395493685443794,72.073680063518935,0.91636427575088875,0.32395056538167816,null,0,25.671771831858898,0,25.671771831858898,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$554:C879)","v":210.42871147276065},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161976,6.8306157402602112,25.630398238425379,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$38-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,4.0784586208557903,6.3650335557273072,27.166666666666551,{"$f":"IF(B880<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},0,378.22940191980251,351.69895972083418,0.53936293152246295,72.013230521214126,0.91610939014509019,0.32373067216642137,null,0,25.630398238425379,0,25.630398238425379,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$554:C880)","v":210.38586148872045},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216492,6.8202400460957282,25.58903123341608,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$38-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,4.0489825256103238,6.3292470725860968,27.249999999999883,{"$f":"IF(B881<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},0,378.08208934478381,351.54164187570393,0.53917655328456093,71.952829359792929,0.91585452186874616,0.32351027033180324,null,0,25.58903123341608,0,25.58903123341608,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$554:C881)","v":210.34302327190167},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.2531201528432,6.8098660207342636,25.547670881781656,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$38-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,4.0197100037214923,6.2936617937848798,27.333333333333215,{"$f":"IF(B882<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},0,377.93483815000468,351.38440292255757,0.53899023380228062,71.892476537432344,0.91559967094222017,0.32328936000228842,null,0,25.547670881781656,0,25.547670881781656,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$554:C882)","v":210.30019681865227},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944619,6.7994936804336046,25.506317248340501,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$38-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,3.990639702086574,6.2582765880812739,27.416666666666547,{"$f":"IF(B883<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},0,377.78764830989007,351.22724280487927,0.53880397304727123,71.83217201235891,0.91534483738587058,0.32306794130250055,null,0,25.506317248340501,0,25.506317248340501,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$554:C883)","v":210.25738212532133},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777142,6.78912304141822,25.464970397778199,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$38-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,3.9617702762813551,6.2230903305931449,27.499999999999879,{"$f":"IF(B884<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},0,377.64051979887552,351.07016146622385,0.53861777099122443,71.771915742847824,0.91509002122004901,0.32284601435721649,null,0,25.464970397778199,0,25.464970397778199,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$554:C884)","v":210.21457918825922},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362236,6.7787541198794674,25.423630394648299,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$38-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,3.9331003905065614,6.1881019027628446,27.583333333333211,{"$f":"IF(B885<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},0,377.49345259140716,350.91315885021731,0.53843162760587371,71.711707687223679,0.91483522246510185,0.32262357929137092,null,0,25.423630394648299,0,25.423630394648299,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$554:C885)","v":210.17178800381757},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280836,6.7683869319753809,25.382297303371505,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$38-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,3.9046287175343597,6.1533101923216558,27.666666666666544,{"$f":"IF(B886<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},0,377.34644666194197,350.75623490055614,0.53824554286299442,71.651547803859728,0.91458044114136983,0.32240063623004661,null,0,25.382297303371505,0,25.382297303371505,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$554:C886)","v":210.12900856834906},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114469,6.7580214938310021,25.340971188236974,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$38-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,3.8763539386555013,6.1187140932544297,27.749999999999876,{"$f":"IF(B887<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},0,377.1995019849474,350.59938956100751,0.53805951673440422,71.591436051177993,0.91432567726918723,0.32217718529848777,null,0,25.340971188236974,0,25.340971188236974,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$554:C887)","v":210.08624087820775},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445255,6.7476578215382279,25.299652113401727,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$38-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,3.848274743626491,6.0843125057644301,27.833333333333208,{"$f":"IF(B888<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},0,377.05261853490151,350.44262277540872,0.53787354919196206,71.531372387649128,0.91407093086888369,0.32195322662209086,null,0,25.299652113401727,0,25.299652113401727,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$554:C888)","v":210.04348492974876},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855904,6.7372959311558764,25.258340142890894,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$38-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,3.8203898306171964,6.050104336238368,27.91666666666654,{"$f":"IF(B889<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},0,376.9057962862932,350.2859344876677,0.53768764020756865,71.471356771792699,0.9138162019607815,0.32172876032640402,null,0,25.258340142890894,0,25.258340142890894,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$554:C889)","v":210.00074071932855},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929714,6.7269358387097808,25.217035340598105,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$38-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,3.7926979061587907,6.0160884972116371,27.999999999999872,{"$f":"IF(B890<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},0,376.75903521362181,350.1293246417622,0.53750178975316654,71.411389162176278,0.91356149056519798,0.32150378653713335,null,0,25.217035340598105,0,25.217035340598105,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$554:C890)","v":209.95800824330473},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250578,6.716577560192813,25.175737770285568,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$38-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,3.765197685091958,5.9822639073337456,28.083333333333204,{"$f":"IF(B891<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},0,376.61233529139736,349.97279318173992,0.5373159978007388,71.351469517416433,0.91330679670244508,0.32127830538013724,null,0,25.175737770285568,0,25.175737770285568,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$554:C891)","v":209.91528749803612},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402975,6.7062211115649122,25.134447495584194,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$38-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,3.737887890515414,5.9486294913339366,28.166666666666536,{"$f":"IF(B892<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},0,376.4656964941405,349.81634005171827,0.53713026432231092,71.291597796177285,0.91305212039282801,0.32105231698143166,null,0,25.134447495584194,0,25.134447495584194,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$554:C892)","v":209.87257847988272},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971975,6.6958665087531095,25.093164579993701,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$38-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,3.7107672537347294,5.9151841799870111,28.249999999999869,{"$f":"IF(B893<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},0,376.3191187963825,349.65996519588452,0.53694458928994837,71.231773957172067,0.91279746165664633,0.32082582146718214,null,0,25.093164579993701,0,25.093164579993701,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$554:C893)","v":209.82988118520575},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.27410016543237,6.6855137676514635,25.051889086882333,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$38-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,3.6838345142113988,5.8819269100793319,28.333333333333201,{"$f":"IF(B894<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},0,376.17260217266522,349.50366855849484,0.53675897267575889,71.171997959160905,0.91254282051419378,0.32059881896370829,null,0,25.051889086882333,0,25.051889086882333,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$554:C894)","v":209.78719561036772},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703012,6.6751629041214091,25.010621079488278,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$38-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,3.6570884195124682,5.8488566243750268,28.416666666666533,{"$f":"IF(B895<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},0,376.02614659754119,349.34745008387551,0.53657341445189044,71.112269760953183,0.91228819698575869,0.32037130959748733,null,0,25.010621079488278,0,25.010621079488278,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$554:C895)","v":209.74452175173221},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038136,6.6648139339914785,24.96936062091854,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$38-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,3.6305277252600834,5.8159722715823836,28.499999999999865,{"$f":"IF(B896<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},0,375.87975204557341,349.1913097164213,0.53638791459053159,71.052589321405549,0.91203359109162307,0.32014329349514742,null,0,24.96936062091854,0,24.96936062091854,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$554:C896)","v":209.70185960566417},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.03010923136037,6.6544668730574879,24.928107774149687,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$38-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,3.6041511950816143,5.7832728063204204,28.583333333333197,{"$f":"IF(B897<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},0,375.73341849133561,349.03524740059618,0.53620247306391244,70.992956599422399,0.91177900285206337,0.31991477078347219,null,0,24.928107774149687,0,24.928107774149687,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$554:C897)","v":209.65920916852954},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584731,6.6441217370825294,24.886862602027815,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$38-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,3.5779576005599658,5.7507571890856637,28.666666666666529,{"$f":"IF(B898<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},0,375.58714590941213,348.87926308093301,0.53601708984430341,70.933371553955936,0.91152443228734958,0.31968574158939744,null,0,24.886862602027815,0,24.886862602027815,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$554:C898)","v":209.6165704366957},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972822,6.6337785417970734,24.84562516726897,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$38-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,3.5519457211842465,5.7184243862190982,28.749999999999861,{"$f":"IF(B899<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},0,375.44093427439776,348.72335670203347,0.53583176490401507,70.87383414400631,0.9112698794177464,0.31945620604001329,null,0,24.84562516726897,0,24.84562516726897,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$554:C899)","v":209.57394340653104},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889502,6.6234373028988722,24.804395532458742,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$38-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,3.5261143443006131,5.6862733698733043,28.833333333333194,{"$f":"IF(B900<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},0,375.294783560898,348.56752820856741,0.53564649821539889,70.814344328620678,0.91101534426351227,0.31922616426256145,null,0,24.804395532458742,0,24.804395532458742,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$554:C900)","v":209.53132807440528},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.7052621492455,6.6130980360531915,24.763173760053206,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$38-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,3.5004622650636033,5.6543031179797882,28.916666666666526,{"$f":"IF(B901<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},0,375.14869374352884,348.41177754527359,0.5354612897508465,70.75490206689409,0.91076082684490045,0.31899561638443963,null,0,24.763173760053206,0,24.763173760053206,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$554:C901)","v":209.4887244366893},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668332,6.6027607568926836,24.721959912378416,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$38-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,3.4749882863875503,5.6225126142164878,28.999999999999858,{"$f":"IF(B902<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},0,375.00266479691692,348.25610465695843,0.53527613948278963,70.69550731796852,0.91050632718215685,0.3187645625331979,null,0,24.721959912378416,0,24.721959912378416,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$554:C902)","v":209.4461324897552},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711805,6.5924254810174965,24.680754051630817,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$38-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,3.4496912188984181,5.590900847975468,29.08333333333319,{"$f":"IF(B903<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},0,374.85669669569944,348.10050948849687,0.53509104738370017,70.636160041033463,0.91025184529552328,0.31853300283653868,null,0,24.680754051630817,0,24.680754051630817,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$554:C903)","v":209.40355222997621},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646509,6.5820922239952955,24.639556239877368,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$38-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,3.4245698808858829,5.5594668143307864,29.166666666666522,{"$f":"IF(B904<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},0,374.71078941452413,347.94499198483174,0.53490601342609012,70.576860195325565,0.90999738120523399,0.31830093742231702,null,0,24.639556239877368,0,24.639556239877368,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$554:C904)","v":209.36098365372689},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064574,6.5717610013613266,24.598366539055753,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$38-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,3.3996230982557147,5.5282095140065568,29.249999999999854,{"$f":"IF(B905<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},0,374.56494292804928,347.78955209097342,0.53472103758251099,70.517607740128398,0.90974293493151814,0.31806836641854247,null,0,24.598366539055753,0,24.598366539055753,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$554:C905)","v":209.31842675738292},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558716,6.5614318286184048,24.557185010974386,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$38-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,3.3748497044824108,5.4971279533451742,29.333333333333186,{"$f":"IF(B906<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},0,374.41915721094381,347.63418975200022,0.53453611982555493,70.458402634772341,0.90948850649459922,0.31783528995337651,null,0,24.557185010974386,0,24.557185010974386,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$554:C906)","v":209.2758815373212},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722233,6.5511047212370856,24.516011717313038,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$38-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,3.3502485405622027,5.46622114427573,29.416666666666519,{"$f":"IF(B907<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},0,374.27343223788716,347.47890491305805,0.53435126012785261,70.399244838635383,0.90923409591469451,0.31760170815513505,null,0,24.516011717313038,0,24.516011717313038,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$554:C907)","v":209.23334798991976},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.13808117149017,6.5407796946554058,24.474846719621841,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$38-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,3.3258184549661172,5.4354881042826051,29.499999999999851,{"$f":"IF(B908<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},0,374.12776798356924,347.3236975193596,0.53416645846207522,70.340134311141156,0.90897970321201471,0.31736762115228229,null,0,24.474846719621841,0,24.474846719621841,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$554:C908)","v":209.19082611155798},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433539,6.5304567642793234,24.433690079323039,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$38-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,3.3015583035936942,5.4049278563742291,29.583333333333183,{"$f":"IF(B909<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},0,373.98216442269063,347.16856751618536,0.53398171480093282,70.281071011760986,0.90872532840676545,0.31713302907344049,null,0,24.433690079323039,0,24.433690079323039,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$554:C909)","v":209.14831589861635},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170861,6.5201359454824024,24.392541857709709,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$38-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,3.2774669497265716,5.3745394290520281,29.666666666666515,{"$f":"IF(B910<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},0,373.83662152996243,347.01351484888272,0.5337970291171753,70.222054900012239,0.90847097151914624,0.31689793204737959,null,0,24.392541857709709,0,24.392541857709709,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$554:C910)","v":209.10581734747655},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956625,6.5098172536060748,24.351402115946826,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$38-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,3.2535432639826594,5.3443218562795352,29.749999999999847,{"$f":"IF(B911<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},0,373.6911392801062,346.85853946286591,0.53361240138359156,70.16308593545898,0.90821663256935037,0.31666233020302503,null,0,24.351402115946826,0,24.351402115946826,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$554:C911)","v":209.06333045452149},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387062,6.4995007039596038,24.310270915071118,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$38-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,3.2297861242704342,5.3142741774516917,29.833333333333179,{"$f":"IF(B912<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},0,373.54571764785408,346.703641303616,0.53342783157300966,70.104164077711658,0.90796231157756491,0.3164262236694545,null,0,24.310270915071118,0,24.310270915071118,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$554:C912)","v":209.02085521613529},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058984,6.4891863118200108,24.269148315990765,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$38-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,3.2061944157434725,5.2843954373642914,29.916666666666512,{"$f":"IF(B913<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},0,373.40035660794865,346.54882031668035,0.53324331965829674,70.045289286426737,0.90770800856397194,0.31618961257589412,null,0,24.269148315990765,0,24.269148315990765,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$554:C913)","v":208.97839162870324},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569794,6.4788740924323758,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$38-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,3.1827670307554734,5.2546846861836389,29.999999999999844,{"$f":"IF(B914<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},0,373.25505613514321,346.39407644767346,0.53305886561235882,69.986461521307547,0.90745372354874643,0.31595249705172657,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$554:C914)","v":208.93593968861182},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$38-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B915<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B915),0)","v":0},0,{"$f":"C915*1.8+32-H$20","v":373.10981620420148},{"$f":"S$10*$Q915^6+T$10*$Q915^5+U$10*$Q915^4+V$10*$Q915^3+W$10*$Q915^2+X$10*$Q915+Y$10","v":346.23940964227563},{"$f":"S$12*$Q915^6+T$12*$Q915^5+U$12*$Q915^4+V$12*$Q915^3+W$12*$Q915^2+X$12*$Q915+Y$12","v":0.5328744694081412},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":69.927680742102893},0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J915=0,1,1000)*AVERAGE(C$554:C915)","v":208.89349939224874},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$38-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B916),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$554:C916)","v":208.85129292671962},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$38-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B917),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$554:C917)","v":208.80931836484729},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$38-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B918),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$554:C918)","v":208.76757380057421},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$38-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B919),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$554:C919)","v":208.72605734867423},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$38-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B920),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$554:C920)","v":208.68476714446854},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$38-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B921),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$554:C921)","v":208.64370134354655},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$38-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B922),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$554:C922)","v":208.60285812149138},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$38-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B923),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$554:C923)","v":208.56223567360945},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$38-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B924),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$554:C924)","v":208.5218322146649},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$38-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B925),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$554:C925)","v":208.48164597861791},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$38-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B926),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$554:C926)","v":208.44167521836741},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$38-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B927),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$554:C927)","v":208.40191820549794},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$38-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B928),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$554:C928)","v":208.36237323003041},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$38-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B929),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$554:C929)","v":208.32303860017709},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$38-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B930),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$554:C930)","v":208.28391264210018},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$38-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B931),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$554:C931)","v":208.24499369967447},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$38-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B932),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$554:C932)","v":208.20628013425363},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$38-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B933),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$554:C933)","v":208.16777032444028},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$38-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B934),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$554:C934)","v":208.12946266585956},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$38-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B935),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$554:C935)","v":208.09135557093632},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$38-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B936),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$554:C936)","v":208.05344746867587},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$38-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B937),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$554:C937)","v":208.01573680444801},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,{"$f":"V938*T938/3.413","v":6.4685640610096433},24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$38-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,{"$f":"I938/(1+$H$36)^B938","v":0},0,0,{"$f":"IF(J938<1, B938,N937)","v":30},{"$f":"IF(B938<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B938),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,{"$f":"(1-($H$32+273)/(C938+273))/(1-($H$32+273)/($H$17+273))","v":0.90719945655205814},0.31571487722648578,null,0,24.228034379486591,0,{"$f":"IF(B938<=AA$550,E938,AA937)","v":24.228034379486591},{"$f":"IF(J938=0,1,1000)*AVERAGE(C$554:C938)","v":207.97822203977458},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},{"$f":"IF((F938+G938)=0,0,B938)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B938,1)=H$46,H$46,IF(B938<$H$46,B938+1/12,B938))","v":30},{"$f":"IF(B938<H$46,IF(I938<1,C938*(1-$H$22/12), $C$63),C938)","v":193.57255240517475},6.4685640610096433,24.228034379486591,{"$f":"IF(B939>H$46-5,0,IF(C939 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B939,1)=H$46-5,IF(E939-(E938-E939)*60<1,1,0),IF(E939-(E938-E939)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B939,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I938)<($H$38-1),IF((F939+G939)*H939>0,1,0),0)","v":0},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":0},0,{"$f":"IF(B939<H$46,E939/((1+$H$36)^B939),0)","v":0},{"$f":"IF(B939<H$46,($H$31/1000)/((1+$H$36)^B939),0)","v":0},30,{"$f":"IF(B939<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B939),0)","v":0},{"$f":"I939/(1+$H$36)^B939","v":0},373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,{"$f":"(-10.956*U939^2+22.422*U939-10.466)*V$550","v":0.31571487722648578},null,{"$f":"IF(X938>0,X938,IF(J939=0,0,B939))","v":0},{"$f":"IF(X938>0,Y938,E939)","v":24.228034379486591},{"$f":"IF(Y940>Y939,1,0)","v":0},24.228034379486591,{"$f":"IF(J939=0,1,1000)*AVERAGE(C$554:C939)","v":207.9409016521202},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},0,{"$f":"IF($AD939=1,$AE939,0)","v":0},{"$f":"IF($AD939=2,$AE939,0)","v":0},{"$f":"IF($AD939=3,$AE939,0)","v":0},{"$f":"IF($AD939=4,$AE939,0)","v":0},{"$f":"IF($AD939=5,$AE939,0)","v":0},{"$f":"IF($AD939=6,$AE939,0)","v":0},{"$f":"IF($AD939=7,$AE939,0)","v":0}]
[null,30,193.57255240517475,6.4685640610096433,{"$f":"IF(B940>=H$46,E939,IF(D940*H$23/1000000-H$30/1000<0,0,D940*H$23/1000000-H$30/1000))","v":24.228034379486591},0,0,0,{"$f":"IF(SUM(I$554:I939)<($H$38-1),IF((F940+G940)*H940>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B940<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B940),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$554:C940)","v":207.90377413468624},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$38-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B941),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$554:C941)","v":207.86683799620815},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$38-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B942),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$554:C942)","v":207.83009176075564},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$38-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B943),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$554:C943)","v":207.79353396753621},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$38-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B944),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$554:C944)","v":207.75716317070155},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$38-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B945),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$554:C945)","v":207.72097793915685},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$38-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B946),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$554:C946)","v":207.6849768563732},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$38-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B947),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$554:C947)","v":207.64915852020266},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$38-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B948),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$554:C948)","v":207.61352154269628},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$38-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B949),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$554:C949)","v":207.57806454992479},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$38-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B950),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$554:C950)","v":207.542786181802},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$38-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B951),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$554:C951)","v":207.50768509191099},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$38-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B952),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$554:C952)","v":207.47275994733272},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$38-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B953),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$554:C953)","v":207.43800942847736},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$38-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B954),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$554:C954)","v":207.40343222891801},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$38-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B955),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$554:C955)","v":207.36902705522712},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$38-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B956),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$554:C956)","v":207.3347926268151},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$38-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B957),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$554:C957)","v":207.30072767577144},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$38-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B958),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$554:C958)","v":207.26683094670827},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$38-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B959),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$554:C959)","v":207.23310119660599},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$38-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B960),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$554:C960)","v":207.19953719466145},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$38-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B961),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$554:C961)","v":207.16613772213822},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$38-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B962),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$554:C962)","v":207.132901572219},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$38-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B963),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$554:C963)","v":207.09982754986038},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$38-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B964),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$554:C964)","v":207.06691447164948},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$38-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B965),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$554:C965)","v":207.03416116566291},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$38-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B966),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$554:C966)","v":207.00156647132758},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$38-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B967),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$554:C967)","v":206.96912923928375},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$38-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B968),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$554:C968)","v":206.93684833124979},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$38-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B969),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$554:C969)","v":206.90472261988904},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$38-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B970),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$554:C970)","v":206.87275098867872},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$38-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B971),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$554:C971)","v":206.84093233178038},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$38-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B972),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$554:C972)","v":206.80926555391261},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$38-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B973),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$554:C973)","v":206.77774957022515},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$38-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B974),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$554:C974)","v":206.74638330617518},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$38-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B975),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$554:C975)","v":206.71516569740504},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$38-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B976),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$554:C976)","v":206.68409568962201},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$38-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B977),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$554:C977)","v":206.65317223847947},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$38-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B978),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$554:C978)","v":206.62239430945993},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$38-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B979<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B979),0)","v":0},0,{"$f":"C979*1.8+32-H$20","v":373.10981620420148},{"$f":"S$10*$Q979^6+T$10*$Q979^5+U$10*$Q979^4+V$10*$Q979^3+W$10*$Q979^2+X$10*$Q979+Y$10","v":346.23940964227563},{"$f":"S$12*$Q979^6+T$12*$Q979^5+U$12*$Q979^4+V$12*$Q979^3+W$12*$Q979^2+X$12*$Q979+Y$12","v":0.5328744694081412},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":69.927680742102893},0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J979=0,1,1000)*AVERAGE(C$554:C979)","v":206.59176087775975},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$38-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B980),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$554:C980)","v":206.56127092817525},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$38-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B981),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$554:C981)","v":206.5309234549907},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$38-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B982),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$554:C982)","v":206.50071746186759},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$38-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B983),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$554:C983)","v":206.47065196173577},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$38-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B984),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$554:C984)","v":206.44072597668574},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$38-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B985),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$554:C985)","v":206.41093853786282},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$38-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B986),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$554:C986)","v":206.38128868536239},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$38-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B987),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$554:C987)","v":206.35177546812696},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$38-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B988),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$554:C988)","v":206.32239794384432},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$38-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B989),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$554:C989)","v":206.2931551788474},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$38-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B990),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$554:C990)","v":206.26404624801521},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$38-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B991),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$554:C991)","v":206.23507023467542},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$38-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B992),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$554:C992)","v":206.20622623050801},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$38-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B993),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$554:C993)","v":206.17751333545044},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$38-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B994),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$554:C994)","v":206.14893065760401},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$38-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B995),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$554:C995)","v":206.12047731314152},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$38-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B996),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$554:C996)","v":206.0921524262161},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$38-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B997),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$554:C997)","v":206.06395512887144},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$38-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B998),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$554:C998)","v":206.03588456095304},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$38-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B999),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$554:C999)","v":206.00793987002081},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$38-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1000),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$554:C1000)","v":205.98012021126277},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$38-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1001),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$554:C1001)","v":205.95242474740991},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,{"$f":"V1002*T1002/3.413","v":6.4685640610096433},24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$38-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,{"$f":"I1002/(1+$H$36)^B1002","v":0},0,0,{"$f":"IF(J1002<1, B1002,N1001)","v":30},{"$f":"IF(B1002<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1002),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,{"$f":"(1-($H$32+273)/(C1002+273))/(1-($H$32+273)/($H$17+273))","v":0.90719945655205814},0.31571487722648578,null,0,24.228034379486591,0,{"$f":"IF(B1002<=AA$550,E1002,AA1001)","v":24.228034379486591},{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$554:C1002)","v":205.92485264865218},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},{"$f":"IF((F1002+G1002)=0,0,B1002)","v":0},0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B1002,1)=H$46,H$46,IF(B1002<$H$46,B1002+1/12,B1002))","v":30},{"$f":"IF(B1002<H$46,IF(I1002<1,C1002*(1-$H$22/12), $C$63),C1002)","v":193.57255240517475},6.4685640610096433,24.228034379486591,{"$f":"IF(B1003>H$46-5,0,IF(C1003 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B1003,1)=H$46-5,IF(E1003-(E1002-E1003)*60<1,1,0),IF(E1003-(E1002-E1003)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B1003,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1002)<($H$38-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":0},0,{"$f":"IF(B1003<H$46,E1003/((1+$H$36)^B1003),0)","v":0},{"$f":"IF(B1003<H$46,($H$31/1000)/((1+$H$36)^B1003),0)","v":0},30,{"$f":"IF(B1003<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1003),0)","v":0},{"$f":"I1003/(1+$H$36)^B1003","v":0},373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,{"$f":"(-10.956*U1003^2+22.422*U1003-10.466)*V$550","v":0.31571487722648578},null,{"$f":"IF(X1002>0,X1002,IF(J1003=0,0,B1003))","v":0},{"$f":"IF(X1002>0,Y1002,E1003)","v":24.228034379486591},{"$f":"IF(Y1004>Y1003,1,0)","v":0},24.228034379486591,{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$554:C1003)","v":205.89740309255558},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},0,{"$f":"IF($AD1003=1,$AE1003,0)","v":0},{"$f":"IF($AD1003=2,$AE1003,0)","v":0},{"$f":"IF($AD1003=3,$AE1003,0)","v":0},{"$f":"IF($AD1003=4,$AE1003,0)","v":0},{"$f":"IF($AD1003=5,$AE1003,0)","v":0},{"$f":"IF($AD1003=6,$AE1003,0)","v":0},{"$f":"IF($AD1003=7,$AE1003,0)","v":0}]
[null,30,193.57255240517475,6.4685640610096433,{"$f":"IF(B1004>=H$46,E1003,IF(D1004*H$23/1000000-H$30/1000<0,0,D1004*H$23/1000000-H$30/1000))","v":24.228034379486591},0,0,0,{"$f":"IF(SUM(I$554:I1003)<($H$38-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1004<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1004),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$554:C1004)","v":205.87007526398045},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$38-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1005),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$554:C1005)","v":205.8428683550008},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$38-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1006),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$554:C1006)","v":205.81578156482462},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$38-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1007),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$554:C1007)","v":205.78881409971527},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$38-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1008),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$554:C1008)","v":205.7619651729141},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$38-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1009),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$554:C1009)","v":205.73523400456381},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$38-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1010),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$554:C1010)","v":205.70861982163299},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$38-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1011),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$554:C1011)","v":205.68212185784159},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$38-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1012),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$554:C1012)","v":205.65573935358745},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$38-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1013),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$554:C1013)","v":205.62947155587352},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$38-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1014),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$554:C1014)","v":205.60331771823644},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$38-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1015),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$554:C1015)","v":205.57727710067573},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$38-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1016),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$554:C1016)","v":205.55134896958393},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$38-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1017),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$554:C1017)","v":205.52553259767791},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$38-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1018),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$554:C1018)","v":205.4998272639306},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$38-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1019),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$554:C1019)","v":205.47423225350408},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$38-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1020),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$554:C1020)","v":205.44874685768326},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$38-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1021),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$554:C1021)","v":205.4233703738104},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$38-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1022),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$554:C1022)","v":205.39810210522057},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$38-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1023),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$554:C1023)","v":205.37294136117794},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$38-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1024),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$554:C1024)","v":205.34788745681277},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$38-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1025),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$554:C1025)","v":205.3229397130593},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$38-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1026),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$554:C1026)","v":205.29809745659446},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$38-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1027),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$554:C1027)","v":205.27336001977713},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$38-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1028),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$554:C1028)","v":205.24872674058849},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$38-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1029),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$554:C1029)","v":205.22419696257293},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$38-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1030),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$554:C1030)","v":205.19977003477968},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$38-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1031),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$554:C1031)","v":205.1754453117052},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$38-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1032),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$554:C1032)","v":205.15122215323646},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$38-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1033),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$554:C1033)","v":205.12709992459469},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.4685640610096433,24.228034379486591,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$38-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1034),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.31571487722648578,null,0,24.228034379486591,0,24.228034379486591,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$554:C1034)","v":205.10307799627989},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":5264.225684194661},{"$f":"SUM(M554:M1034)","v":6185.104685707639},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608480703743428},{"$f":"SUM(P554:P1034)","v":0}]

{"sheet":"Reservoir Flash","index":32,"n_rows":1035,"n_cols":42,"rows_kept":1035,"cut":false,"hidden":false,"merged":[[59,26,59,27],[59,29,59,30],[550,26,550,27],[550,29,550,30]]}
[null,null,null,null,"GETEM -Beta:  Geothermal Electricity Technology Evaluation Model"]
[null,null,null,null,null,null,"Conversion System:",{"$f":"IN!G9","v":"Flash"}]
[null,null,null,"Well Field Makeup - Flash Steam Plant: Calculation Based on Annual Temperature Decline Rate"]
[null,null,null,null,"User input required in cells:","No user input on this sheet"]
[]
[null,"1. Thermal Drawdown is modeled here based on user defined annual decline rate",null,null,null,null,null,null,null,null,null,null,null,null,"GF Properties",null,"Property=C0+C1*T+C2*T^2+C3*T^3+C4*T^4+C5*T^5+C6*T^6"]
[null,"2. Makeup is of entire reservoirs (all producers, injectors, surface equipment).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C6","C5","C4","C3","C2","C1","C0"]
[null,"3. Time interval used is 1 month",null,null,null,null,null,null,null,null,null,null,null,null,"Pressure",null,"psia",null,{"$f":"Geofluid!F10","v":-2.5517506350999999E-12},{"$f":"Geofluid!G10","v":2.4121846657999999E-8},{"$f":"Geofluid!H10","v":-9.1909636468000008E-6},{"$f":"Geofluid!I10","v":1.9695373372000001E-3},{"$f":"Geofluid!J10","v":-0.19788525656},{"$f":"Geofluid!K10","v":8.0894106753999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"enthalpy",null,"btu/lb",{"$f":"Geofluid!E11","v":1.0122595469000001E-14},{"$f":"Geofluid!F11","v":-1.8805783302E-11},{"$f":"Geofluid!G11","v":1.4924845945999999E-8},{"$f":"Geofluid!H11","v":-5.9760546932999997E-6},{"$f":"Geofluid!I11","v":1.3462856545E-3},{"$f":"Geofluid!J11","v":0.83827719984000004},{"$f":"Geofluid!K11","v":-24.113934501999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"entropy",null,"btu/lb-R",{"$f":"Geofluid!E12","v":7.3991541797999994E-18},{"$f":"Geofluid!F12","v":-1.2945213490999999E-14},{"$f":"Geofluid!G12","v":8.8430105660999993E-12},{"$f":"Geofluid!H12","v":-1.8419111147E-9},{"$f":"Geofluid!I12","v":-1.2026247967E-6},{"$f":"Geofluid!J12","v":2.0324314655999999E-3},{"$f":"Geofluid!K12","v":-6.0089552413E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ambient",{"$f":"Geofluid!H48","v":60},{"$f":"Geofluid!H49","v":28.093532960000005},{"$f":"Geofluid!H50","v":5.5531784907809009E-2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Geofluid!I48","v":60},{"$f":"Geofluid!I49","v":28.093532960000005},{"$f":"Geofluid!I50","v":5.5531784907809009E-2}]
[null,"A.","FLASH SYSTEM (Based on annual temperature decline rate)"]
[]
[null,null,null,null,null,"Default",null,"Revised",null,null,null,null,null,null,null,null,null,null,null,null,null,"2nd law eff / 2nd law eff,design =","C3*(CER*^3)+C2*(CER^2)+C1(CER)+C0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"where CER*"," = (CE) / (CE,initial), where CE is the Carnot Efficiency based on Resource and Ambient T's"]
[null,null,null,"Reservoir Temp","C",{"$f":"IN!G5","v":225},null,{"$f":"IN!G5","v":225}]
[null,null,null,null,"F",{"$f":"F17*1.8+32","v":437},null,{"$f":"H17*1.8+32","v":437}]
[null,null,null,"∆T in Production well","C",{"$f":"OUT!G645","v":4.067098958396147},null,{"$f":"OUT!H645","v":4.067098958396147}]
[null,null,null,null,"F",{"$f":"F19*1.8","v":7.3207781251130646},null,{"$f":"H19*1.8","v":7.3207781251130646},null,null,null,null,null,null,null,null,null,null,"#flash",{"$f":"F44","v":2},null,null,null,null,null,null,null,null,null,"#flash",{"$f":"H44","v":2}]
[null,null,null,"T,Si Limit, initial","C",{"$f":"(IF(F17>175,0.00035129*F18^2+0.69792956*F18-159.597976,0.8229*F18-127.71)-32)/1.8","v":100.26818984999997},null,{"$f":"(IF(H17>175,0.00035129*H18^2+0.69792956*H18-159.597976,0.8229*H18-127.71)-32)/1.8","v":100.26818984999997},null,null,null,null,null,null,null,null,null,null,"Td",{"$f":"F24","v":225},null,null,null,null,null,null,null,null,null,"Td",{"$f":"H24","v":225}]
[null,null,null,"Drawdown Rate",null,{"$f":"IN!H170","v":5.0000000000000001E-3},null,{"$f":"IN!I170","v":5.0000000000000001E-3},null,null,null,null,null,null,null,null,null,null,"#flash","T,limit",null,"C3","C2","C1","C0",null,null,null,null,"#flash","T,limit",null,"C3","C2","C1","C0"]
[null,null,null,"Total Flow","lb/h",{"$f":"OUT!G120","v":3986914.4515556283},null,{"$f":"OUT!H120","v":3986914.4515556283},null,null,null,null,null,null,null,null,null,null,1,"240=/-",null,0,-10.06859,20.139030000000002,-9.0704399999999996,null,null,null,null,1,"240=/-",null,0,-10.06859,20.139030000000002,-9.0704399999999996]
[null,null,null,"Plant Design Temperature","C",{"$f":"F17","v":225},null,{"$f":"H17","v":225},null,null,null,null,null,null,null,null,null,null,null,"240+",null,0,-11.42747,22.894459999999999,-10.466989999999999,null,null,null,null,null,"240+",null,0,-11.42747,22.894459999999999,-10.466989999999999]
[null,null,null,"Time to reach T,design","yr",{"$f":"LN(F24/F17)/LN(1-F22)","v":0},null,{"$f":"LN(H24/H17)/LN(1-H22)","v":0},null,null,null,null,null,null,null,null,null,null,2,"210=/-",null,0,-10.599,21.683,{"$f":"-10.124+0.04","v":-10.084000000000001},null,null,null,null,2,"210=/-",null,0,-10.599,21.683,{"$f":"-10.124+0.04","v":-10.084000000000001}]
[null,null,null,"2nd law efficiency",null,{"$f":"OUT!G487","v":0.37666317698859836},null,{"$f":"OUT!H487","v":0.37666317698859836},null,null,null,null,null,null,null,null,null,null,null,"210+",null,0,-9.5603999999999996,19.388000000000002,-8.8276000000000003,null,null,null,null,null,"210+",null,0,-9.5603999999999996,19.388000000000002,-8.8276000000000003]
[null,null,null,"Available Energy","w-h/lb",{"$f":"Geofluid!H53","v":27.703283789343999},null,{"$f":"Geofluid!I53","v":27.703283789343999}]
[null,null,null,"Plant Output","kW",{"$f":"F27*F26*F23/1000","v":41602.682369441398},null,{"$f":"H27*H26*H23/1000","v":41602.682369441398}]
[null,null,null,"GF Pump Work","w-h/lb",{"$f":"OUT!G572","v":0.40198564301174405},null,{"$f":"OUT!H572","v":0.40198564301174405},null,null,null,null,null,null,null,null,null,null,null,"values used","C3",null,{"$f":"IF($T20=$S23,IF($T21>240,V24,V23),IF($T21>210,V26,V25))","v":0},null,null,null,null,null,null,null,"values used","C3",null,{"$f":"IF($AE20=$AD23,IF($AE21>240,AG24,AG23),IF($AE21>210,AG26,AG25))","v":0}]
[null,"[t]",null,null,"kW",{"$f":"F29*F23/1000","v":1602.6823694414043},null,{"$f":"H29*H23/1000","v":1602.6823694414043},null,null,null,null,null,null,null,null,null,null,null,null,"C2",null,{"$f":"IF($T20=$S23,IF($T21>240,W24,W23),IF($T21>210,W26,W25))","v":-9.5603999999999996},null,null,null,null,null,null,null,null,"C2",null,{"$f":"IF($AE20=$AD23,IF($AE21>240,AH24,AH23),IF($AE21>210,AH26,AH25))","v":-9.5603999999999996}]
[null,null,null,"Power Sales","kW",{"$f":"F28-F30","v":39999.999999999993},null,{"$f":"H28-H30","v":39999.999999999993},null,null,null,null,null,null,null,null,null,null,null,null,"C1",null,{"$f":"IF($T20=$S23,IF($T21>240,X24,X23),IF($T21>210,X26,X25))","v":19.388000000000002},null,null,null,null,null,null,null,null,"C1",null,{"$f":"IF($AE20=$AD23,IF($AE21>240,AI24,AI23),IF($AE21>210,AI26,AI25))","v":19.388000000000002}]
[null,null,null,"Sink temperature","C",{"$f":"Geofluid!H47","v":15.555555555555555},null,{"$f":"Geofluid!I47","v":15.555555555555555},null,null,null,null,null,null,null,null,null,null,null,null,"C0",null,{"$f":"IF($T20=$S23,IF($T21>240,Y24,Y23),IF($T21>210,Y26,Y25))","v":-8.8276000000000003},null,null,null,null,null,null,null,null,"C0",null,{"$f":"IF($AE20=$AD23,IF($AE21>240,AJ24,AJ23),IF($AE21>210,AJ26,AJ25))","v":-8.8276000000000003}]
[null,null,null," Max T Decline Used","C",{"$f":"OUT!G292","v":35.049999999999997},null,{"$f":"OUT!H292","v":35.049999999999997}]
[null,null,null,"Min Production Fluid Temp","C",{"$f":"F17-F33","v":189.95},null,{"$f":"H17-H33","v":189.95}]
[{"$f":"IN!A166","v":0},null,null," Max Power Decline Used","kW",{"$f":"0.5*F31","v":19999.999999999996},null,{"$f":"0.5*H31","v":19999.999999999996}]
[null,null,null,"Discount Rate",null,{"$f":"OUT!G57","v":7.0000000000000007E-2},null,{"$f":"OUT!H57","v":7.0000000000000007E-2}]
[null,null,null,"Potential Power Found","kW",{"$f":"OUT!G112*1000*OUT!G114","v":84205.364738882796},null,{"$f":"OUT!H112*1000*OUT!H114","v":84205.364738882796}]
[null,null,null,"# of Reservoirs Found",null,{"$f":"ROUNDDOWN(F37/F28,0)","v":2},null,{"$f":"ROUNDDOWN(H37/H28,0)","v":2}]
[]
[null,null,null,"T/To,design",null,{"$f":"(F24+273)/(F32+273)","v":1.7258375048132462},null,{"$f":"(H24+273)/(H32+273)","v":1.7258375048132462}]
[null,null,null,"Carnot efficiency, initial)",null,{"$f":"1-(F32+273)/(F24+273)","v":0.42057117358322182},null,{"$f":"1-(H32+273)/(H24+273)","v":0.42057117358322182}]
[null,null,null,"allowed decline in Carnot eff",null,0.9,null,0.9]
[null,null,null,"dT,max (decline)","C",{"$f":"(F24+273)-(F32+273)/(1-F42*F41)","v":33.700592353257946},null,{"$f":"(H24+273)-(H32+273)/(1-H42*H41)","v":33.700592353257946}]
[null,null,null,"Number of flash",null,{"$f":"IN!H220","v":2},null,{"$f":"OUT!H463","v":2}]
[null,null,null,"Tout constrained",null,{"$f":"OUT!G501","v":"Yes"},null,{"$f":"F45","v":"Yes"}]
[null,null,null,"Project Life","yrs",{"$f":"OUT!G10","v":30},null,{"$f":"OUT!H10","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default","Revised",null,null,null,{"$f":"MAX(AN48:AN55)","v":0},{"$f":"MAX(AO48:AO55)","v":0}]
[null,null,null,"Relative Revenue",null,{"$f":"L544/M544","v":0.8812322706505844},null,{"$f":"L1035/M1035","v":0.8812322706505844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"makeup#","Year"]
[null,null,null,"1st Replacement","yrs",{"$f":"IF(N544<29.99,N544,\"NA\")","v":"NA"},null,{"$f":"IF(N1035<29.99,N1035,\"NA\")","v":"NA"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(OR($AH48>$F$38-1,MAX(AI$63:AI$543)=0),1000,MAX(AI63:AI543))","v":1000},{"$f":"IF(OR($AH48>$H$38-1,MAX(AI$554:AI$1034)=0),1000,MAX(AI554:AI1034))","v":1000},null,null,null,{"$f":"IF(AI48>F$46,0,AI48)","v":0},{"$f":"IF(AJ48>H$46,0,AJ48)","v":0}]
[null,null,null,"# Addt'nl Reservoirs used",null,{"$f":"I544","v":0},null,{"$f":"I1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"IF(OR($AH49>$F$38-1,MAX(AJ$63:AJ$543)=0),1000,MAX(AJ63:AJ543))","v":1000},{"$f":"IF(OR($AH49>$H$38-1,MAX(AJ$554:AJ$1034)=0),1000,MAX(AJ554:AJ1034))","v":1000},null,null,null,0,0]
[null,null,null,"Σ of discounted reservoirs",null,{"$f":"K544","v":0},null,{"$f":"K1035","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(OR($AH50>$F$38-1,MAX(AK$63:AK$543)=0),1000,MAX(AK63:AK543))","v":1000},{"$f":"IF(OR($AH50>$H$38-1,MAX(AK$554:AK$1034)=0),1000,MAX(AK554:AK1034))","v":1000},null,null,null,0,0]
[null,null,null,"Σ of 1 discounted",null,{"$f":"PV(F36,F46,-1)","v":12.409041183505858},null,{"$f":"PV(H36,H46,-1)","v":12.409041183505858},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(OR($AH51>$F$38-1,MAX(AL$63:AL$543)=0),1000,MAX(AL63:AL543))","v":1000},{"$f":"IF(OR($AH51>$H$38-1,MAX(AL$554:AL$1034)=0),1000,MAX(AL554:AL1034))","v":1000},null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(OR($AH52>$F$38-1,MAX(AM$63:AM$543)=0),1000,MAX(AM63:AM543))","v":1000},{"$f":"IF(OR($AH52>$H$38-1,MAX(AM$554:AM$1034)=0),1000,MAX(AM554:AM1034))","v":1000},null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(OR($AH53>$F$38-1,MAX(AN$63:AN$543)=0),1000,MAX(AN63:AN543))","v":1000},{"$f":"IF(OR($AH53>$H$38-1,MAX(AN$554:AN$1034)=0),1000,MAX(AN554:AN1034))","v":1000},null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(OR($AH54>$F$38-1,MAX(AO$63:AO$543)=0),1000,MAX(AO63:AO543))","v":1000},{"$f":"IF(OR($AH54>$H$38-1,MAX(AO$554:AO$1034)=0),1000,MAX(AO554:AO1034))","v":1000},null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(OR($AH55>$F$38-1,MAX(AP$63:AP$543)=0),1000,MAX(AP63:AP543))","v":1000},{"$f":"IF(OR($AH55>$H$38-1,MAX(AP$554:AP$1034)=0),1000,MAX(AP554:AP1034))","v":1000},null,null,null,0,0]
[]
[null,null,"Default"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"F$26","v":0.37666317698859836},null,null,null,null,null,null,null,{"$f":"F46","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V11","v":60},{"$f":"W11","v":28.093532960000005},{"$f":"X11","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit","discounted ",null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,{"$f":"IF(MAX(AA63:AA544)=0,1000,MAX(AA63:AA544))","v":1000},{"$f":"MIN(AB63:AB544)","v":25.908435253834217},null,{"$f":"MIN(AD63:AD543)","v":25.908435253834217},{"$f":"MIN(AE63:AE543)","v":205.10307799627989}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value","WF/Resv","T,F","h","s","ae"," Ratio","2nd law eff",null,null,"time",null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"F17","v":225},{"$f":"V63*T63/3.413","v":10.434806885111065},{"$f":"IF(D63*F$23/1000000-F$30/1000<0,0,D63*F$23/1000000-F$30/1000)","v":40.000000000000078},{"$f":"IF(C63 <= $C$63- $F$33,1,0)","v":0},{"$f":"IF(E63<=($F$28-$F$30-$F$35)/1000,1,0)*0","v":0},{"$f":"IF(F$46-B63<5,0,1)","v":1},0,0,{"$f":"I63/(1+$F$36)^B63","v":0},{"$f":"E63/((1+$F$36)^B63)","v":40.000000000000078},{"$f":"($F$31/1000)/((1+$F$36)^B63)","v":39.999999999999993},{"$f":"IF(J63<1, B63,0)","v":0},{"$f":"(1/12)/(1+$F$36)^B63","v":8.3333333333333329E-2},{"$f":"I63/(1+$F$36)^B63","v":0},{"$f":"C63*1.8+32-F$20","v":429.67922187488693},{"$f":"R$9*$Q63^6+S$9*$Q63^5+T$9*$Q63^4+U$9*$Q63^3+V$9*$Q63^2+W$9*$Q63+X$9","v":407.55908988777014},{"$f":"R$10*$Q63^6+S$10*$Q63^5+T$10*$Q63^4+U$10*$Q63^3+V$10*$Q63^2+W$10*$Q63+X$10","v":0.60344380289769184},{"$f":"(R63-R$60)-(Q$60+460)*(S63-S$60)","v":94.551307573031067},{"$f":"(1-($F$32+273)/(C63+273))/F$41","v":1},{"$f":"($W$29*U63^3+$W$30*U63^2+$W$31*U63+$W$32)*V$59","v":0.37666317698859902},{"$f":"V63/V$59","v":1.0000000000000018},null,{"$f":"B63","v":0},null,{"$f":"IF(J63=0,0,B63)","v":0},{"$f":"E63","v":40.000000000000078},null,{"$f":"IF(B63<=AD59,E63,AB63)","v":40.000000000000078},{"$f":"IF(J63=0,1,1000)*AVERAGE(C$63:C63)","v":225},null,{"$f":"(F63+G63)*SUM(F$63:G63)","v":0},{"$f":"IF((F63+G63)=0,0,B63)","v":0},{"$f":"IF($AG63=1,$AH63,0)","v":0},{"$f":"IF($AG63=2,$AH63,0)","v":0},{"$f":"IF($AG63=3,$AH63,0)","v":0},{"$f":"IF($AG63=4,$AH63,0)","v":0},{"$f":"IF($AG63=5,$AH63,0)","v":0},{"$f":"IF($AG63=6,$AH63,0)","v":0},{"$f":"IF($AG63=7,$AH63,0)","v":0},{"$f":"IF($AG63=8,$AH63,0)","v":0}]
[null,{"$f":"IF(ROUND(B63,1)=F$46,F$46,IF(B63<$F$46,B63+1/12,B63))","v":8.3333333333333329E-2},{"$f":"IF(B63<F$46,IF(I63<1,C63*(1-$F$22/12), $C$63),C63)","v":224.90625},{"$f":"V64*T64/3.413","v":10.425388488008375},{"$f":"IF(B64>=F$46,E63,IF(D64*F$23/1000000-F$30/1000<0,0,D64*F$23/1000000-F$30/1000))","v":39.962449656480864},{"$f":"IF(B64>F$46-5,0,IF(C64 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B64,1)=F$46-5,IF(E64-(E63-E64)*60<1,1,0),IF(E64-(E63-E64)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B64,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I63)<($F$38-1),IF((F64+G64)*H64>0,1,0),0)","v":0},{"$f":"IF(OR(I64=1,J63 =1), 1,0)","v":0},0,{"$f":"IF(B64<F$46,E64/((1+$F$36)^B64),0)","v":39.737766547053056},{"$f":"IF(B64<F$46,($F$31/1000)/((1+$F$36)^B64),0)","v":39.775105769181614},{"$f":"IF(J64<1, B64,N63)","v":8.3333333333333329E-2},{"$f":"IF(B64<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B64),0)","v":8.2850041425020712E-2},{"$f":"I64/(1+$F$36)^B64","v":0},{"$f":"C64*1.8+32-F$20","v":429.51047187488695},407.37253072768135,0.60323644378761088,94.472575150184355,{"$f":"(1-($F$32+273)/(C64+273))/F$41","v":0.99974059144551086},0.3766368266452737,{"$f":"V64/V$59","v":0.99993004268817742},null,{"$f":"B64","v":8.3333333333333329E-2},null,{"$f":"IF(AA63>0,AA63,IF(K64=0,0,B64))","v":0},{"$f":"IF(AA63>0,AB63,E64)","v":39.962449656480864},null,{"$f":"IF(B64<=AD$59,E64,AD63)","v":39.962449656480864},{"$f":"IF(J64=0,1,1000)*AVERAGE(C$63:C64)","v":224.953125},null,{"$f":"(F64+G64)*SUM(F$63:G64)","v":0},{"$f":"IF((F64+G64)=0,0,B64)","v":0},{"$f":"IF($AG64=1,$AH64,0)","v":0},{"$f":"IF($AG64=2,$AH64,0)","v":0},{"$f":"IF($AG64=3,$AH64,0)","v":0},{"$f":"IF($AG64=4,$AH64,0)","v":0},{"$f":"IF($AG64=5,$AH64,0)","v":0},{"$f":"IF($AG64=6,$AH64,0)","v":0},{"$f":"IF($AG64=7,$AH64,0)","v":0},{"$f":"IF($AG64=8,$AH64,0)","v":0}]
[null,0.16666666666666666,224.81253906250001,10.415965143816495,39.924879589340279,0,0,1,{"$f":"IF(SUM(I$63:I64)<($F$38-1),IF((F65+G65)*H65>0,1,0),0)","v":0},{"$f":"IF(OR(I65=1,J64 =1), 1,0)","v":0},0,39.477197895806,39.551475973739628,{"$f":"IF(J65<1, B65,N64)","v":0.16666666666666666},{"$f":"IF(B65<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B65),0)","v":8.2369552369531779E-2},0,429.34179218738694,407.18607391531134,0.60302915582742223,94.393908077112428,0.99948119333331475,0.37660999274237472,0.99985880157798046,null,0.16666666666666666,null,{"$f":"IF(AA64>0,AA64,IF(K65=0,0,B65))","v":0},{"$f":"IF(AA64>0,AB64,E65)","v":39.924879589340279},null,{"$f":"IF(B65<=AD$59,E65,AD64)","v":39.924879589340279},{"$f":"IF(J65=0,1,1000)*AVERAGE(C$63:C65)","v":224.90626302083334},null,{"$f":"(F65+G65)*SUM(F$63:G65)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,10.406536878871584,39.887289903578321,0,0,1,{"$f":"IF(SUM(I$63:I65)<($F$38-1),IF((F66+G66)*H66>0,1,0),0)","v":0},0,0,39.218283828364036,39.329103504568486,0.25,{"$f":"IF(B66<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B66),0)","v":8.189184991171343E-2},0,429.17318278309006,406.99971935834691,0.60282193896580782,94.315306288187514,0.99922180568530561,0.37658267534075845,0.99978627683097798,null,0.25,null,0,39.887289903578321,null,{"$f":"IF(B66<=AD$59,E66,AD65)","v":39.887289903578321},{"$f":"IF(J66=0,1,1000)*AVERAGE(C$63:C66)","v":224.85941405843101},null,{"$f":"(F66+G66)*SUM(F$63:G66)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,10.39710371946693,39.849680704024081,0,0,1,{"$f":"IF(SUM(I$63:I66)<($F$38-1),IF((F67+G67)*H67>0,1,0),0)","v":0},0,0,38.961014187159265,39.107981292532578,0.33333333333333331,{"$f":"IF(B67<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B67),0)","v":8.1416917890684448E-2},0,429.00464363271169,406.81346696464084,0.60261479315156119,94.236769717889672,0.99896242852337536,0.3765548745014356,0.99971246860914664,null,0.33333333333333331,null,0,39.849680704024081,null,39.849680704024081,{"$f":"IF(J67=0,1,1000)*AVERAGE(C$63:C67)","v":224.81257810872535},null,{"$f":"(F67+G67)*SUM(F$63:G67)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,10.387665691853089,39.81205209533627,0,0,1,{"$f":"IF(SUM(I$63:I67)<($F$38-1),IF((F68+G68)*H68>0,1,0),0)","v":0},0,0,38.705378874611931,38.888102308241493,0.41666666666666663,{"$f":"IF(B68<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B68),0)","v":8.094474023928859E-2},0,428.83617470697925,406.62731664221059,0.60240771833358764,94.158298300805654,0.99870306186941094,0.376526590285577,0.99963737707488864,null,0.41666666666666663,null,0,39.81205209533627,null,39.81205209533627,{"$f":"IF(J68=0,1,1000)*AVERAGE(C$63:C68)","v":224.76575516765004},null,{"$f":"(F68+G68)*SUM(F$63:G68)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,10.378222822238186,39.77440418200446,0,0,1,{"$f":"IF(SUM(I$63:I68)<($F$38-1),IF((F69+G69)*H69>0,1,0),0)","v":0},0,0,38.451367852794149,38.669459561826535,0.49999999999999994,{"$f":"IF(B69<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B69),0)","v":8.0475300983551212E-2},0,428.66777597663258,406.44126829923857,0.60220071446090306,94.07989197162965,0.99844370574529662,0.37649782275451915,0.99956100239104551,null,0.49999999999999994,null,0,39.77440418200446,null,39.77440418200446,{"$f":"IF(J69=0,1,1000)*AVERAGE(C$63:C69)","v":224.71894523114017},null,{"$f":"(F69+G69)*SUM(F$63:G69)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,10.368775136787612,39.736737068347814,0,0,1,{"$f":"IF(SUM(I$63:I69)<($F$38-1),IF((F70+G70)*H70>0,1,0),0)","v":0},0,0,38.198971143092891,38.452046102718548,0.58333333333333326,{"$f":"IF(B70<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B70),0)","v":8.0008584242138733E-2},0,428.49944741242354,406.25532184407086,0.60199378148263416,94.001550665161744,0.9981843601729129,0.37646857196975608,0.9994833447208773,null,0.58333333333333326,null,0,39.736737068347814,null,39.736737068347814,{"$f":"IF(J70=0,1,1000)*AVERAGE(C$63:C70)","v":224.67214829513213},null,{"$f":"(F70+G70)*SUM(F$63:G70)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,10.359322661624404,39.699050858516649,0,0,1,{"$f":"IF(SUM(I$63:I70)<($F$38-1),IF((F71+G71)*H71>0,1,0),0)","v":0},0,0,37.948178825877513,38.235855019426964,0.66666666666666663,{"$f":"IF(B71<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B71),0)","v":7.9544574225821438E-2},0,428.33118898511623,406.06947718521815,0.60178691934801787,93.923274316309517,0.99792502517413573,0.3764388379929442,0.99940440422807519,null,0.66666666666666663,null,0,39.699050858516649,null,39.699050858516649,{"$f":"IF(J71=0,1,1000)*AVERAGE(C$63:C71)","v":224.6253643555637},null,{"$f":"(F71+G71)*SUM(F$63:G71)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,10.349865422828922,39.661345656491122,0,0,1,{"$f":"IF(SUM(I$63:I71)<($F$38-1),IF((F72+G72)*H72>0,1,0),0)","v":0},0,0,37.698981040166217,38.020879439320041,0.75,{"$f":"IF(B72<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B72),0)","v":7.9083255236939279E-2},0,428.163000665487,405.8837342313534,0.60158012800640115,93.845062860085477,0.99766570077083916,0.37640862088589722,0.99932418107674792,null,0.75,null,0,39.661345656491122,null,39.661345656491122,{"$f":"IF(J72=0,1,1000)*AVERAGE(C$63:C72)","v":224.57859340837399},null,{"$f":"(F72+G72)*SUM(F$63:G72)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,10.340403446439193,39.62362156608264,0,0,1,{"$f":"IF(SUM(I$63:I72)<($F$38-1),IF((F73+G73)*H73>0,1,0),0)","v":0},0,0,37.451367983296969,37.807112528406435,0.83333333333333337,{"$f":"IF(B73<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B73),0)","v":7.8624611668870872E-2},0,427.99488242432426,405.6980928913124,0.60137340740724043,93.766916231608036,0.99740638698489215,0.37637792071059278,0.9992426754314393,null,0.83333333333333337,null,0,39.62362156608264,null,39.62362156608264,{"$f":"IF(J73=0,1,1000)*AVERAGE(C$63:C73)","v":224.53183544950346},null,{"$f":"(F73+G73)*SUM(F$63:G73)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,10.330936758450958,39.585878690933981,0,0,1,{"$f":"IF(SUM(I$63:I73)<($F$38-1),IF((F74+G74)*H74>0,1,0),0)","v":0},0,0,37.205329910598792,37.594547491117943,0.91666666666666674,{"$f":"IF(B74<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B74),0)","v":7.8168628005505419E-2},0,427.82683423242867,405.51255307409383,0.60116675750010107,93.688834366101958,0.99714708383816053,0.37634673752916853,0.99915988745711815,null,0.91666666666666674,null,0,39.585878690933981,null,39.585878690933981,{"$f":"IF(J74=0,1,1000)*AVERAGE(C$63:C74)","v":224.48509047489401},null,{"$f":"(F74+G74)*SUM(F$63:G74)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,10.321465384817392,39.548117134518229,0,0,1,{"$f":"IF(SUM(I$63:I74)<($F$38-1),IF((F75+G75)*H75>0,1,0),0)","v":0},0,0,36.960857135063762,37.383177570093451,1,{"$f":"IF(B75<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B75),0)","v":7.7715288820717904E-2},0,427.65885606061306,405.32711468885759,0.60096017823465819,93.610817198895973,0.99688779135250649,0.37631507140391912,0.99907581731917006,null,1,null,0,39.548117134518229,null,39.548117134518229,{"$f":"IF(J75=0,1,1000)*AVERAGE(C$63:C75)","v":224.43835848048872},null,{"$f":"(F75+G75)*SUM(F$63:G75)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,10.311989351449691,39.510337000141121,0,0,1,{"$f":"IF(SUM(I$63:I75)<($F$38-1),IF((F76+G76)*H76>0,1,0),0)","v":0},0,0,36.717940027023907,37.172996045964126,1.0833333333333333,{"$f":"IF(B76<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B76),0)","v":7.726457877784712E-2},0,427.49094787970239,405.14177764492524,0.60075366956069431,93.532864665424881,0.99662850954978877,0.37628292239730599,0.99899046518342327,null,1.0833333333333333,null,0,39.510337000141121,null,39.510337000141121,{"$f":"IF(J76=0,1,1000)*AVERAGE(C$63:C76)","v":224.39163946223221},null,{"$f":"(F76+G76)*SUM(F$63:G76)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,10.302508684216525,39.472538390938823,0,0,1,{"$f":"IF(SUM(I$63:I76)<($F$38-1),IF((F77+G77)*H77>0,1,0),0)","v":0},0,0,36.476569013825518,36.963996237139838,1.1666666666666665,{"$f":"IF(B77<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B77),0)","v":7.681648262917691E-2},0,427.3231096605337,404.95654185177864,0.60054723142810074,93.45497670122694,0.99636923845186243,0.37625029057194515,0.9989038312161167,null,1.1666666666666665,null,0,39.472538390938823,null,39.472538390938823,{"$f":"IF(J77=0,1,1000)*AVERAGE(C$63:C77)","v":224.34493341607032},null,{"$f":"(F77+G77)*SUM(F$63:G77)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,10.293023408944538,39.434721409879955,0,0,1,{"$f":"IF(SUM(I$63:I77)<($F$38-1),IF((F78+G78)*H78>0,1,0),0)","v":0},0,0,36.236734579509154,36.756171499596718,1.2499999999999998,{"$f":"IF(B78<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B78),0)","v":7.6370985215420309E-2},0,427.15534137395639,404.77140721906056,0.60034086378687668,93.377153241945337,0.99610997808057833,0.37621717599061638,0.99881591558392369,null,1.2499999999999998,null,0,39.434721409879955,null,39.434721409879955,{"$f":"IF(J78=0,1,1000)*AVERAGE(C$63:C78)","v":224.29824033795026},null,{"$f":"(F78+G78)*SUM(F$63:G78)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,10.283533551418156,39.396886159764811,0,0,1,{"$f":"IF(SUM(I$63:I78)<($F$38-1),IF((F79+G79)*H79>0,1,0),0)","v":0},0,0,35.99842726448874,36.54951522666596,1.333333333333333,{"$f":"IF(B79<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B79),0)","v":7.5928071465206595E-2},0,426.98764299083177,404.58637365657347,0.60013456658712838,93.299394223327397,0.995850728457784,0.37618357871625691,0.9987267184539359,null,1.333333333333333,null,0,39.396886159764811,null,39.396886159764811,{"$f":"IF(J79=0,1,1000)*AVERAGE(C$63:C79)","v":224.25156022382066},null,{"$f":"(F79+G79)*SUM(F$63:G79)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,10.27403913737972,39.359032743225924,0,0,1,{"$f":"IF(SUM(I$63:I79)<($F$38-1),IF((F80+G80)*H80>0,1,0),0)","v":0},0,0,35.761637665233572,36.344020848823824,1.4166666666666663,{"$f":"IF(B80<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B80),0)","v":7.5487726394571589E-2},0,426.82001448203351,404.40144107427932,0.59992833977906979,93.221699581223675,0.99559148960532362,0.37614949881196635,0.99863623999367601,null,1.4166666666666663,null,0,39.359032743225924,null,39.359032743225924,{"$f":"IF(J80=0,1,1000)*AVERAGE(C$63:C80)","v":224.20489306963145},null,{"$f":"(F80+G80)*SUM(F$63:G80)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,10.264540192529589,39.32116126272841,0,0,1,{"$f":"IF(SUM(I$63:I80)<($F$38-1),IF((F81+G81)*H81>0,1,0),0)","v":0},0,0,35.526356433951783,36.13968183348274,1.4999999999999996,{"$f":"IF(B81<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B81),0)","v":7.5049935106450638E-2},0,426.65245581844727,404.2166093822994,0.59972218331302096,93.144069251589144,0.99533226154503696,0.37611493634100363,0.99854448037108945,null,1.4999999999999996,null,0,39.32116126272841,null,39.32116126272841,{"$f":"IF(J81=0,1,1000)*AVERAGE(C$63:C81)","v":224.15823887133391},null,{"$f":"(F81+G81)*SUM(F$63:G81)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,10.255036742525949,39.283271820569254,0,0,1,{"$f":"IF(SUM(I$63:I81)<($F$38-1),IF((F82+G82)*H82>0,1,0),0)","v":0},0,0,35.292574278274621,35.936491684783697,1.5833333333333328,{"$f":"IF(B82<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B82),0)","v":7.4614682790174608E-2},0,426.48496697097079,404.03187849091245,0.59951609713940879,93.06650317048053,0.99507304429876109,0.37607989136678704,0.99845143975454498,null,1.5833333333333328,null,0,39.283271820569254,null,39.283271820569254,{"$f":"IF(J82=0,1,1000)*AVERAGE(C$63:C82)","v":224.11159762488063},null,{"$f":"(F82+G82)*SUM(F$63:G82)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,10.245528812985256,39.245364518879093,0,0,1,{"$f":"IF(SUM(I$63:I82)<($F$38-1),IF((F83+G83)*H83>0,1,0),0)","v":0},0,0,35.060281960944494,35.734443943389685,1.6666666666666661,{"$f":"IF(B83<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B83),0)","v":7.4181954720968959E-2},0,426.31754791051407,403.84724831055638,0.59931008120876605,92.989001274058694,0.99481383788832822,0.37604436395289859,0.99835711831284613,null,1.6666666666666661,null,0,39.245364518879093,null,39.245364518879093,{"$f":"IF(J83=0,1,1000)*AVERAGE(C$63:C83)","v":224.06496932622568},null,{"$f":"(F83+G83)*SUM(F$63:G83)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,10.236016429481802,39.207439459620439,0,0,1,{"$f":"IF(SUM(I$63:I83)<($F$38-1),IF((F84+G84)*H84>0,1,0),0)","v":0},0,0,34.829470299501594,35.533532186280411,1.7499999999999993,{"$f":"IF(B84<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B84),0)","v":7.3751736259455455E-2},0,426.15019860799924,403.66271875182645,0.5991041354717318,92.911563498586588,0.9945546423355679,0.37600835416307299,0.99826151621520154,null,1.7499999999999993,null,0,39.207439459620439,null,39.207439459620439,{"$f":"IF(J84=0,1,1000)*AVERAGE(C$63:C84)","v":224.01835397132433},null,{"$f":"(F84+G84)*SUM(F$63:G84)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,10.226499617548217,39.169496744589686,0,0,1,{"$f":"IF(SUM(I$63:I84)<($F$38-1),IF((F85+G85)*H85>0,1,0),0)","v":0},0,0,34.600130165975514,35.333750026548074,1.8333333333333326,{"$f":"IF(B85<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B85),0)","v":7.3324012851157042E-2},0,425.98291903436046,403.47828972547478,0.59889825987904999,92.834189780429426,0.99429545766230532,0.37597186206121286,0.99816463363126562,null,1.8333333333333326,null,0,39.169496744589686,null,39.169496744589686,{"$f":"IF(J85=0,1,1000)*AVERAGE(C$63:C85)","v":223.97175155613323},null,{"$f":"(F85+G85)*SUM(F$63:G85)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,10.216978402675229,39.131536475416205,0,0,1,{"$f":"IF(SUM(I$63:I85)<($F$38-1),IF((F86+G86)*H86>0,1,0),0)","v":0},0,0,34.37225248657591,35.135091113194342,1.9166666666666659,{"$f":"IF(B86<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B86),0)","v":7.2898770026005352E-2},0,425.81570916054403,403.29396114241035,0.59869245438156948,92.756880056054854,0.99403628389036225,0.37593488771137606,0.99806647073110533,null,1.9166666666666659,null,0,39.131536475416205,null,39.131536475416205,{"$f":"IF(J86=0,1,1000)*AVERAGE(C$63:C86)","v":223.92516207661049},null,{"$f":"(F86+G86)*SUM(F$63:G86)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,10.207452810311834,39.093558753562959,0,0,1,{"$f":"IF(SUM(I$63:I86)<($F$38-1),IF((F87+G87)*H87>0,1,0),0)","v":0},0,0,34.145828241386113,34.93754913092846,1.9999999999999991,{"$f":"IF(B87<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B87),0)","v":7.2475993397851213E-2},0,425.64856895750842,403.10973291369896,0.59848671893024474,92.67963426203238,0.99377712104155635,0.37589743117778157,0.99796702768521495,null,1.9999999999999991,null,0,39.093558753562959,null,39.093558753562959,{"$f":"IF(J87=0,1,1000)*AVERAGE(C$63:C87)","v":223.87858552871546},null,{"$f":"(F87+G87)*SUM(F$63:G87)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,10.1979228658652,39.055563680326152,0,0,1,{"$f":"IF(SUM(I$63:I87)<($F$38-1),IF((F88+G88)*H88>0,1,0),0)","v":0},0,0,33.920848464057578,34.741117799966474,2.0833333333333326,{"$f":"IF(B88<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B88),0)","v":7.2055668663978001E-2},0,425.48149839622403,402.92560495056085,0.59828105347613358,92.602452335032069,0.99351796913770207,0.37585949252480855,0.99786630466451431,null,2.0833333333333326,null,0,39.055563680326152,null,39.055563680326152,{"$f":"IF(J88=0,1,1000)*AVERAGE(C$63:C88)","v":223.83202190840879},null,{"$f":"(F88+G88)*SUM(F$63:G88)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,10.188388594700848,39.017551356835945,0,0,1,{"$f":"IF(SUM(I$63:I88)<($F$38-1),IF((F89+G89)*H89>0,1,0),0)","v":0},0,0,33.697304241506878,34.545790875831621,2.1666666666666661,{"$f":"IF(B89<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B89),0)","v":7.1637781604617742E-2},0,425.31449744767343,402.74157716437276,0.59807545797039829,92.525334211826305,0.99325882820060984,0.37582107181699237,0.9977643018403376,null,2.1666666666666661,null,0,39.017551356835945,null,39.017551356835945,{"$f":"IF(J89=0,1,1000)*AVERAGE(C$63:C89)","v":223.78547121165263},null,{"$f":"(F89+G89)*SUM(F$63:G89)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,10.178850022142747,38.979521884056844,0,0,1,{"$f":"IF(SUM(I$63:I89)<($F$38-1),IF((F90+G90)*H90>0,1,0),0)","v":0},0,0,33.475186713613944,34.351562149155804,2.2499999999999996,{"$f":"IF(B90<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B90),0)","v":7.1222318082469996E-2},0,425.14756608285148,402.55764946666613,0.59786993236430552,92.448279829287912,0.99299969825208612,0.37578216911903339,0.9976610193844575,null,2.2499999999999996,null,0,38.979521884056844,null,38.979521884056844,{"$f":"IF(J90=0,1,1000)*AVERAGE(C$63:C90)","v":223.73893343441037},null,{"$f":"(F90+G90)*SUM(F$63:G90)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,10.169307173473234,38.941475362787351,0,0,1,{"$f":"IF(SUM(I$63:I90)<($F$38-1),IF((F91+G91)*H91>0,1,0),0)","v":0},0,0,33.25448707292135,34.158425445482202,2.333333333333333,{"$f":"IF(B91<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B91),0)","v":7.0809264042223694E-2},0,424.98070427276485,402.37382176912678,0.59766447660922439,92.371289124390728,0.992740579313934,0.37574278449578885,0.99755645746906296,null,2.333333333333333,null,0,38.941475362787351,null,38.941475362787351,{"$f":"IF(J91=0,1,1000)*AVERAGE(C$63:C91)","v":223.69240857264674},null,{"$f":"(F91+G91)*SUM(F$63:G91)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,10.159760073933059,38.903411893660191,0,0,1,{"$f":"IF(SUM(I$63:I91)<($F$38-1),IF((F92+G92)*H92>0,1,0),0)","v":0},0,0,33.035196564335678,33.966374625068994,2.4166666666666665,{"$f":"IF(B92<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B92),0)","v":7.0398605510081536E-2},0,424.81391198843238,402.19009398359418,0.59745909065662739,92.294362034208575,0.99248147140795295,0.37570291801227546,0.99745061626676623,null,2.4166666666666665,null,0,38.903411893660191,null,38.903411893660191,{"$f":"IF(J92=0,1,1000)*AVERAGE(C$63:C92)","v":223.64589662232785},null,{"$f":"(F92+G92)*SUM(F$63:G92)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,10.150208748721534,38.865331577142854,0,0,1,{"$f":"IF(SUM(I$63:I92)<($F$38-1),IF((F93+G93)*H93>0,1,0),0)","v":0},0,0,32.817306484830674,33.775403582694146,2.5,{"$f":"IF(B93<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B93),0)","v":6.9990328593287368E-2},0,424.64718920088512,402.00646602206217,0.59725377445809025,92.217498495915891,0.99222237455593809,0.37566256973366979,0.99734349595060401,null,2.5,null,0,38.865331577142854,null,38.865331577142854,{"$f":"IF(J93=0,1,1000)*AVERAGE(C$63:C93)","v":223.59939757942118},null,{"$f":"(F93+G93)*SUM(F$63:G93)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,10.140653222996493,38.827234513537476,0,0,1,{"$f":"IF(SUM(I$63:I93)<($F$38-1),IF((F94+G94)*H94>0,1,0),0)","v":0},0,0,32.60080818315155,33.585506247461396,2.5833333333333335,{"$f":"IF(B94<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B94),0)","v":6.9584419479656046E-2},0,424.48053588116596,401.8229377966768,0.59704852796529029,92.14069844678653,0.99196328877968087,0.37562173972530893,0.99723509669403931,null,2.5833333333333335,null,0,38.827234513537476,null,38.827234513537476,{"$f":"IF(J94=0,1,1000)*AVERAGE(C$63:C94)","v":223.55291143989552},null,{"$f":"(F94+G94)*SUM(F$63:G94)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,10.131093521874282,38.789120802980783,0,0,1,{"$f":"IF(SUM(I$63:I94)<($F$38-1),IF((F95+G95)*H95>0,1,0),0)","v":0},0,0,32.38569305952074,33.396676582607178,2.666666666666667,{"$f":"IF(B95<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B95),0)","v":6.9180864437106249E-2},0,424.31395200033006,401.63950921973742,0.59684335113000753,92.063961824194166,0.99170421410096932,0.37558042805268527,0.99712541867094728,null,2.666666666666667,null,0,38.789120802980783,null,38.789120802980783,{"$f":"IF(J95=0,1,1000)*AVERAGE(C$63:C95)","v":223.50643819972098},null,{"$f":"(F95+G95)*SUM(F$63:G95)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,10.121529670430117,38.750990545445511,0,0,1,{"$f":"IF(SUM(I$63:I95)<($F$38-1),IF((F96+G96)*H96>0,1,0),0)","v":0},0,0,32.171952565346636,33.208908585308791,2.7500000000000004,{"$f":"IF(B96<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B96),0)","v":6.8779649813195953E-2},0,424.14743752944446,401.45618020369579,0.59663824390412357,91.987288565612175,0.99144515054158766,0.37553863478145771,0.99701446205564537,null,2.7500000000000004,null,0,38.750990545445511,null,38.750990545445511,{"$f":"IF(J96=0,1,1000)*AVERAGE(C$63:C96)","v":223.45997785486901},null,{"$f":"(F96+G96)*SUM(F$63:G96)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,10.111961693697605,38.712843840738508,0,0,1,{"$f":"IF(SUM(I$63:I96)<($F$38-1),IF((F97+G97)*H97>0,1,0),0)","v":0},0,0,31.959578202930977,33.022196286493525,2.8333333333333339,{"$f":"IF(B97<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B97),0)","v":6.8380762034660425E-2},0,423.98099243958842,401.27295066115454,0.59643320623962148,91.910678608612045,0.99118609812331593,0.37549635997743719,0.99690222702285414,null,2.8333333333333339,null,0,38.712843840738508,null,38.712843840738508,{"$f":"IF(J97=0,1,1000)*AVERAGE(C$63:C97)","v":223.41353040131244},null,{"$f":"(F97+G97)*SUM(F$63:G97)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,10.102389616669317,38.674680788503025,0,0,1,{"$f":"IF(SUM(I$63:I97)<($F$38-1),IF((F98+G98)*H98>0,1,0),0)","v":0},0,0,31.748561525181319,32.836533750648911,2.9166666666666674,{"$f":"IF(B98<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B98),0)","v":6.7984187606953198E-2},0,423.81461670185314,401.08982050486878,0.59622823808858516,91.834131890865137,0.99092705686793059,0.37545360370659847,0.99678871374772982,null,2.9166666666666674,null,0,38.674680788503025,null,38.674680788503025,{"$f":"IF(J98=0,1,1000)*AVERAGE(C$63:C98)","v":223.36709583502545},null,{"$f":"(F98+G98)*SUM(F$63:G98)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,10.09281346429651,38.636501488217576,0,0,1,{"$f":"IF(SUM(I$63:I98)<($F$38-1),IF((F99+G99)*H99>0,1,0),0)","v":0},0,0,31.538894135322241,32.651915075634065,3.0000000000000009,{"$f":"IF(B99<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B99),0)","v":6.7589913113789424E-2},0,423.64831028734193,400.90678964774418,0.59602333940319974,91.757648350140983,0.99066802679720389,0.3754103660350735,0.9966739224058454,null,3.0000000000000009,null,0,38.636501488217576,null,38.636501488217576,{"$f":"IF(J99=0,1,1000)*AVERAGE(C$63:C99)","v":223.32067415198355},null,{"$f":"(F99+G99)*SUM(F$63:G99)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,10.0832332614892,38.598306039196274,0,0,1,{"$f":"IF(SUM(I$63:I99)<($F$38-1),IF((F100+G100)*H100>0,1,0),0)","v":0},0,0,31.330567686609232,32.468334392492025,3.0833333333333344,{"$f":"IF(B100<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B100),0)","v":6.7197925216692059E-2},0,423.48207316717009,400.72385800283655,0.59581851013575049,91.681227924306938,0.99040900793290543,0.3753666470291529,0.99655785317319534,null,3.0833333333333344,null,0,38.598306039196274,null,38.598306039196274,{"$f":"IF(J100=0,1,1000)*AVERAGE(C$63:C100)","v":223.2742653481636},null,{"$f":"(F100+G100)*SUM(F$63:G100)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,10.073649033116471,38.560094540590036,0,0,1,{"$f":"IF(SUM(I$63:I100)<($F$38-1),IF((F101+G101)*H101>0,1,0),0)","v":0},0,0,31.123573882044862,32.285785865263193,3.1666666666666679,{"$f":"IF(B101<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B101),0)","v":6.6808210654540554E-2},0,423.31590531246496,400.54102548335248,0.59561375023862306,91.604870551329157,0.99015000029679978,0.37532244675529047,0.99644050622620728,null,3.1666666666666679,null,0,38.560094540590036,null,38.560094540590036,{"$f":"IF(J101=0,1,1000)*AVERAGE(C$63:C101)","v":223.22786941954371},null,{"$f":"(F101+G101)*SUM(F$63:G101)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,10.064060804006031,38.521867091384799,0,0,1,{"$f":"IF(SUM(I$63:I101)<($F$38-1),IF((F102+G102)*H102>0,1,0),0)","v":0},0,0,30.917904474094033,32.104263690799812,3.2500000000000013,{"$f":"IF(B102<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B102),0)","v":6.6420756243122353E-2},0,423.14980669436602,400.35829200264754,0.59540905966430269,91.528576169270821,0.98989100391064777,0.37527776528009138,0.99632188174171077,null,3.2500000000000013,null,0,38.521867091384799,null,38.521867091384799,{"$f":"IF(J102=0,1,1000)*AVERAGE(C$63:C102)","v":223.18148636210344},null,{"$f":"(F102+G102)*SUM(F$63:G102)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,10.054468598944796,38.483623790403875,0,0,1,{"$f":"IF(SUM(I$63:I102)<($F$38-1),IF((F103+G103)*H103>0,1,0),0)","v":0},0,0,30.713551264404114,31.923762098581495,3.3333333333333348,{"$f":"IF(B103<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B103),0)","v":6.603554887468667E-2},0,422.9837772840246,400.17565747422691,0.5952044383653744,91.452344716292885,0.98963201879620699,0.37523260267032782,0.99620197989697878,null,3.3333333333333348,null,0,38.483623790403875,null,38.483623790403875,{"$f":"IF(J103=0,1,1000)*AVERAGE(C$63:C103)","v":223.13511617182365},null,{"$f":"(F103+G103)*SUM(F$63:G103)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,10.044872442678587,38.445364736306736,0,0,1,{"$f":"IF(SUM(I$63:I103)<($F$38-1),IF((F104+G104)*H104>0,1,0),0)","v":0},0,0,30.510506103523632,31.744275350531765,3.4166666666666683,{"$f":"IF(B104<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B104),0)","v":6.5652575517501241E-2},0,422.81781705260408,399.99312181174452,0.59499988629452183,91.376176130653846,0.98937304497523071,0.37518695899292609,0.99608080086969331,null,3.4166666666666683,null,0,38.445364736306736,null,38.445364736306736,{"$f":"IF(J104=0,1,1000)*AVERAGE(C$63:C104)","v":223.08875884468654},null,{"$f":"(F104+G104)*SUM(F$63:G104)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,10.035272359912234,38.407090027589433,0,0,1,{"$f":"IF(SUM(I$63:I104)<($F$38-1),IF((F105+G105)*H105>0,1,0),0)","v":0},0,0,30.308760890623851,31.565797740835645,3.5000000000000018,{"$f":"IF(B105<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B105),0)","v":6.5271823215411348E-2},0,422.65192597128009,399.81068492900278,0.59479540340452841,91.300070350708666,0.98911408246946908,0.37514083431497164,0.99595834483795898,null,3.5000000000000018,null,0,38.407090027589433,null,38.407090027589433,{"$f":"IF(J105=0,1,1000)*AVERAGE(C$63:C105)","v":223.04241437667568},null,{"$f":"(F105+G105)*SUM(F$63:G105)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,10.025668375309737,38.368799762585226,0,0,1,{"$f":"IF(SUM(I$63:I105)<($F$38-1),IF((F106+G106)*H106>0,1,0),0)","v":0},0,0,30.108307573221996,31.388323595758308,3.5833333333333353,{"$f":"IF(B106<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B106),0)","v":6.4893279087401501E-2},0,422.48610401123995,399.62834673995172,0.59459098964827539,91.224027314909165,0.98885513130066716,0.37509422870371112,0.99583461198030854,null,3.5833333333333353,null,0,38.368799762585226,null,38.368799762585226,{"$f":"IF(J106=0,1,1000)*AVERAGE(C$63:C106)","v":222.99608276377586},null,{"$f":"(F106+G106)*SUM(F$63:G106)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,10.016060513494212,38.330494039464355,0,0,1,{"$f":"IF(SUM(I$63:I106)<($F$38-1),IF((F107+G107)*H107>0,1,0),0)","v":0},0,0,29.909138146905214,31.211847273464645,3.6666666666666687,{"$f":"IF(B107<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B107),0)","v":6.4516930327159744E-2},0,422.32035114368313,399.44610715868936,0.5943866449787425,91.148046961803914,0.98859619149056654,0.37504714222654789,0.9957096024756904,null,3.6666666666666687,null,0,38.330494039464355,null,38.330494039464355,{"$f":"IF(J107=0,1,1000)*AVERAGE(C$63:C107)","v":222.94976400197339},null,{"$f":"(F107+G107)*SUM(F$63:G107)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,10.006448799047936,38.292172956234275,0,0,1,{"$f":"IF(SUM(I$63:I107)<($F$38-1),IF((F108+G108)*H108>0,1,0),0)","v":0},0,0,29.711244655056483,31.036363163839983,3.7500000000000022,{"$f":"IF(B108<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B108),0)","v":6.4142764202644295E-2},0,422.15466733982117,399.2639660994605,0.59418236934900759,91.072129230037206,0.98833726306090597,0.37499957495104508,0.99558331650347753,null,3.7500000000000022,null,0,38.292172956234275,null,38.292172956234275,{"$f":"IF(J108=0,1,1000)*AVERAGE(C$63:C108)","v":222.90345808725579},null,{"$f":"(F108+G108)*SUM(F$63:G108)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,9.9968332565124332,38.253836610739931,0,0,1,{"$f":"IF(SUM(I$63:I108)<($F$38-1),IF((F109+G109)*H109>0,1,0),0)","v":0},0,0,29.514619188581918,30.861865688311696,3.8333333333333357,{"$f":"IF(B109<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B109),0)","v":6.3770768055652988E-2},0,421.98905257087745,399.08192347665658,0.59397816271224557,90.99627405834957,0.98807834603341949,0.37495152694492384,0.99545575424346211,null,3.8333333333333357,null,0,38.253836610739931,null,38.253836610739931,{"$f":"IF(J109=0,1,1000)*AVERAGE(C$63:C109)","v":222.85716501561194},null,{"$f":"(F109+G109)*SUM(F$63:G109)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,9.9872139103884248,38.215485100663606,0,0,1,{"$f":"IF(SUM(I$63:I109)<($F$38-1),IF((F110+G110)*H110>0,1,0),0)","v":0},0,0,29.319253885639277,30.68834929967187,3.9166666666666692,{"$f":"IF(B110<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B110),0)","v":6.3400929301394862E-2},0,421.82350680808747,398.89997920481574,0.59377402502172949,90.920481385577034,0.98781944042983649,0.37490299827606177,0.99532691587585198,null,3.9166666666666692,null,0,38.215485100663606,null,38.215485100663606,{"$f":"IF(J110=0,1,1000)*AVERAGE(C$63:C110)","v":222.81088478303207},null,{"$f":"(F110+G110)*SUM(F$63:G110)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,9.9775907851361403,38.17711852352614,0,0,1,{"$f":"IF(SUM(I$63:I110)<($F$38-1),IF((F111+G111)*H111>0,1,0),0)","v":0},0,0,29.125140931368968,30.515808481900994,4.0000000000000027,{"$f":"IF(B111<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B111),0)","v":6.3033235428064494E-2},0,421.65803002269865,398.71813319862167,0.59356995623082864,90.844751150651462,0.98756054627188394,0.3748539890125005,0.9951968015812902,null,4.0000000000000027,null,0,38.17711852352614,null,38.17711852352614,{"$f":"IF(J111=0,1,1000)*AVERAGE(C$63:C111)","v":222.76461738550773},null,{"$f":"(F111+G111)*SUM(F$63:G111)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,9.9679639051749724,38.138736976685571,0,0,1,{"$f":"IF(SUM(I$63:I111)<($F$38-1),IF((F112+G112)*H112>0,1,0),0)","v":0},0,0,28.932272557624476,30.344237749992544,4.0833333333333357,{"$f":"IF(B112<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B112),0)","v":6.2667673996418705E-2},0,421.49262218597039,398.53638537290351,0.59336595629300926,90.769083292599362,0.98730166358128368,0.37480449922243486,0.99506541154082673,null,4.0833333333333357,null,0,38.138736976685571,null,38.138736976685571,{"$f":"IF(J112=0,1,1000)*AVERAGE(C$63:C112)","v":222.71836281903182},null,{"$f":"(F112+G112)*SUM(F$63:G112)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,9.9583332948838237,38.100340557338491,0,0,1,{"$f":"IF(SUM(I$63:I112)<($F$38-1),IF((F113+G113)*H113>0,1,0),0)","v":0},0,0,28.740641042706379,30.173631649778681,4.1666666666666687,{"$f":"IF(B113<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B113),0)","v":6.2304232639355792E-2},0,421.32728326917407,398.3547356426356,0.59316202516183436,90.693477750542399,0.98704279237975456,0.37475452897422079,0.99493274593593906,null,4.1666666666666687,null,0,38.100340557338491,null,38.100340557338491,{"$f":"IF(J113=0,1,1000)*AVERAGE(C$63:C113)","v":222.67212107959861},null,{"$f":"(F113+G113)*SUM(F$63:G113)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,9.9486989786010085,38.061929362519678,0,0,1,{"$f":"IF(SUM(I$63:I113)<($F$38-1),IF((F114+G114)*H114>0,1,0),0)","v":0},0,0,28.550238711096448,30.003984757756832,4.2500000000000018,{"$f":"IF(B114<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B114),0)","v":6.194289906149706E-2},0,421.16201324359315,398.17318392293686,0.5929581627909627,90.61793446369694,0.9867839326890111,0.37470407833637109,0.99479880494852146,null,4.2500000000000018,null,0,38.061929362519678,null,38.061929362519678,{"$f":"IF(J114=0,1,1000)*AVERAGE(C$63:C114)","v":222.62589216320364},null,{"$f":"(F114+G114)*SUM(F$63:G114)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,9.9390609806243386,38.023503489102424,0,0,1,{"$f":"IF(SUM(I$63:I114)<($F$38-1),IF((F115+G115)*H115>0,1,0),0)","v":0},0,0,28.361057933193678,29.835291680917283,4.3333333333333348,{"$f":"IF(B115<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B115),0)","v":6.1583661038770901E-2},0,420.99681208052289,397.99173012907033,0.59275436913414847,90.542453371373767,0.98652508453076404,0.37465314737755684,0.99466358876088823,null,4.3333333333333348,null,0,38.023503489102424,null,38.023503489102424,{"$f":"IF(J115=0,1,1000)*AVERAGE(C$63:C115)","v":222.57967606584378},null,{"$f":"(F115+G115)*SUM(F$63:G115)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,9.9294193252112564,37.985063033799094,0,0,1,{"$f":"IF(SUM(I$63:I115)<($F$38-1),IF((F116+G116)*H116>0,1,0),0)","v":0},0,0,28.173091125051961,29.667547056571738,4.4166666666666679,{"$f":"IF(B116<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B116),0)","v":6.1226506417999232E-2},0,420.83167975127054,397.81037417644279,0.59255064414524206,90.467034412977569,0.98626624792671969,0.3746017361666118,0.99452709755578539,null,4.4166666666666679,null,0,37.985063033799094,null,37.985063033799094,{"$f":"IF(J116=0,1,1000)*AVERAGE(C$63:C116)","v":222.53347278351728},null,{"$f":"(F116+G116)*SUM(F$63:G116)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,9.9197740365786551,37.94660809316035,0,0,1,{"$f":"IF(SUM(I$63:I116)<($F$38-1),IF((F117+G117)*H117>0,1,0),0)","v":0},0,0,27.986330748118153,29.500745552182849,4.5000000000000009,{"$f":"IF(B117<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B117),0)","v":6.0871423116486384E-2},0,420.66661622715543,397.62911598060475,0.59234698777818851,90.391677528007392,0.98600742289858057,0.37454984477252107,0.99438933151636089,null,4.5000000000000009,null,0,37.94660809316035,null,37.94660809316035,{"$f":"IF(J117=0,1,1000)*AVERAGE(C$63:C117)","v":222.48728231222373},null,{"$f":"(F117+G117)*SUM(F$63:G117)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,9.9101251389030782,37.908138763576012,0,0,1,{"$f":"IF(SUM(I$63:I117)<($F$38-1),IF((F118+G118)*H118>0,1,0),0)","v":0},0,0,27.80076930897274,29.334881865194678,4.5833333333333339,{"$f":"IF(B118<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B118),0)","v":6.051839912161034E-2},0,420.50162147950869,397.44795545724935,0.59214339998702792,90.316382656055509,0.98574860946804577,0.37449747326443023,0.99425029082618899,null,4.5833333333333339,null,0,37.908138763576012,null,37.908138763576012,{"$f":"IF(J118=0,1,1000)*AVERAGE(C$63:C118)","v":222.44110464796401},null,{"$f":"(F118+G118)*SUM(F$63:G118)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,9.900472656320888,37.869655141275686,0,0,1,{"$f":"IF(SUM(I$63:I118)<($F$38-1),IF((F119+G119)*H119>0,1,0),0)","v":0},0,0,27.616399359071785,29.169950722864161,4.666666666666667,{"$f":"IF(B119<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B119),0)","v":6.0167422490416241E-2},0,420.33669547967344,397.26689252221263,0.59193988072589476,90.241149736807984,0.98548980765681038,0.37444462171164739,0.99410997566927517,null,4.666666666666667,null,{"$f":"IF(AA118>0,AA118,IF(K119=0,0,B119))","v":0},37.869655141275686,null,37.869655141275686,{"$f":"IF(J119=0,1,1000)*AVERAGE(C$63:C119)","v":222.39493978674034},null,{"$f":"(F119+G119)*SUM(F$63:G119)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,9.8908166129279369,37.831157322327478,0,0,1,{"$f":"IF(SUM(I$63:I119)<($F$38-1),IF((F120+G120)*H120>0,1,0),0)","v":0},0,0,27.433213494488793,29.005946882093451,4.75,{"$f":"IF(B120<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B120),0)","v":5.9818481349212492E-2},0,420.17183819900475,397.08592709147234,0.59173642994901809,90.165978710043589,0.98523101748656472,0.37439129018363126,0.99396838623002459,null,4.75,null,0,37.831157322327478,null,37.831157322327478,{"$f":"IF(J120=0,1,1000)*AVERAGE(C$63:C120)","v":222.3487877245563},null,{"$f":"(F120+G120)*SUM(F$63:G120)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,9.8811570327800542,37.792645402639927,0,0,1,{"$f":"IF(SUM(I$63:I120)<($F$38-1),IF((F121+G121)*H121>0,1,0),0)","v":0},0,0,27.251204355660381,28.84286512926327,4.833333333333333,{"$f":"IF(B121<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B121),0)","v":5.9471563893169016E-2},0,420.00704960886969,396.90505908114875,0.59153304761072067,90.090869515634665,0.98497223897899566,0.3743374787500045,0.99382552269327817,null,4.833333333333333,null,0,37.792645402639927,null,37.792645402639927,{"$f":"IF(J121=0,1,1000)*AVERAGE(C$63:C121)","v":222.30264845741678},null,{"$f":"(F121+G121)*SUM(F$63:G121)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,9.8714939398927655,37.75411947796087,0,0,1,{"$f":"IF(SUM(I$63:I121)<($F$38-1),IF((F122+G122)*H122>0,1,0),0)","v":0},0,0,27.070364627131056,28.680700280067178,4.9166666666666661,{"$f":"IF(B122<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B122),0)","v":5.9126658385917817E-2},0,419.8423296806472,396.72428840750302,0.59132973366541919,90.015822093545694,0.98471347215578675,0.37428318748054568,0.99368138524429017,null,4.9166666666666661,null,0,37.75411947796087,null,37.75411947796087,{"$f":"IF(J122=0,1,1000)*AVERAGE(C$63:C122)","v":222.25652198132795},null,{"$f":"(F122+G122)*SUM(F$63:G122)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,9.8618273582414258,37.715579643878002,0,0,1,{"$f":"IF(SUM(I$63:I122)<($F$38-1),IF((F123+G123)*H123>0,1,0),0)","v":0},0,0,26.890687037300584,28.519447179346724,4.9999999999999991,{"$f":"IF(B123<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B123),0)","v":5.8783753159156078E-2},0,419.67767838572814,396.54361498693743,0.59112648806762358,89.940836383833812,0.98445471703861609,0.37422841644518923,0.99353597406872918,null,4.9999999999999991,null,0,37.715579643878002,null,37.715579643878002,{"$f":"IF(J123=0,1,1000)*AVERAGE(C$63:C123)","v":222.21040829229744},null,{"$f":"(F123+G123)*SUM(F$63:G123)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,9.852157311761367,37.677025995819442,0,0,1,{"$f":"IF(SUM(I$63:I123)<($F$38-1),IF((F124+G124)*H124>0,1,0),0)","v":0},0,0,26.712164358172782,28.359100700927616,5.0833333333333321,{"$f":"IF(B124<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B124),0)","v":5.8442836612251275E-2},0,419.51309569551529,396.36303873599468,0.59092331077193661,89.865912326648299,0.9841959736491589,0.37417316571403086,0.99338928935269166,null,5.0833333333333321,null,0,37.677025995819442,null,37.677025995819442,{"$f":"IF(J124=0,1,1000)*AVERAGE(C$63:C124)","v":222.16430738633414},null,{"$f":"(F124+G124)*SUM(F$63:G124)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,9.8424838243477417,37.638458629053119,0,0,1,{"$f":"IF(SUM(I$63:I124)<($F$38-1),IF((F125+G125)*H125>0,1,0),0)","v":0},0,0,26.534789405104743,28.199655747456713,5.1666666666666652,{"$f":"IF(B125<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B125),0)","v":5.8103897211848818E-2},0,419.34858158142339,396.18255957135773,0.5907202017330544,89.791049862230125,0.98393724200908639,0.37411743535732073,0.99324133128268421,null,5.1666666666666652,null,0,37.638458629053119,null,37.638458629053119,{"$f":"IF(J125=0,1,1000)*AVERAGE(C$63:C125)","v":222.11821925944821},null,{"$f":"(F125+G125)*SUM(F$63:G125)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,9.8328069198558907,37.599877638688234,0,0,1,{"$f":"IF(SUM(I$63:I125)<($F$38-1),IF((F126+G126)*H126>0,1,0),0)","v":0},0,0,26.358555036558972,28.041107250240032,5.2499999999999982,{"$f":"IF(B126<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B126),0)","v":5.7766923491481853E-2},0,419.18413601487902,396.00217740984988,0.590517160905765,89.716248930912741,0.98367852214006501,0.3740612254454711,0.99309210004564363,null,5.2499999999999982,null,0,37.599877638688234,null,37.599877638688234,{"$f":"IF(J126=0,1,1000)*AVERAGE(C$63:C126)","v":222.07214390765122},null,{"$f":"(F126+G126)*SUM(F$63:G126)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,{"$f":"V127*T127/3.413","v":9.8231266221008777},37.561283119673412,0,0,1,{"$f":"IF(SUM(I$63:I126)<($F$38-1),IF((F127+G127)*H127>0,1,0),0)","v":0},0,{"$f":"I127/(1+$F$36)^B127","v":0},26.18345415385447,27.883450169081577,5.3333333333333313,{"$f":"IF(B127<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B127),0)","v":5.7431904051183286E-2},0,419.01975896732068,{"$f":"R$9*$Q127^6+S$9*$Q127^5+T$9*$Q127^4+U$9*$Q127^3+V$9*$Q127^2+W$9*$Q127+X$9","v":395.82189216843278},{"$f":"R$10*$Q127^6+S$10*$Q127^5+T$10*$Q127^4+U$10*$Q127^3+V$10*$Q127^2+W$10*$Q127+X$10","v":0.59031418824494886},{"$f":"(R127-R$60)-(Q$60+460)*(S127-S$60)","v":89.641509473120038},0.98341981406375745,{"$f":"($W$29*U127^3+$W$30*U127^2+$W$31*U127+$W$32)*V$59","v":0.3740045360490446},0.99294159582890618,null,5.3333333333333313,null,0,37.561283119673412,null,37.561283119673412,{"$f":"IF(J127=0,1,1000)*AVERAGE(C$63:C127)","v":222.02608132695602},null,{"$f":"(F127+G127)*SUM(F$63:G127)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B127,1)=F$46,F$46,IF(B127<$F$46,B127+1/12,B127))","v":5.4166666666666643},{"$f":"IF(B127<F$46,IF(I127<1,C127*(1-$F$22/12), $C$63),C127)","v":218.98679363072884},9.8134429548581537,{"$f":"IF(B128>=F$46,E127,IF(D128*F$23/1000000-F$30/1000<0,0,D128*F$23/1000000-F$30/1000))","v":37.522675166799338},{"$f":"IF(B128>F$46-5,0,IF(C128 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B128,1)=F$46-5,IF(E128-(E127-E128)*60<1,1,0),IF(E128-(E127-E128)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B128,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I127)<($F$38-1),IF((F128+G128)*H128>0,1,0),0)","v":0},0,0,{"$f":"IF(B128<F$46,E128/((1+$F$36)^B128),0)","v":26.009479700922327},{"$f":"IF(B128<F$46,($F$31/1000)/((1+$F$36)^B128),0)","v":27.726679492123125},5.4166666666666643,{"$f":"IF(B128<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B128),0)","v":5.7098827557100204E-2},{"$f":"I128/(1+$F$36)^B128","v":0},{"$f":"C128*1.8+32-F$20","v":418.85545041019884},395.64170376420822,0.59011128370557864,89.566831429367994,{"$f":"(1-($F$32+273)/(C128+273))/F$41","v":0.98316111780182336},0.37394736723876998,{"$f":"V128/V$59","v":0.99278981882024908},null,{"$f":"B128","v":5.4166666666666643},null,0,37.522675166799338,null,37.522675166799338,{"$f":"IF(J128=0,1,1000)*AVERAGE(C$63:C128)","v":221.98003151337682},null,{"$f":"(F128+G128)*SUM(F$63:G128)","v":0},{"$f":"IF((F128+G128)=0,0,B128)","v":0},{"$f":"IF($AG128=1,$AH128,0)","v":0},{"$f":"IF($AG128=2,$AH128,0)","v":0},{"$f":"IF($AG128=3,$AH128,0)","v":0},{"$f":"IF($AG128=4,$AH128,0)","v":0},{"$f":"IF($AG128=5,$AH128,0)","v":0},{"$f":"IF($AG128=6,$AH128,0)","v":0},{"$f":"IF($AG128=7,$AH128,0)","v":0},{"$f":"IF($AG128=8,$AH128,0)","v":0}]
[null,5.4999999999999973,218.8955491333827,9.8037559418630362,37.484053874696698,0,0,1,{"$f":"IF(SUM(I$63:I128)<($F$38-1),IF((F129+G129)*H129>0,1,0),0)","v":0},{"$f":"IF(OR(I129=1,J128 =1), 1,0)","v":0},0,25.836624664059375,27.570790235684907,{"$f":"IF(J129<1, B129,N128)","v":5.4999999999999973},{"$f":"IF(B129<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B129),0)","v":5.6767682741110388E-2},0,418.69121031497582,395.46161211441574,0.58990844724271807,89.492214740263023,0.98290243337591687,0.37388971908552632,0.99263676920784849,null,5.4999999999999973,null,{"$f":"IF(AA128>0,AA128,IF(K129=0,0,B129))","v":0},{"$f":"IF(AA128>0,AB128,E129)","v":37.484053874696698},null,{"$f":"IF(B129<=AD$59,E129,AD128)","v":37.484053874696698},{"$f":"IF(J129=0,1,1000)*AVERAGE(C$63:C129)","v":221.93399446292915},null,{"$f":"(F129+G129)*SUM(F$63:G129)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,9.7940656068111487,37.445419337837905,0,0,1,{"$f":"IF(SUM(I$63:I129)<($F$38-1),IF((F130+G130)*H130>0,1,0),0)","v":0},0,0,25.664882071685788,27.415777444107182,5.5833333333333304,{"$f":"IF(B130<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B130),0)","v":5.6438458400441142E-2},0,418.52703865312577,395.28161713643374,0.5897056788115228,89.417659346502546,0.98264376080768889,0.37383159166035484,0.99248244718031142,null,5.5833333333333304,null,0,37.445419337837905,null,37.445419337837905,{"$f":"IF(J130=0,1,1000)*AVERAGE(C$63:C130)","v":221.88797017162986},null,{"$f":"(F130+G130)*SUM(F$63:G130)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,9.7843719733582102,37.406771650536307,0,0,1,{"$f":"IF(SUM(I$63:I130)<($F$38-1),IF((F131+G131)*H131>0,1,0),0)","v":0},0,0,25.494244994102253,27.261636189592675,5.6666666666666634,{"$f":"IF(B131<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B131),0)","v":5.6111143397290286E-2},0,418.36293539613484,395.10171874777791,0.58950297836723886,89.343165188874366,0.98238510011878644,0.37377298503445044,0.99232685292665224,null,5.6666666666666634,null,0,37.406771650536307,null,37.406771650536307,{"$f":"IF(J131=0,1,1000)*AVERAGE(C$63:C131)","v":221.84195863549712},null,{"$f":"(F131+G131)*SUM(F$63:G131)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,9.7746750651203271,37.36811090694728,0,0,1,{"$f":"IF(SUM(I$63:I131)<($F$38-1),IF((F132+G132)*H132>0,1,0),0)","v":0},0,0,25.324706543249768,27.108361572049958,5.7499999999999964,{"$f":"IF(B132<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B132),0)","v":5.5785726658449324E-2},0,418.19890051550107,394.92191686610198,0.58930034586520386,89.268732208256608,0.98212645133085219,0.37371389927917076,0.99216998663631817,null,5.7499999999999964,null,0,37.36811090694728,null,37.36811090694728,{"$f":"IF(J132=0,1,1000)*AVERAGE(C$63:C132)","v":221.79595985055047},null,{"$f":"(F132+G132)*SUM(F$63:G132)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,9.7649749056737498,37.329437201067329,0,0,1,{"$f":"IF(SUM(I$63:I132)<($F$38-1),IF((F133+G133)*H133>0,1,0),0)","v":0},0,0,25.156259872469356,26.955948718937641,5.8333333333333295,{"$f":"IF(B133<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B133),0)","v":5.5462197174928909E-2},0,418.03493398273417,394.74221140919627,0.589097781260845,89.194360345617554,0.98186781446552451,0.37365433446602458,0.99201184849915702,null,5.8333333333333295,null,0,37.329437201067329,null,37.329437201067329,{"$f":"IF(J133=0,1,1000)*AVERAGE(C$63:C133)","v":221.74997381281068},null,{"$f":"(F133+G133)*SUM(F$63:G133)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,9.7552715185550927,37.290750626734912,0,0,1,{"$f":"IF(SUM(I$63:I133)<($F$38-1),IF((F134+G134)*H134>0,1,0),0)","v":0},0,0,24.988898176264289,26.804392785109517,5.9166666666666625,{"$f":"IF(B134<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B134),0)","v":5.5140544001586328E-2},0,417.8710357693559,394.5626022949881,0.58889528450968032,89.120049542015011,0.9816091895444381,0.3735942906666806,0.99185243870544149,null,5.9166666666666625,null,0,37.290750626734912,null,37.290750626734912,{"$f":"IF(J134=0,1,1000)*AVERAGE(C$63:C134)","v":221.70400051829995},null,{"$f":"(F134+G134)*SUM(F$63:G134)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,9.7455649272613929,37.25205127763072,0,0,1,{"$f":"IF(SUM(I$63:I134)<($F$38-1),IF((F135+G135)*H135>0,1,0),0)","v":0},0,0,24.822614690063212,26.653688952660495,5.9999999999999956,{"$f":"IF(B135<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B135),0)","v":5.482075625675524E-2},0,417.70720584689985,394.38308944154085,0.58869285556731765,89.045799738596315,0.9813505765892232,0.37353376795296617,0.99169175744586546,null,5.9999999999999956,null,0,37.25205127763072,null,37.25205127763072,{"$f":"IF(J135=0,1,1000)*AVERAGE(C$63:C135)","v":221.65803996304174},null,{"$f":"(F135+G135)*SUM(F$63:G135)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,9.7358551552500678,37.213339247277453,0,0,1,{"$f":"IF(SUM(I$63:I135)<($F$38-1),IF((F136+G136)*H136>0,1,0),0)","v":0},0,0,24.657402689984192,26.503832430773475,6.0833333333333286,{"$f":"IF(B136<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B136),0)","v":5.4502823121877618E-2},0,417.54344418691153,394.20367276705417,0.58849049438945411,88.971610876598675,0.98109197562150674,0.37347276639686244,0.99152980491153109,null,6.0833333333333286,null,0,37.213339247277453,null,37.213339247277453,{"$f":"IF(J136=0,1,1000)*AVERAGE(C$63:C136)","v":221.61209214306089},null,{"$f":"(F136+G136)*SUM(F$63:G136)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,9.7261422259390375,37.17461462904037,0,0,1,{"$f":"IF(SUM(I$63:I136)<($F$38-1),IF((F137+G137)*H137>0,1,0),0)","v":0},0,0,24.493255492600635,26.354818455567031,6.1666666666666616,{"$f":"IF(B137<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B137),0)","v":5.4186733841137653E-2},0,417.37975076094824,394.02435218986307,0.58828820093187661,88.897482897347857,0.98083338666291064,0.37341128607051116,0.99136658129396693,null,6.1666666666666616,null,0,37.17461462904037,null,37.17461462904037,{"$f":"IF(J137=0,1,1000)*AVERAGE(C$63:C137)","v":221.56615705438352},null,{"$f":"(F137+G137)*SUM(F$63:G137)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,9.7164261627066804,37.13587751612706,0,0,1,{"$f":"IF(SUM(I$63:I137)<($F$38-1),IF((F138+G138)*H138>0,1,0),0)","v":0},0,0,24.330166454707868,26.206642289943964,6.2499999999999947,{"$f":"IF(B138<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B138),0)","v":5.3872477721097919E-2},0,417.21612554057907,393.84512762843758,0.58808597515046068,88.823415742258703,0.98057480973505329,0.37334932704620866,0.99120208678511201,null,6.2499999999999947,null,0,37.13587751612706,null,37.13587751612706,{"$f":"IF(J138=0,1,1000)*AVERAGE(C$63:C138)","v":221.52023469303703},null,{"$f":"(F138+G138)*SUM(F$63:G138)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,9.7067069888919111,37.09712800158777,0,0,1,{"$f":"IF(SUM(I$63:I138)<($F$38-1),IF((F139+G139)*H139>0,1,0),0)","v":0},0,0,24.168128973091445,26.059299223440732,6.3333333333333277,{"$f":"IF(B139<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B139),0)","v":5.3560044130337617E-2},0,417.05256849738504,393.66599900138266,0.58788381700117087,88.749409352834448,0.98031624485954871,0.37328688939640847,0.99103632157732247,null,6.3333333333333277,null,0,37.09712800158777,null,37.09712800158777,{"$f":"IF(J139=0,1,1000)*AVERAGE(C$63:C139)","v":221.47432505505026},null,{"$f":"(F139+G139)*SUM(F$63:G139)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,9.6969847277942911,37.058366178315879,0,0,1,{"$f":"IF(SUM(I$63:I139)<($F$38-1),IF((F140+G140)*H140>0,1,0),0)","v":0},0,0,24.007136484296741,25.912784572077694,6.4166666666666607,{"$f":"IF(B140<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B140),0)","v":5.3249422499092897E-2},0,416.88907960295899,393.48696622743796,0.58768172644006034,88.675463670667227,0.98005769205800708,0.37322397319372136,0.99086928586337197,null,6.4166666666666607,null,0,37.058366178315879,null,37.058366178315879,{"$f":"IF(J140=0,1,1000)*AVERAGE(C$63:C140)","v":221.42842813645328},null,{"$f":"(F140+G140)*SUM(F$63:G140)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,9.6872594026739858,37.019592139047653,0,0,1,{"$f":"IF(SUM(I$63:I140)<($F$38-1),IF((F141+G141)*H141>0,1,0),0)","v":0},0,0,23.847182464399378,25.767093678210202,6.4999999999999938,{"$f":"IF(B141<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B141),0)","v":5.2940602318899313E-2},0,416.72565882890564,393.30802922547662,0.58747970342327027,88.601578637436717,0.97979915135203466,0.37316057851091611,0.99070097983645411,null,6.4999999999999938,null,0,37.019592139047653,null,37.019592139047653,{"$f":"IF(J141=0,1,1000)*AVERAGE(C$63:C141)","v":221.3825439332775},null,{"$f":"(F141+G141)*SUM(F$63:G141)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,9.6775310367517786,36.980805976362383,0,0,1,{"$f":"IF(SUM(I$63:I141)<($F$38-1),IF((F142+G142)*H142>0,1,0),0)","v":0},0,0,23.688260428777109,25.622221910380549,6.5833333333333268,{"$f":"IF(B142<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B142),0)","v":5.2633573142236281E-2},0,416.56230614684148,393.12918791450591,0.58727774790703002,88.527754194910926,0.97954062276323206,0.37309670542091461,0.99053140369016823,null,6.5833333333333268,null,0,36.980805976362383,null,36.980805976362383,{"$f":"IF(J142=0,1,1000)*AVERAGE(C$63:C142)","v":221.33667244155566},null,{"$f":"(F142+G142)*SUM(F$63:G142)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,9.667799653209368,36.942007782683518,0,0,1,{"$f":"IF(SUM(I$63:I142)<($F$38-1),IF((F143+G143)*H143>0,1,0),0)","v":0},0,0,23.530363931883638,25.478164663170734,6.6666666666666599,{"$f":"IF(B143<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B143),0)","v":5.2328324582173597E-2},0,416.39902152839483,392.95044221366635,0.58707585984765598,88.453990284945917,0.97928210631319812,0.37303235399680135,0.99036055761854602,null,6.6666666666666599,null,0,36.942007782683518,null,36.942007782683518,{"$f":"IF(J143=0,1,1000)*AVERAGE(C$63:C143)","v":221.29081365732185},null,{"$f":"(F143+G143)*SUM(F$63:G143)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,9.6580652751888838,36.903197650276745,0,0,1,{"$f":"IF(SUM(I$63:I143)<($F$38-1),IF((F144+G144)*H144>0,1,0),0)","v":0},0,0,23.373486567021651,25.334917357056039,6.7499999999999929,{"$f":"IF(B144<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B144),0)","v":5.2024846312020138E-2},0,416.23580494520587,392.77179204223108,0.58687403920155301,88.38028684948415,0.97902360202352601,0.3729675243118093,0.99018844181601295,null,6.7499999999999929,null,0,36.903197650276745,null,36.903197650276745,{"$f":"IF(J144=0,1,1000)*AVERAGE(C$63:C144)","v":221.2449675766114},null,{"$f":"(F144+G144)*SUM(F$63:G144)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,9.6483279257935912,36.864375671252802,0,0,1,{"$f":"IF(SUM(I$63:I144)<($F$38-1),IF((F145+G145)*H145>0,1,0),0)","v":0},0,0,23.21762196612017,25.192475438259486,6.8333333333333259,{"$f":"IF(B145<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B145),0)","v":5.1723128064974463E-2},0,416.07265636892663,392.59323731960603,0.58667228592521203,88.306643830556425,0.97876510991580479,0.37290221643933624,0.99001505647743215,null,6.8333333333333259,null,0,36.864375671252802,null,36.864375671252802,{"$f":"IF(J145=0,1,1000)*AVERAGE(C$63:C145)","v":221.19913419546106},null,{"$f":"(F145+G145)*SUM(F$63:G145)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,9.6385876280874481,36.825541937565731,0,0,1,{"$f":"IF(SUM(I$63:I145)<($F$38-1),IF((F146+G146)*H146>0,1,0),0)","v":0},0,0,23.062763799510165,25.050834378607028,6.916666666666659,{"$f":"IF(B146<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B146),0)","v":5.1423159633777416E-2},0,415.90957577122083,392.41477796532951,0.58647059997521167,88.233061170280109,0.97850663001162019,0.37283643045293224,0.98984040179807131,null,6.916666666666659,null,0,36.825541937565731,null,36.825541937565731,{"$f":"IF(J146=0,1,1000)*AVERAGE(C$63:C146)","v":221.15331350990883},null,{"$f":"(F146+G146)*SUM(F$63:G146)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,9.6288444050953039,36.786696541013619,0,0,1,{"$f":"IF(SUM(I$63:I146)<($F$38-1),IF((F147+G147)*H147>0,1,0),0)","v":0},0,0,22.908905775703019,24.909989675383645,6.999999999999992,{"$f":"IF(B147<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B147),0)","v":5.1124930870366951E-2},0,415.74656312376402,392.23641389907124,0.58626898130821636,88.159538810859374,0.97824816233255296,0.37277016642630412,0.9896644779736139,null,6.999999999999992,null,0,36.786696541013619,null,36.786696541013619,{"$f":"IF(J147=0,1,1000)*AVERAGE(C$63:C147)","v":221.10750551599409},null,{"$f":"(F147+G147)*SUM(F$63:G147)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,9.6190982798029303,36.747839573238785,0,0,1,{"$f":"IF(SUM(I$63:I147)<($F$38-1),IF((F148+G148)*H148>0,1,0),0)","v":0},0,0,22.756041641169801,24.76993685119017,7.083333333333325,{"$f":"IF(B148<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B148),0)","v":5.082843168553465E-2},0,415.58361839824363,392.05814504063255,0.58606742988097738,88.08607669458496,0.97798970690018028,0.37270342443331456,0.98948728520015727,null,7.083333333333325,null,0,36.747839573238785,null,36.747839573238785,{"$f":"IF(J148=0,1,1000)*AVERAGE(C$63:C148)","v":221.06171020975742},null,{"$f":"(F148+G148)*SUM(F$63:G148)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,9.6093492751571539,36.708971125728262,0,0,1,{"$f":"IF(SUM(I$63:I148)<($F$38-1),IF((F149+G149)*H149>0,1,0),0)","v":0},0,0,22.604165180121978,24.630671453800964,7.1666666666666581,{"$f":"IF(B149<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B149),0)","v":5.0533652048584579E-2},0,415.42074156635897,391.87997130994614,0.58586594565033201,88.012674763834184,0.97773126373607433,0.37263620454798468,0.98930882367421979,null,7.1666666666666581,null,0,36.708971125728262,null,36.708971125728262,{"$f":"IF(J149=0,1,1000)*AVERAGE(C$63:C149)","v":221.01592758724087},null,{"$f":"(F149+G149)*SUM(F$63:G149)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,9.5995974140657481,36.670091289813364,0,0,1,{"$f":"IF(SUM(I$63:I149)<($F$38-1),IF((F150+G150)*H150>0,1,0),0)","v":0},0,0,22.453270214292733,24.492189056022401,7.2499999999999911,{"$f":"IF(B150<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B150),0)","v":5.0240581986993792E-2},0,415.25793259982083,391.70189262707498,0.58566452857320284,87.939332961070193,0.97747283286180398,0.37256850684449039,0.98912909359273016,null,7.2499999999999911,null,0,36.670091289813364,null,36.670091289813364,{"$f":"IF(J150=0,1,1000)*AVERAGE(C$63:C150)","v":220.9701576444877},null,{"$f":"(F150+G150)*SUM(F$63:G150)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,9.5898427193975291,36.631200156670133,0,0,1,{"$f":"IF(SUM(I$63:I150)<($F$38-1),IF((F151+G151)*H151>0,1,0),0)","v":0},0,0,22.303350602720005,24.354485255552088,7.3333333333333242,{"$f":"IF(B151<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B151),0)","v":4.9949211586075015E-2},0,415.09519147035212,391.52390891221273,0.58546317860659858,87.866051228842139,0.97721441429893385,0.37250033139716265,0.98894809515302917,null,7.3333333333333242,null,0,36.631200156670133,null,36.631200156670133,{"$f":"IF(J151=0,1,1000)*AVERAGE(C$63:C151)","v":220.92440037754253},null,{"$f":"(F151+G151)*SUM(F$63:G151)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,9.580085213982521,36.592297817319903,0,0,1,{"$f":"IF(SUM(I$63:I151)<($F$38-1),IF((F152+G152)*H152>0,1,0),0)","v":0},0,0,22.154400241530833,24.21755567483897,7.4166666666666572,{"$f":"IF(B152<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B152),0)","v":4.9659530988641266E-2},0,414.93251814968738,391.34602008568316,0.58526189570761289,87.792829509785122,0.97695600806902405,0.37243167828049167,0.98876582855288031,null,7.4166666666666572,null,0,36.592297817319903,null,36.592297817319903,{"$f":"IF(J152=0,1,1000)*AVERAGE(C$63:C152)","v":220.87865578245135},null,{"$f":"(F152+G152)*SUM(F$63:G152)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,9.5703249206118191,36.553384362628826,0,0,1,{"$f":"IF(SUM(I$63:I152)<($F$38-1),IF((F153+G153)*H153>0,1,0),0)","v":0},0,0,22.006413063726196,24.081395960944118,7.4999999999999902,{"$f":"IF(B153<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B153),0)","v":4.9371530394672354E-2},0,414.76991260957288,391.16822606793937,0.58506067983342425,87.71966774661945,0.97669761419362999,0.37236254756912174,0.98858229399045605,null,7.4999999999999902,null,0,36.553384362628826,null,36.553384362628826,{"$f":"IF(J153=0,1,1000)*AVERAGE(C$63:C153)","v":220.8329238552613},null,{"$f":"(F153+G153)*SUM(F$63:G153)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,9.56056186203765,36.514459883308092,0,0,1,{"$f":"IF(SUM(I$63:I153)<($F$38-1),IF((F154+G154)*H154>0,1,0),0)","v":0},0,0,21.859383038967486,23.946001785402384,7.5833333333333233,{"$f":"IF(B154<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B154),0)","v":4.9085200060983276E-2},0,414.60737482176683,390.99052677956377,0.58485953094129606,87.646565882150469,0.97643923269430422,0.37229293933785207,0.98839749166434032,null,7.5833333333333233,null,0,36.514459883308092,null,36.514459883308092,{"$f":"IF(J154=0,1,1000)*AVERAGE(C$63:C154)","v":220.78720459202103},null,{"$f":"(F154+G154)*SUM(F$63:G154)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,9.550796060973644,36.475524469914987,0,0,1,{"$f":"IF(SUM(I$63:I154)<($F$38-1),IF((F155+G155)*H155>0,1,0),0)","v":0},0,0,21.713304173364662,23.811368844084797,7.6666666666666563,{"$f":"IF(B155<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B155),0)","v":4.8800530300894727E-2},0,414.44490475803894,390.81292214126802,0.58465844898857589,87.573523859269244,0.97618086359259371,0.37222285366164143,0.98821142177354027,null,7.6666666666666563,null,0,36.475524469914987,null,36.475524469914987,{"$f":"IF(J155=0,1,1000)*AVERAGE(C$63:C155)","v":220.74149798878037},null,{"$f":"(F155+G155)*SUM(F$63:G155)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,9.5410275400944595,36.436578212851444,0,0,1,{"$f":"IF(SUM(I$63:I155)<($F$38-1),IF((F156+G156)*H156>0,1,0),0)","v":0},0,0,21.568170509264021,23.677492857061718,7.7499999999999893,{"$f":"IF(B156<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B156),0)","v":4.8517511483905276E-2},0,414.28250239017098,390.6354120738921,0.58445743393269611,87.500541620950798,0.97592250691004245,0.3721522906155989,0.98802408451746271,null,7.7499999999999893,null,0,36.436578212851444,null,36.436578212851444,{"$f":"IF(J156=0,1,1000)*AVERAGE(C$63:C156)","v":220.69580404159052},null,{"$f":"(F156+G156)*SUM(F$63:G156)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,9.5312563220363167,36.397621202366132,0,0,1,{"$f":"IF(SUM(I$63:I156)<($F$38-1),IF((F157+G157)*H157>0,1,0),0)","v":0},0,0,21.423976125039292,23.544369568466809,7.8333333333333224,{"$f":"IF(B157<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B157),0)","v":4.8236134035365641E-2},0,414.12016768995636,390.45799649840421,0.58425648573117228,87.427619110255307,0.97566416266818878,0.37208125027499622,0.98783548009594568,null,7.8333333333333224,null,0,36.397621202366132,null,36.397621202366132,{"$f":"IF(J157=0,1,1000)*AVERAGE(C$63:C157)","v":220.650122746504},null,{"$f":"(F157+G157)*SUM(F$63:G157)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,9.5214824293967215,36.358653528553376,0,0,1,{"$f":"IF(SUM(I$63:I157)<($F$38-1),IF((F158+G158)*H158>0,1,0),0)","v":0},0,0,21.280715134881941,23.411994746361714,7.9166666666666554,{"$f":"IF(B158<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B158),0)","v":4.7956388436154747E-2},0,413.95790062920008,390.2806753359007,0.58405560434160364,87.354756270327471,0.9754058308885678,0.37200973271525778,0.98764560870923301,null,7.9166666666666554,null,0,36.358653528553376,null,36.358653528553376,{"$f":"IF(J158=0,1,1000)*AVERAGE(C$63:C158)","v":220.60445409957467},null,{"$f":"(F158+G158)*SUM(F$63:G158)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,9.5117058847344254,36.319675281352993,0,0,1,{"$f":"IF(SUM(I$63:I158)<($F$38-1),IF((F159+G159)*H159>0,1,0),0)","v":0},0,0,21.138381688593224,23.280364182601542,7.9999999999999885,{"$f":"IF(B159<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B159),0)","v":4.7678265222357651E-2},0,413.79570117971912,390.10344850760509,0.58385478972167359,87.281953044395493,0.97514751159271074,0.37193773801196034,0.98745447055797264,null,7.9999999999999885,null,0,36.319675281352993,null,36.319675281352993,{"$f":"IF(J159=0,1,1000)*AVERAGE(C$63:C159)","v":220.5587980968576},null,{"$f":"(F159+G159)*SUM(F$63:G159)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,9.5019267105697995,36.280686550551764,0,0,1,{"$f":"IF(SUM(I$63:I159)<($F$38-1),IF((F160+G160)*H160>0,1,0),0)","v":0},0,0,20.996969971378316,23.149473692701097,8.0833333333333215,{"$f":"IF(B160<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B160),0)","v":4.740175498494547E-2},0,413.63356931334215,389.92631593486828,0.58365404182914782,87.209209375772105,0.97488920480214314,0.37186526624084076,0.98726206584323795,null,8.0833333333333215,null,0,36.280686550551764,null,36.280686550551764,{"$f":"IF(J160=0,1,1000)*AVERAGE(C$63:C160)","v":220.51315473440923},null,{"$f":"(F160+G160)*SUM(F$63:G160)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,9.4921449293846329,36.241687425782665,0,0,1,{"$f":"IF(SUM(I$63:I160)<($F$38-1),IF((F161+G161)*H161>0,1,0),0)","v":0},0,0,20.856474203640254,23.01931911570184,8.1666666666666554,{"$f":"IF(B161<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B161),0)","v":4.7126848369456971E-2},0,413.47150500190952,389.74927753916779,0.58345336062187547,87.136525207853197,0.97463091053838746,0.37179231747779162,0.98706839476651531,null,8.1666666666666554,null,0,36.241687425782665,null,36.241687425782665,{"$f":"IF(J161=0,1,1000)*AVERAGE(C$63:C161)","v":220.4675240082874},null,{"$f":"(F161+G161)*SUM(F$63:G161)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,9.4823605636222528,36.202677996525324,0,0,1,{"$f":"IF(SUM(I$63:I161)<($F$38-1),IF((F162+G162)*H162>0,1,0),0)","v":0},0,0,20.716888640775714,22.889896314039625,8.2499999999999893,{"$f":"IF(B162<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B162),0)","v":4.6853536075682156E-2},0,413.30950821727328,389.57233324210802,0.58325274605778776,87.063900484119017,0.97437262882296172,0.37171889179885759,0.98687345752969524,null,8.2499999999999893,null,0,36.202677996525324,null,36.202677996525324,{"$f":"IF(J162=0,1,1000)*AVERAGE(C$63:C162)","v":220.42190591455113},null,{"$f":"(F162+G162)*SUM(F$63:G162)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,9.4725736356875174,36.163658352105998,0,0,1,{"$f":"IF(SUM(I$63:I162)<($F$38-1),IF((F163+G163)*H163>0,1,0),0)","v":0},0,0,20.578207572971699,22.761201173413166,8.3333333333333233,{"$f":"IF(B163<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B163),0)","v":4.6581808857347626E-2},0,413.14757893129729,389.39548296541898,0.58305219809489861,86.99133514813235,0.97411435967737958,0.37164498928024098,0.98667725433508657,null,8.3333333333333233,null,0,36.163658352105998,null,36.163658352105998,{"$f":"IF(J163=0,1,1000)*AVERAGE(C$63:C163)","v":220.37630044926081},null,{"$f":"(F163+G163)*SUM(F$63:G163)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,9.462784167946996,36.124628581698275,0,0,1,{"$f":"IF(SUM(I$63:I163)<($F$38-1),IF((F164+G164)*H164>0,1,0),0)","v":0},0,0,20.44042532500367,22.633229602653241,8.4166666666666572,{"$f":"IF(B164<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B164),0)","v":4.6311657521803773E-2},0,412.98571711585714,389.21872663095695,0.5828517166913042,86.918829143539426,0.97385610312314996,0.3715706099983016,0.98647978538541636,null,8.4166666666666572,null,0,36.124628581698275,null,36.124628581698275,{"$f":"IF(J164=0,1,1000)*AVERAGE(C$63:C164)","v":220.33070760847815},null,{"$f":"(F164+G164)*SUM(F$63:G164)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,9.4529921827287406,36.085588774322197,0,0,1,{"$f":"IF(SUM(I$63:I164)<($F$38-1),IF((F165+G165)*H165>0,1,0),0)","v":0},0,0,20.303536256033947,22.505977533592631,8.4999999999999911,{"$f":"IF(B165<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B165),0)","v":4.6043072929713769E-2},0,412.82392274284007,389.04206416070303,0.5826513018051821,86.846382414069012,0.9735978591817781,0.37149575402954965,0.98628105088381091,null,8.4999999999999911,null,0,36.085588774322197,null,36.085588774322197,{"$f":"IF(J165=0,1,1000)*AVERAGE(C$63:C165)","v":220.28512738826615},null,{"$f":"(F165+G165)*SUM(F$63:G165)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,9.4431977023226619,36.046539018845721,0,0,1,{"$f":"IF(SUM(I$63:I165)<($F$38-1),IF((F166+G166)*H166>0,1,0),0)","v":0},0,0,20.167534759412529,22.379440920936805,8.583333333333325,{"$f":"IF(B166<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B166),0)","v":4.5776045994744434E-2},0,412.66219578414513,388.86549547676429,0.58245095339479191,86.773994903533151,0.97333962787476502,0.37142042145065463,0.98608105103381949,null,8.583333333333325,null,0,36.046539018845721,null,36.046539018845721,{"$f":"IF(J166=0,1,1000)*AVERAGE(C$63:C166)","v":220.23955978468911},null,{"$f":"(F166+G166)*SUM(F$63:G166)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,9.4334007489802882,36.007479403983794,0,0,1,{"$f":"IF(SUM(I$63:I166)<($F$38-1),IF((F167+G167)*H167>0,1,0),0)","v":0},0,0,20.032415262477681,22.25361574213532,8.666666666666659,{"$f":"IF(B167<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B167),0)","v":4.551056768325875E-2},0,412.50053621168297,388.68902050137177,0.58225067141847442,86.701666555825739,0.97308140922360653,0.37134461233843913,0.98587978603939763,null,8.666666666666659,null,0,36.007479403983794,null,36.007479403983794,{"$f":"IF(J167=0,1,1000)*AVERAGE(C$63:C167)","v":220.1940047938127},null,{"$f":"(F167+G167)*SUM(F$63:G167)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,9.4236013449150349,35.968410018299402,0,0,1,{"$f":"IF(SUM(I$63:I167)<($F$38-1),IF((F168+G168)*H168>0,1,0),0)","v":0},0,0,19.898172226358675,22.128497997253938,8.7499999999999929,{"$f":"IF(B168<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B168),0)","v":4.5246629014010359E-2},0,412.33894399737596,388.51263915688116,0.5820504558346512,86.62939731492321,0.97282320324979499,0.37126832676988392,0.98567725610492118,null,8.7499999999999929,null,0,35.968410018299402,null,35.968410018299402,{"$f":"IF(J168=0,1,1000)*AVERAGE(C$63:C168)","v":220.1484624117038},null,{"$f":"(F168+G168)*SUM(F$63:G168)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,9.4137995123020186,35.929330950202839,0,0,1,{"$f":"IF(SUM(I$63:I168)<($F$38-1),IF((F169+G169)*H169>0,1,0),0)","v":0},0,0,19.7648001457787,22.004083708847478,8.8333333333333268,{"$f":"IF(B169<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B169),0)","v":4.4984221057839634E-2},0,412.17741911315829,388.33635136577249,0.58185030660182513,86.557187124884081,0.97256500997481887,0.37119156482212007,0.98547346143516457,null,8.8333333333333268,null,0,35.929330950202839,null,35.929330950202839,{"$f":"IF(J169=0,1,1000)*AVERAGE(C$63:C169)","v":220.10293263443074},null,{"$f":"(F169+G169)*SUM(F$63:G169)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,9.4039952732782712,35.89024228795256,0,0,1,{"$f":"IF(SUM(I$63:I169)<($F$38-1),IF((F170+G170)*H170>0,1,0),0)","v":0},0,0,19.632293548859675,21.880368921833366,8.9166666666666607,{"$f":"IF(B170<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B170),0)","v":4.4723334937371621E-2},0,412.01596153097569,388.16015705064899,0.58165022367857955,86.485035929848266,0.97230682942016089,0.37111432657243792,0.98526840223532552,null,8.9166666666666607,null,0,35.89024228795256,null,35.89024228795256,{"$f":"IF(J170=0,1,1000)*AVERAGE(C$63:C170)","v":220.05741545806302},null,{"$f":"(F170+G170)*SUM(F$63:G170)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,9.3941886499427714,35.851144119655288,0,0,1,{"$f":"IF(SUM(I$63:I170)<($F$38-1),IF((F171+G171)*H171>0,1,0),0)","v":0},0,0,19.50064699692777,21.757349703365918,8.9999999999999947,{"$f":"IF(B171<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B171),0)","v":4.4463961826715782E-2},0,411.85457122278564,387.98405613423779,0.58145020702357775,86.412943674038047,0.97204866160730063,0.3710366120982812,0.98506207871100848,null,8.9999999999999947,null,0,35.851144119655288,null,35.851144119655288,{"$f":"IF(J171=0,1,1000)*AVERAGE(C$63:C171)","v":220.0119108786715},null,{"$f":"(F171+G171)*SUM(F$63:G171)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,9.3843796643563735,35.812036533265776,0,0,1,{"$f":"IF(SUM(I$63:I171)<($F$38-1),IF((F172+G172)*H172>0,1,0),0)","v":0},0,0,19.369855084319774,21.635022142711293,9.0833333333333286,{"$f":"IF(B172<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B172),0)","v":4.42060929511673E-2},0,411.69324816055735,387.80804853938889,0.58125025659556362,86.34091030175648,0.9717905065577126,0.37095842147724867,0.98485449106822998,null,9.0833333333333286,null,0,35.812036533265776,null,35.812036533265776,{"$f":"IF(J172=0,1,1000)*AVERAGE(C$63:C172)","v":219.96641889232839},null,{"$f":"(F172+G172)*SUM(F$63:G172)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,9.3745683385418896,35.772919616587089,0,0,1,{"$f":"IF(SUM(I$63:I172)<($F$38-1),IF((F173+G173)*H173>0,1,0),0)","v":0},0,0,19.239912438190846,21.513382351123205,9.1666666666666625,{"$f":"IF(B173<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B173),0)","v":4.3949719586910324E-2},0,411.53199231627167,387.6321341890748,0.58105037235336088,86.268935757387794,0.97153236429286782,0.37087975478709306,0.98464563951341499,null,9.1666666666666625,null,0,35.772919616587089,null,35.772919616587089,{"$f":"IF(J173=0,1,1000)*AVERAGE(C$63:C173)","v":219.92093949510712},null,{"$f":"(F173+G173)*SUM(F$63:G173)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,9.3647546944842741,35.733793457271361,0,0,1,{"$f":"IF(SUM(I$63:I173)<($F$38-1),IF((F174+G174)*H174>0,1,0),0)","v":0},0,0,19.11081371832357,21.392426461719264,9.2499999999999964,{"$f":"IF(B174<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B174),0)","v":4.3694833060722783E-2},0,411.37080366192112,387.45631300639087,0.58085055425587251,86.197019985397844,0.97127423483423192,0.37080061210572374,0.98443552425340453,null,9.2499999999999964,null,0,35.733793457271361,null,35.733793457271361,{"$f":"IF(J174=0,1,1000)*AVERAGE(C$63:C174)","v":219.87547268308253},null,{"$f":"(F174+G174)*SUM(F$63:G174)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,9.3549387541304316,35.694658142819016,0,0,1,{"$f":"IF(SUM(I$63:I174)<($F$38-1),IF((F175+G175)*H175>0,1,0),0)","v":0},0,0,18.982553616937238,21.272150629358091,9.3333333333333304,{"$f":"IF(B175<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B175),0)","v":4.3441424749682961E-2},0,411.20968216950985,387.28058491455403,0.58065080226208088,86.125162930332635,0.97101611820326705,0.37072099351120319,0.98422414549544612,null,9.3333333333333304,null,0,35.694658142819016,null,35.694658142819016,{"$f":"IF(J175=0,1,1000)*AVERAGE(C$63:C175)","v":219.83001845233068},null,{"$f":"(F175+G175)*SUM(F$63:G175)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,9.3451205393894554,35.655513760579744,0,0,1,{"$f":"IF(SUM(I$63:I175)<($F$38-1),IF((F176+G176)*H176>0,1,0),0)","v":0},0,0,18.85512685849914,21.152551030517039,9.4166666666666643,{"$f":"IF(B176<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B176),0)","v":4.3189486080877831E-2},0,411.04862781105379,387.10494983690342,0.58045111633104762,86.053364536819288,0.9707580144214305,0.37064089908174919,0.98401150344719923,null,9.4166666666666643,null,0,35.655513760579744,null,35.655513760579744,{"$f":"IF(J176=0,1,1000)*AVERAGE(C$63:C176)","v":219.78457679892898},null,{"$f":"(F176+G176)*SUM(F$63:G176)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,9.3353000721325863,35.616360397752302,0,0,1,{"$f":"IF(SUM(I$63:I176)<($F$38-1),IF((F177+G177)*H177>0,1,0),0)","v":0},0,0,18.728528199536246,21.033623863170671,9.4999999999999982,{"$f":"IF(B177<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B177),0)","v":4.2939008531113008E-2},0,410.88764055858036,386.92940769689892,0.5802514964219132,85.98162474956473,0.97049992351017556,0.37056032889573665,0.98379759831674107,null,9.4999999999999982,null,0,35.616360397752302,null,35.616360397752302,{"$f":"IF(J177=0,1,1000)*AVERAGE(C$63:C177)","v":219.73914771895613},null,{"$f":"(F177+G177)*SUM(F$63:G177)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,9.3254773741931061,35.577198141384123,0,0,1,{"$f":"IF(SUM(I$63:I177)<($F$38-1),IF((F178+G178)*H178>0,1,0),0)","v":0},0,0,18.602752428447861,20.915365346669901,9.5833333333333321,{"$f":"IF(B178<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B178),0)","v":4.2689983626624364E-2},0,410.7267203841289,386.75395841812212,0.58005194249389691,85.909943513356382,0.97024184549095083,0.37047928303168781,0.98358243031253956,null,9.5833333333333321,null,0,35.577198141384123,null,35.577198141384123,{"$f":"IF(J178=0,1,1000)*AVERAGE(C$63:C178)","v":219.69373120849218},null,{"$f":"(F178+G178)*SUM(F$63:G178)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,9.315652467366796,35.538027078373119,0,0,1,{"$f":"IF(SUM(I$63:I178)<($F$38-1),IF((F179+G179)*H179>0,1,0),0)","v":0},0,0,18.477794365320445,20.797771721621785,9.6666666666666661,{"$f":"IF(B179<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B179),0)","v":4.2442402942791418E-2},0,410.56586725975006,386.57860192427506,0.57985245450629574,85.838320773061923,0.96998378038520039,0.37039776156828874,0.98336599964349769,null,9.6666666666666661,null,0,35.538027078373119,null,35.538027078373119,{"$f":"IF(J179=0,1,1000)*AVERAGE(C$63:C179)","v":219.64832726361837},null,{"$f":"(F179+G179)*SUM(F$63:G179)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,9.305825373411464,35.498847295465815,0,0,1,{"$f":"IF(SUM(I$63:I179)<($F$38-1),IF((F180+G180)*H180>0,1,0),0)","v":0},0,0,18.353648861741554,20.680839249770028,9.75,{"$f":"IF(B180<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B180),0)","v":4.2196258103852274E-2},0,410.4050811575064,386.40333813918016,0.57965303241848554,85.766756473628334,0.9697257282143642,0.37031576458437215,0.98314830651890794,null,9.75,null,0,35.498847295465815,null,35.498847295465815,{"$f":"IF(J180=0,1,1000)*AVERAGE(C$63:C180)","v":219.60293588041736},null,{"$f":"(F180+G180)*SUM(F$63:G180)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,9.2959961140473695,35.459658879259017,0,0,1,{"$f":"IF(SUM(I$63:I180)<($F$38-1),IF((F181+G181)*H181>0,1,0),0)","v":0},0,0,18.230310800616632,20.564564213876135,9.8333333333333339,{"$f":"IF(B181<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B181),0)","v":4.1951540782620318E-2},0,410.24436204947199,386.22816698677991,0.57945367618991972,85.695250560082343,0.96946768899987834,0.37023329215892992,0.9829293511484849,null,9.8333333333333339,null,0,35.459658879259017,null,35.459658879259017,{"$f":"IF(J181=0,1,1000)*AVERAGE(C$63:C181)","v":219.55755705497307},null,{"$f":"(F181+G181)*SUM(F$63:G181)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,9.2861647109571024,35.420461916199365,0,0,1,{"$f":"IF(SUM(I$63:I181)<($F$38-1),IF((F182+G182)*H182>0,1,0),0)","v":0},0,0,18.107775095985765,20.448942917601268,9.9166666666666679,{"$f":"IF(B182<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B182),0)","v":4.1708242700202479E-2},0,410.08370990773261,386.05308839113673,0.57925438578012944,85.62380297753009,0.96920966276317333,0.37015034437110711,0.98270913374235036,null,9.9166666666666679,null,0,35.420461916199365,null,35.420461916199365,{"$f":"IF(J182=0,1,1000)*AVERAGE(C$63:C182)","v":219.51219078337073},null,{"$f":"(F182+G182)*SUM(F$63:G182)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,9.2763311857855726,35.381256492583255,0,0,1,{"$f":"IF(SUM(I$63:I182)<($F$38-1),IF((F183+G183)*H183>0,1,0),0)","v":0},0,0,17.986036692841576,20.333971685388697,10.000000000000002,{"$f":"IF(B183<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B183),0)","v":4.1466355625719119E-2},0,409.9231247043856,385.87810227643229,0.57905516114872324,85.552413671156842,0.96895164952567625,0.37006692130020002,0.98248765451102749,null,10.000000000000002,null,0,35.381256492583255,null,35.381256492583255,{"$f":"IF(J183=0,1,1000)*AVERAGE(C$63:C183)","v":219.46683706169685},null,{"$f":"(F183+G183)*SUM(F$63:G183)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,9.2664955601402603,35.342042694557868,0,0,1,{"$f":"IF(SUM(I$63:I183)<($F$38-1),IF((F184+G184)*H184>0,1,0),0)","v":0},0,0,17.865090566948766,20.219646862346991,10.083333333333336,{"$f":"IF(B184<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B184),0)","v":4.1225871376025625E-2},0,409.76260641153999,385.70320856696736,0.57885600225538669,85.481082586226933,0.96869364930880941,0.36998302302566427,0.9822649136654622,null,10.083333333333336,null,0,35.342042694557868,null,35.342042694557868,{"$f":"IF(J184=0,1,1000)*AVERAGE(C$63:C184)","v":219.42149588603928},null,{"$f":"(F184+G184)*SUM(F$63:G184)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,9.2566578555910795,35.302820608120605,0,0,1,{"$f":"IF(SUM(I$63:I184)<($F$38-1),IF((F185+G185)*H185>0,1,0),0)","v":0},0,0,17.744931724663786,20.105964814133824,10.16666666666667,{"$f":"IF(B185<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B185),0)","v":4.0986781815435594E-2},0,409.60215500131636,385.52840718716175,0.57865690905988243,85.40980966808354,0.96843566213399024,0.36989864962710728,0.98204091141700367,null,10.16666666666667,null,0,35.302820608120605,null,35.302820608120605,{"$f":"IF(J185=0,1,1000)*AVERAGE(C$63:C185)","v":219.37616725248716},null,{"$f":"(F185+G185)*SUM(F$63:G185)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,9.2468180936703384,35.263590319118933,0,0,1,{"$f":"IF(SUM(I$63:I185)<($F$38-1),IF((F186+G186)*H186>0,1,0),0)","v":0},0,0,17.62555520275577,19.992921926840427,10.250000000000004,{"$f":"IF(B186<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B186),0)","v":4.0749078855445486E-2},0,409.44177044584706,385.35369806155336,0.57845788152205013,85.338594862147943,0.96817768802263293,0.36981380118428775,0.98181564797740251,null,10.250000000000004,null,0,35.263590319118933,null,35.263590319118933,{"$f":"IF(J186=0,1,1000)*AVERAGE(C$63:C186)","v":219.33085115713092},null,{"$f":"(F186+G186)*SUM(F$63:G186)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,9.2369762958730863,35.22435191325178,0,0,1,{"$f":"IF(SUM(I$63:I186)<($F$38-1),IF((F187+G187)*H187>0,1,0),0)","v":0},0,0,17.506956068229194,19.880514606876709,10.333333333333337,{"$f":"IF(B187<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B187),0)","v":4.0512754454461126E-2},0,409.28145271727584,385.17908111479881,0.5782589196018052,85.267438113920775,0.96791972699614581,0.36972847777712153,0.98158912355882688,null,10.333333333333337,null,0,35.22435191325178,null,35.22435191325178,{"$f":"IF(J187=0,1,1000)*AVERAGE(C$63:C187)","v":219.28554759606226},null,{"$f":"(F187+G187)*SUM(F$63:G187)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,9.2271324836568702,35.18510547606855,0,0,1,{"$f":"IF(SUM(I$63:I187)<($F$38-1),IF((F188+G188)*H188>0,1,0),0)","v":0},0,0,17.389129418146357,19.76873928085703,10.416666666666671,{"$f":"IF(B188<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B188),0)","v":4.0277800617525561E-2},0,409.1212017877582,385.00455627167162,0.57806002325913997,85.196339368979523,0.96766177907593409,0.36964267948567975,0.98136133837385675,null,10.416666666666671,null,0,35.18510547606855,null,35.18510547606855,{"$f":"IF(J188=0,1,1000)*AVERAGE(C$63:C188)","v":219.24025656537427},null,{"$f":"(F188+G188)*SUM(F$63:G188)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,9.2172866784419263,35.145851092969892,0,0,1,{"$f":"IF(SUM(I$63:I188)<($F$38-1),IF((F189+G189)*H189>0,1,0),0)","v":0},0,0,17.272070379451733,19.657592395486599,10.500000000000005,{"$f":"IF(B189<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B189),0)","v":4.0044209396048608E-2},0,408.96101762946114,384.83012345706402,0.57786119245412226,85.12529857298108,0.96740384428339732,0.36955640639018339,0.98113229263547019,null,10.500000000000005,null,0,35.145851092969892,null,35.145851092969892,{"$f":"IF(J189=0,1,1000)*AVERAGE(C$63:C189)","v":219.19497806116124},null,{"$f":"(F189+G189)*SUM(F$63:G189)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,9.207438901611086,35.106588849207313,0,0,1,{"$f":"IF(SUM(I$63:I189)<($F$38-1),IF((F190+G190)*H190>0,1,0),0)","v":0},0,0,17.155774108796688,19.547070417448495,10.583333333333339,{"$f":"IF(B190<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B190),0)","v":3.9811972887537982E-2},0,408.8009002145634,384.65578259598419,0.57766242714689597,85.054315671658969,0.96714592263993115,0.36946965857100872,0.98090198655705763,null,10.583333333333339,null,0,35.106588849207313,null,35.106588849207313,{"$f":"IF(J190=0,1,1000)*AVERAGE(C$63:C190)","v":219.14971207951882},null,{"$f":"(F190+G190)*SUM(F$63:G190)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,{"$f":"V191*T191/3.413","v":9.1975891745100533},35.067318829884329,0,0,1,{"$f":"IF(SUM(I$63:I190)<($F$38-1),IF((F191+G191)*H191>0,1,0),0)","v":0},0,{"$f":"I191/(1+$F$36)^B191","v":0},17.040235792365959,19.437169833291374,10.666666666666673,{"$f":"IF(B191<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B191),0)","v":3.9581083235331875E-2},0,408.64084951525524,{"$f":"R$9*$Q191^6+S$9*$Q191^5+T$9*$Q191^4+U$9*$Q191^3+V$9*$Q191^2+W$9*$Q191+X$9","v":384.48153361355844},{"$f":"R$10*$Q191^6+S$10*$Q191^5+T$10*$Q191^4+U$10*$Q191^3+V$10*$Q191^2+W$10*$Q191+X$10","v":0.57746372729768058},{"$f":"(R191-R$60)-(Q$60+460)*(S191-S$60)","v":84.983390610825211},0.96688801416692727,{"$f":"($W$29*U191^3+$W$30*U191^2+$W$31*U191+$W$32)*V$59","v":0.36938243610868787},0.98067042035242302,null,10.666666666666673,null,0,35.067318829884329,null,35.067318829884329,{"$f":"IF(J191=0,1,1000)*AVERAGE(C$63:C191)","v":219.10445861654395},null,{"$f":"(F191+G191)*SUM(F$63:G191)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B191,1)=F$46,F$46,IF(B191<$F$46,B191+1/12,B191))","v":10.750000000000007},{"$f":"IF(B191<F$46,IF(I191<1,C191*(1-$F$22/12), $C$63),C191)","v":213.22313534936194},9.1877375184471468,{"$f":"IF(B192>=F$46,E191,IF(D192*F$23/1000000-F$30/1000<0,0,D192*F$23/1000000-F$30/1000))","v":35.028041119955368},{"$f":"IF(B192>F$46-5,0,IF(C192 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B192,1)=F$46-5,IF(E192-(E191-E192)*60<1,1,0),IF(E192-(E191-E192)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B192,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I191)<($F$38-1),IF((F192+G192)*H192>0,1,0),0)","v":0},0,0,{"$f":"IF(B192<F$46,E192/((1+$F$36)^B192),0)","v":16.925450645704},{"$f":"IF(B192<F$46,($F$31/1000)/((1+$F$36)^B192),0)","v":19.327887149317771},10.750000000000007,{"$f":"IF(B192<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B192),0)","v":3.9351532628333255E-2},{"$f":"I192/(1+$F$36)^B192","v":0},{"$f":"C192*1.8+32-F$20","v":408.48086550373841},384.30737643502846,0.57726509286677052,84.912523336368452,{"$f":"(1-($F$32+273)/(C192+273))/F$41","v":0.96663011888577222},0.36929473908390414,{"$f":"V192/V$59","v":0.98043759423577193},null,{"$f":"B192","v":10.750000000000007},null,0,35.028041119955368,null,35.028041119955368,{"$f":"IF(J192=0,1,1000)*AVERAGE(C$63:C192)","v":219.05921766833487},null,{"$f":"(F192+G192)*SUM(F$63:G192)","v":0},{"$f":"IF((F192+G192)=0,0,B192)","v":0},{"$f":"IF($AG192=1,$AH192,0)","v":0},{"$f":"IF($AG192=2,$AH192,0)","v":0},{"$f":"IF($AG192=3,$AH192,0)","v":0},{"$f":"IF($AG192=4,$AH192,0)","v":0},{"$f":"IF($AG192=5,$AH192,0)","v":0},{"$f":"IF($AG192=6,$AH192,0)","v":0},{"$f":"IF($AG192=7,$AH192,0)","v":0},{"$f":"IF($AG192=8,$AH192,0)","v":0}]
[null,10.833333333333341,213.13429237629973,9.1778839546935505,34.988755804226834,0,0,1,{"$f":"IF(SUM(I$63:I192)<($F$38-1),IF((F193+G193)*H193>0,1,0),0)","v":0},{"$f":"IF(OR(I193=1,J192 =1), 1,0)","v":0},0,16.811413913543316,19.219218891473016,{"$f":"IF(J193<1, B193,N192)","v":10.833333333333341},{"$f":"IF(B193<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B193),0)","v":3.9123313300745581E-2},0,408.32094815222644,384.13331098575304,0.57706652381453571,84.841713794255156,0.96637223681784823,0.36920656757749415,0.98020350842171677,null,10.833333333333341,null,{"$f":"IF(AA192>0,AA192,IF(K193=0,0,B193))","v":0},{"$f":"IF(AA192>0,AB192,E193)","v":34.988755804226834},null,{"$f":"IF(B193<=AD$59,E193,AD192)","v":34.988755804226834},{"$f":"IF(J193=0,1,1000)*AVERAGE(C$63:C193)","v":219.01398923099109},null,{"$f":"(F193+G193)*SUM(F$63:G193)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,9.1680285044833418,34.949462967357171,0,0,1,{"$f":"IF(SUM(I$63:I193)<($F$38-1),IF((F194+G194)*H194>0,1,0),0)","v":0},0,0,16.698120869633318,19.11116160523482,10.916666666666675,{"$f":"IF(B194<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B194),0)","v":3.8896417531810015E-2},0,408.16109743294425,383.95933719120649,0.57686802010142058,84.770961930528472,0.96611436798453298,0.3691179216704516,0.97996816312528701,null,10.916666666666675,null,0,34.949462967357171,null,34.949462967357171,{"$f":"IF(J194=0,1,1000)*AVERAGE(C$63:C194)","v":218.96877330061346},null,{"$f":"(F194+G194)*SUM(F$63:G194)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,9.1581711890134176,34.910162693856584,0,0,1,{"$f":"IF(SUM(I$63:I194)<($F$38-1),IF((F195+G195)*H195>0,1,0),0)","v":0},0,0,16.585566816569916,19.003711855503447,11.000000000000009,{"$f":"IF(B195<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B195),0)","v":3.867083764554434E-2},0,408.00131331812838,383.78545497697905,0.57666958168794424,84.700267691308682,0.96585651240719961,0.36902880144391959,0.97973155856190886,null,11.000000000000009,null,0,34.910162693856584,null,34.910162693856584,{"$f":"IF(J195=0,1,1000)*AVERAGE(C$63:C195)","v":218.92356987330407},null,{"$f":"(F195+G195)*SUM(F$63:G195)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,9.1483120294436286,34.8708550680876,0,0,1,{"$f":"IF(SUM(I$63:I195)<($F$38-1),IF((F196+G196)*H196>0,1,0),0)","v":0},0,0,16.473747085626496,18.896866226492506,11.083333333333343,{"$f":"IF(B196<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B196),0)","v":3.8446566010483185E-2},0,407.84159578002703,383.61166426877594,0.57647120853470024,84.629631022792466,0.96559867010721745,0.36893920697919697,0.979493694947422,null,11.083333333333343,null,0,34.8708550680876,null,34.8708550680876,{"$f":"IF(J196=0,1,1000)*AVERAGE(C$63:C196)","v":218.87837894516642},null,{"$f":"(F196+G196)*SUM(F$63:G196)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,9.138451046896753,34.831540174264923,0,0,1,{"$f":"IF(SUM(I$63:I196)<($F$38-1),IF((F197+G197)*H197>0,1,0),0)","v":0},0,0,16.362657036585492,18.790621321620389,11.166666666666677,{"$f":"IF(B197<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B197),0)","v":3.8223595039419904E-2},0,407.68194479089993,383.43796499241773,0.5762729006023567,84.559051871252905,0.9653408411059502,0.36884913835773459,0.97925457249806958,null,11.166666666666677,null,0,34.831540174264923,null,34.831540174264923,{"$f":"IF(J197=0,1,1000)*AVERAGE(C$63:C197)","v":218.83320051230515},null,{"$f":"(F197+G197)*SUM(F$63:G197)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,9.1285882624586634,34.792218096456125,0,0,1,{"$f":"IF(SUM(I$63:I197)<($F$38-1),IF((F198+G198)*H198>0,1,0),0)","v":0},0,0,16.252292057571299,18.684973763402258,11.250000000000011,{"$f":"IF(B198<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B198),0)","v":3.8001917189149866E-2},0,407.52236032301829,383.26435707383951,0.57607465785165479,84.4885301830397,0.96508302542475777,0.36875859566113833,0.97901419143050639,null,11.250000000000011,null,0,34.792218096456125,null,34.792218096456125,{"$f":"IF(J198=0,1,1000)*AVERAGE(C$63:C198)","v":218.78803457082634},null,{"$f":"(F198+G198)*SUM(F$63:G198)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,9.1187236971781243,34.75288891858083,0,0,1,{"$f":"IF(SUM(I$63:I198)<($F$38-1),IF((F199+G199)*H199>0,1,0),0)","v":0},0,0,16.142647564883404,18.579920193342709,11.333333333333345,{"$f":"IF(B199<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B199),0)","v":3.7781524960215279E-2},0,407.36284234866491,383.09084043909058,0.57587648024340987,84.4180659045781,0.9648252230849953,0.36866757897116353,0.97877255196178403,null,11.333333333333345,null,0,34.75288891858083,null,34.75288891858083,{"$f":"IF(J199=0,1,1000)*AVERAGE(C$63:C199)","v":218.74288111683725},null,{"$f":"(F199+G199)*SUM(F$63:G199)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,9.1088573720671988,34.713552724412331,0,0,1,{"$f":"IF(SUM(I$63:I199)<($F$38-1),IF((F200+G200)*H200>0,1,0),0)","v":0},0,0,16.033719002831575,18.475457271828994,11.416666666666679,{"$f":"IF(B200<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B200),0)","v":3.7562410896651473E-2},0,407.20339084013415,382.91741501433501,0.57567836773851111,84.347658982369865,0.9645674341080136,0.36857608836972461,0.97852965430937644,null,11.416666666666679,null,0,34.713552724412331,null,34.713552724412331,{"$f":"IF(J200=0,1,1000)*AVERAGE(C$63:C200)","v":218.69774014644651},null,{"$f":"(F200+G200)*SUM(F$63:G200)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,9.0989893081008777,34.674209597576137,0,0,1,{"$f":"IF(SUM(I$63:I200)<($F$38-1),IF((F201+G201)*H201>0,1,0),0)","v":0},0,0,15.925501843570579,18.371581678024846,11.500000000000012,{"$f":"IF(B201<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B201),0)","v":3.7344567585734692E-2},0,407.044005769732,382.74408072584981,0.5754803202979204,84.277309362991843,0.96430965851515893,0.36848412393888325,0.97828549869114845,null,11.500000000000012,null,0,34.674209597576137,null,34.674209597576137,{"$f":"IF(J201=0,1,1000)*AVERAGE(C$63:C201)","v":218.65261165576402},null,{"$f":"(F201+G201)*SUM(F$63:G201)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,9.0891195262175106,34.634859621551634,0,0,1,{"$f":"IF(SUM(I$63:I201)<($F$38-1),IF((F202+G202)*H202>0,1,0),0)","v":0},0,0,15.817991586937222,18.268290109764937,11.583333333333346,{"$f":"IF(B202<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B202),0)","v":3.7127987657731253E-2},0,406.88468710977588,382.57083750002619,0.5752823378826728,84.207016993097,0.96405189632777322,0.36839168576085968,0.97804008532538589,null,11.583333333333346,null,0,34.634859621551634,null,34.634859621551634,{"$f":"IF(J202=0,1,1000)*AVERAGE(C$63:C202)","v":218.60749564090096},null,{"$f":"(F202+G202)*SUM(F$63:G202)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,9.0792480473184209,34.595502879670626,0,0,1,{"$f":"IF(SUM(I$63:I202)<($F$38-1),IF((F203+G203)*H203>0,1,0),0)","v":0},0,0,15.711183760286881,18.165579283449873,11.66666666666668,{"$f":"IF(B203<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B203),0)","v":3.6912663785648309E-2},0,406.72543483259466,382.39768526336798,0.57508442045387642,84.136781819412874,0.96379414756719273,0.36829877391802063,0.97779341443076362,null,11.66666666666668,null,0,34.595502879670626,null,34.595502879670626,{"$f":"IF(J203=0,1,1000)*AVERAGE(C$63:C203)","v":218.56239209796988},null,{"$f":"(F203+G203)*SUM(F$63:G203)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,9.0693748922684101,34.556139455119293,0,0,1,{"$f":"IF(SUM(I$63:I203)<($F$38-1),IF((F204+G204)*H204>0,1,0),0)","v":0},0,0,15.60507391833254,18.063445933941832,11.750000000000014,{"$f":"IF(B204<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B204),0)","v":3.6698588684985878E-2},0,406.566248910529,382.22462394249237,0.57488656797271165,84.066603788742952,0.96353641225475062,0.36820538849289147,0.97754548622637749,null,11.750000000000014,null,0,34.556139455119293,null,34.556139455119293,{"$f":"IF(J204=0,1,1000)*AVERAGE(C$63:C204)","v":218.51730102308449},null,{"$f":"(F204+G204)*SUM(F$63:G204)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,9.0595000818953846,34.516769430936705,0,0,1,{"$f":"IF(SUM(I$63:I204)<($F$38-1),IF((F205+G205)*H205>0,1,0),0)","v":0},0,0,15.499657642983101,17.961886814460751,11.833333333333348,{"$f":"IF(B205<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B205),0)","v":3.6485755113490517E-2},0,406.40712931593083,382.05165346412866,0.57468878040043136,83.996482847965012,0.96327869041177439,0.36811152956814608,0.97729630093171771,null,11.833333333333348,null,0,34.516769430936705,null,34.516769430936705,{"$f":"IF(J205=0,1,1000)*AVERAGE(C$63:C205)","v":218.47222241235988},null,{"$f":"(F205+G205)*SUM(F$63:G205)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,9.0496236369907486,34.477392890016418,0,0,1,{"$f":"IF(SUM(I$63:I205)<($F$38-1),IF((F206+G206)*H206>0,1,0),0)","v":0},0,0,15.394930543184053,17.860898696481129,11.916666666666682,{"$f":"IF(B206<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B206),0)","v":3.6274155870910214E-2},0,406.24807602116374,381.87877375511903,0.57449105769836073,83.926418944032093,0.96302098205958775,0.36801719722661558,0.97704585876669203,null,11.916666666666682,null,0,34.477392890016418,null,34.477392890016418,{"$f":"IF(J206=0,1,1000)*AVERAGE(C$63:C206)","v":218.42715626191247},null,{"$f":"(F206+G206)*SUM(F$63:G206)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,9.0397455783091534,34.438009915105447,0,0,1,{"$f":"IF(SUM(I$63:I206)<($F$38-1),IF((F207+G207)*H207>0,1,0),0)","v":0},0,0,15.29088825475781,17.760478369629375,12.000000000000016,{"$f":"IF(B207<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B207),0)","v":3.6063783798750838E-2},0,406.08908899860279,381.70598474241712,0.57429339982789662,83.856412023971529,0.96276328721950966,0.36792239155128026,0.97679415995160401,null,12.000000000000016,null,0,34.438009915105447,null,34.438009915105447,{"$f":"IF(J207=0,1,1000)*AVERAGE(C$63:C207)","v":218.38210256785987},null,{"$f":"(F207+G207)*SUM(F$63:G207)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,9.0298659265686521,34.39862058880491,0,0,1,{"$f":"IF(SUM(I$63:I207)<($F$38-1),IF((F208+G208)*H208>0,1,0),0)","v":0},0,0,15.187526440245724,17.660622641581771,12.08333333333335,{"$f":"IF(B208<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B208),0)","v":3.5854631780033966E-2},0,405.93016822063458,381.53328635308833,0.57409580675050764,83.786462034885005,0.96250560591285428,0.36782711262527301,0.97654120470716255,null,12.08333333333335,null,0,34.39862058880491,null,34.39862058880491,{"$f":"IF(J208=0,1,1000)*AVERAGE(C$63:C208)","v":218.33706132632105},null,{"$f":"(F208+G208)*SUM(F$63:G208)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,9.0199847024508557,34.359224993570606,0,0,1,{"$f":"IF(SUM(I$63:I208)<($F$38-1),IF((F209+G209)*H209>0,1,0),0)","v":0},0,0,15.084840788750927,17.561328337962969,12.166666666666684,{"$f":"IF(B209<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B209),0)","v":3.5646692739056143E-2},0,405.77131365965721,381.36067851430994,0.57389827842773411,83.716568923948842,0.96224793816093102,0.36773136053188188,0.97628699325448831,null,12.166666666666684,null,0,34.359224993570606,null,34.359224993570606,{"$f":"IF(J209=0,1,1000)*AVERAGE(C$63:C209)","v":218.29203253341626},null,{"$f":"(F209+G209)*SUM(F$63:G209)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,9.0101019266007274,34.31982321171224,0,0,1,{"$f":"IF(SUM(I$63:I209)<($F$38-1),IF((F210+G210)*H210>0,1,0),0)","v":0},0,0,14.982827015781467,17.462592302245092,12.250000000000018,{"$f":"IF(B210<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B210),0)","v":3.5439959641149432E-2},0,405.61252528808023,381.18816115336961,0.57370081482118762,83.646732638412686,0.96199028398504471,0.36763513535454495,0.97603152581510066,null,12.250000000000018,null,0,34.31982321171224,null,34.31982321171224,{"$f":"IF(J210=0,1,1000)*AVERAGE(C$63:C210)","v":218.247016185267},null,{"$f":"(F210+G210)*SUM(F$63:G210)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,9.0002176196269286,34.280415325394799,0,0,1,{"$f":"IF(SUM(I$63:I210)<($F$38-1),IF((F211+G211)*H211>0,1,0),0)","v":0},0,0,14.881480863095268,17.36441139564738,12.333333333333352,{"$f":"IF(B211<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B211),0)","v":3.5234425492443516E-2},0,405.45380307832477,381.01573419766657,0.57350341589255038,83.576953125601051,0.96173264340649689,0.36753843717685536,0.97577480261092997,null,12.333333333333352,null,0,34.280415325394799,null,34.280415325394799,{"$f":"IF(J211=0,1,1000)*AVERAGE(C$63:C211)","v":218.20201227799615},null,{"$f":"(F211+G211)*SUM(F$63:G211)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,8.9903318021014496,34.241001416637019,0,0,1,{"$f":"IF(SUM(I$63:I211)<($F$38-1),IF((F212+G212)*H212>0,1,0),0)","v":0},0,0,14.780798098544697,17.266782497036431,12.416666666666686,{"$f":"IF(B212<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B212),0)","v":3.5030083339629002E-2},0,405.29514700282334,380.8433975747098,0.5733060816035761,83.507230332910865,0.96147501644658206,0.36744126608255423,0.97551682386430016,null,12.416666666666686,null,0,34.241001416637019,null,34.241001416637019,{"$f":"IF(J212=0,1,1000)*AVERAGE(C$63:C212)","v":218.1570208077278},null,{"$f":"(F212+G212)*SUM(F$63:G212)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,8.9804444945601176,34.201581567313511,0,0,1,{"$f":"IF(SUM(I$63:I212)<($F$38-1),IF((F213+G213)*H213>0,1,0),0)","v":0},0,0,14.680774515923575,17.169702502826951,12.50000000000002,{"$f":"IF(B213<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B213),0)","v":3.4826926269722294E-2},0,405.13655703402003,380.67115121211884,0.5731088119160882,83.437564207813637,0.9612174031265921,0.36734362215553978,0.97525758979795185,null,12.50000000000002,null,0,34.201581567313511,null,34.201581567313511,{"$f":"IF(J213=0,1,1000)*AVERAGE(C$63:C213)","v":218.11204177058735},null,{"$f":"(F213+G213)*SUM(F$63:G213)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,8.9705557175023234,34.162155859153579,0,0,1,{"$f":"IF(SUM(I$63:I213)<($F$38-1),IF((F214+G214)*H214>0,1,0),0)","v":0},0,0,14.581405934813631,17.07316832688311,12.583333333333353,{"$f":"IF(B214<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B214),0)","v":3.4624947409831609E-2},0,404.97803314437039,380.4989950376235,0.57291160679198172,83.367954697853691,0.96095980346781373,0.36724550547986096,0.97499710063502576,null,12.583333333333353,null,0,34.162155859153579,null,34.162155859153579,{"$f":"IF(J214=0,1,1000)*AVERAGE(C$63:C214)","v":218.06707516270149},null,{"$f":"(F214+G214)*SUM(F$63:G214)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,8.9606654913910742,34.122724373741484,0,0,1,{"$f":"IF(SUM(I$63:I214)<($F$38-1),IF((F215+G215)*H215>0,1,0),0)","v":0},0,0,14.482688200432433,16.977176900420435,12.666666666666687,{"$f":"IF(B215<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B215),0)","v":3.442413992692455E-2},0,404.81957530634151,380.3269289790627,0.57271446619322097,83.298401750648452,0.96070221749152873,0.36714691613971645,0.97473535659906052,null,12.666666666666687,null,0,34.122724373741484,null,34.122724373741484,{"$f":"IF(J215=0,1,1000)*AVERAGE(C$63:C215)","v":218.0221209801982},null,{"$f":"(F215+G215)*SUM(F$63:G215)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,8.9507738366531822,34.083287192517183,0,0,1,{"$f":"IF(SUM(I$63:I215)<($F$38-1),IF((F216+G216)*H216>0,1,0),0)","v":0},0,0,14.384617183482383,16.881725171908244,12.750000000000021,{"$f":"IF(B216<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B216),0)","v":3.4224497027596897E-2},0,404.66118349241168,380.1549529643849,0.57251739008184044,83.228905313888561,0.96044464521901429,0.36704785421945885,0.97447235791400288,null,12.750000000000021,null,0,34.083287192517183,null,34.083287192517183,{"$f":"IF(J216=0,1,1000)*AVERAGE(C$63:C216)","v":217.97717921920676},null,{"$f":"(F216+G216)*SUM(F$63:G216)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,8.9408807736792273,34.04384439677618,0,0,1,{"$f":"IF(SUM(I$63:I216)<($F$38-1),IF((F217+G217)*H217>0,1,0),0)","v":0},0,0,14.287188780000173,16.786810106972656,12.833333333333355,{"$f":"IF(B217<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B217),0)","v":3.4026011957842814E-2},0,404.50285767507108,379.98306692164789,0.57232037841994488,83.159465335337188,0.96018708667154384,0.36694831980359405,0.97420810480420716,null,12.833333333333355,null,0,34.04384439677618,null,34.04384439677618,{"$f":"IF(J217=0,1,1000)*AVERAGE(C$63:C217)","v":217.93224987585771},null,{"$f":"(F217+G217)*SUM(F$63:G217)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,8.930986322823566,34.004396067669532,0,0,1,{"$f":"IF(SUM(I$63:I217)<($F$38-1),IF((F218+G218)*H218>0,1,0),0)","v":0},0,0,14.190398911207163,16.692428688300112,12.916666666666689,{"$f":"IF(B218<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B218),0)","v":3.382867800282633E-2},0,404.34459782682103,379.81127077901783,0.57212343116970799,83.090081762830323,0.95992954187038448,0.36684831297677772,0.9739425974944248,null,12.916666666666689,null,0,34.004396067669532,null,34.004396067669532,{"$f":"IF(J218=0,1,1000)*AVERAGE(C$63:C218)","v":217.8873329462829},null,{"$f":"(F218+G218)*SUM(F$63:G218)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,8.9210905044044289,33.964942286204305,0,0,1,{"$f":"IF(SUM(I$63:I218)<($F$38-1),IF((F219+G219)*H219>0,1,0),0)","v":0},0,0,14.094243523360783,16.598577915541465,13.000000000000023,{"$f":"IF(B219<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B219),0)","v":3.3632488486654177E-2},0,404.18640392017437,379.63956446476948,0.57192654829337297,83.020754544276201,0.95967201083679954,0.36674783382381948,0.97367583620981613,null,13.000000000000023,null,0,33.964942286204305,null,33.964942286204305,{"$f":"IF(J219=0,1,1000)*AVERAGE(C$63:C219)","v":217.84242842661544},null,{"$f":"(F219+G219)*SUM(F$63:G219)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,8.9111933387038942,33.925483133243397,0,0,1,{"$f":"IF(SUM(I$63:I219)<($F$38-1),IF((F220+G220)*H220>0,1,0),0)","v":0},0,0,13.998718587606511,16.505254805216602,13.083333333333357,{"$f":"IF(B220<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B220),0)","v":3.343743677214997E-2},0,404.02827592765556,379.46794790728609,0.57172972975325265,82.951483627655364,0.95941449359204878,0.36664688242967886,0.9734078211759396,null,13.083333333333357,null,0,33.925483133243397,null,33.925483133243397,{"$f":"IF(J220=0,1,1000)*AVERAGE(C$63:C220)","v":217.79753631298979},null,{"$f":"(F220+G220)*SUM(F$63:G220)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,8.9012948459679269,33.886018689505761,0,0,1,{"$f":"IF(SUM(I$63:I220)<($F$38-1),IF((F221+G221)*H221>0,1,0),0)","v":0},0,0,13.903820099830844,16.412456390619589,13.166666666666691,{"$f":"IF(B221<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B221),0)","v":3.3243516260629623E-2},0,403.87021382180023,379.29642103505819,0.5715329755117281,82.882268961020259,0.95915699015738531,0.36654545887946649,0.97313855261875482,null,13.166666666666691,null,0,33.886018689505761,null,33.886018689505761,{"$f":"IF(J221=0,1,1000)*AVERAGE(C$63:C221)","v":217.75265660154162},null,{"$f":"(F221+G221)*SUM(F$63:G221)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,8.8913950464066023,33.8465490355672,0,0,1,{"$f":"IF(SUM(I$63:I221)<($F$38-1),IF((F222+G222)*H222>0,1,0),0)","v":0},0,0,13.809544080515339,16.320179721724372,13.250000000000025,{"$f":"IF(B222<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B222),0)","v":3.3050720391678175E-2},0,403.71221757515571,379.12498377668476,0.57133628553124971,82.813110492495582,0.95889950055405904,0.36644356325844901,0.97286803076463535,null,13.250000000000025,null,0,33.8465490355672,null,33.8465490355672,{"$f":"IF(J222=0,1,1000)*AVERAGE(C$63:C222)","v":217.70778928840792},null,{"$f":"(F222+G222)*SUM(F$63:G222)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,8.8814939601938931,33.80707425185966,0,0,1,{"$f":"IF(SUM(I$63:I222)<($F$38-1),IF((F223+G223)*H223>0,1,0),0)","v":0},0,0,13.715886574590863,16.228421865091004,13.333333333333359,{"$f":"IF(B223<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B223),0)","v":3.2859042642927758E-2},0,403.55428716028064,378.9536360608717,0.57113965977433601,82.744008170277652,0.95864202480331406,0.36634119565204087,0.97259625584034748,null,13.333333333333359,null,0,33.80707425185966,null,33.80707425185966,{"$f":"IF(J223=0,1,1000)*AVERAGE(C$63:C223)","v":217.66293436972697},null,{"$f":"(F223+G223)*SUM(F$63:G223)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,8.8715916074677956,33.767594418671578,0,0,1,{"$f":"IF(SUM(I$63:I223)<($F$38-1),IF((F224+G224)*H224>0,1,0),0)","v":0},0,0,13.622843651293067,16.137179903772356,13.416666666666693,{"$f":"IF(B224<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B224),0)","v":3.2668476529837051E-2},0,403.39642254974507,378.78237781643179,0.57094309820357403,82.674961942633956,0.95838456292639118,0.36623835614580907,0.97232322807306204,null,13.416666666666693,null,0,33.767594418671578,null,33.767594418671578,{"$f":"IF(J224=0,1,1000)*AVERAGE(C$63:C224)","v":217.61809184163832},null,{"$f":"(F224+G224)*SUM(F$63:G224)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,8.8616880083304039,33.728109616148295,0,0,1,{"$f":"IF(SUM(I$63:I224)<($F$38-1),IF((F225+G225)*H225>0,1,0),0)","v":0},0,0,13.530411404018761,16.04645093722144,13.500000000000027,{"$f":"IF(B225<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B225),0)","v":3.2479015605471791E-2},0,403.23862371613058,378.61120897228506,0.57074660078161898,82.605971757903831,0.95812711494452496,0.36613504482547049,0.97204894769034844,null,13.500000000000027,null,0,33.728109616148295,null,33.728109616148295,{"$f":"IF(J225=0,1,1000)*AVERAGE(C$63:C225)","v":217.57326170028281},null,{"$f":"(F225+G225)*SUM(F$63:G225)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,8.8517831828480205,33.688619924292446,0,0,1,{"$f":"IF(SUM(I$63:I225)<($F$38-1),IF((F226+G226)*H226>0,1,0),0)","v":0},0,0,13.438585950183013,15.956232081199161,13.583333333333361,{"$f":"IF(B226<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B226),0)","v":3.2290653460286783E-2},0,403.08089063203005,378.44012945745777,0.57055016747119358,82.53703756449778,0.95786968087894619,0.36603126177689732,0.97177341492018776,null,13.583333333333361,null,0,33.688619924292446,null,33.688619924292446,{"$f":"IF(J226=0,1,1000)*AVERAGE(C$63:C226)","v":217.52844394180258},null,{"$f":"(F226+G226)*SUM(F$63:G226)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,8.841877151051003,33.649125422963344,0,0,1,{"$f":"IF(SUM(I$63:I226)<($F$38-1),IF((F227+G227)*H227>0,1,0),0)","v":0},0,0,13.347363431076706,15.866520467682641,13.666666666666694,{"$f":"IF(B227<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B227),0)","v":3.2103383721908983E-2},0,402.92322327004797,378.26913920108251,0.57035379823508869,82.468159310897022,0.95761226075088102,0.36592700708611015,0.97149662999095554,null,13.666666666666694,null,0,33.649125422963344,null,33.649125422963344,{"$f":"IF(J227=0,1,1000)*AVERAGE(C$63:C227)","v":217.48363856234099},null,{"$f":"(F227+G227)*SUM(F$63:G227)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,8.8319699329339318,33.60962619187768,0,0,1,{"$f":"IF(SUM(I$63:I227)<($F$38-1),IF((F228+G228)*H228>0,1,0),0)","v":0},0,0,13.256740011725418,15.777313244774051,13.750000000000028,{"$f":"IF(B228<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B228),0)","v":3.1917200054921935E-2},0,402.76562160280002,378.09823813239791,0.57015749303616292,82.399336945653829,0.95735485458155034,0.36582228083928087,0.97121859313142878,null,13.750000000000028,null,0,33.60962619187768,null,33.60962619187768,{"$f":"IF(J228=0,1,1000)*AVERAGE(C$63:C228)","v":217.43884555804277},null,{"$f":"(F228+G228)*SUM(F$63:G228)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,8.8220615484556326,33.570122310609584,0,0,1,{"$f":"IF(SUM(I$63:I228)<($F$38-1),IF((F229+G229)*H229>0,1,0),0)","v":0},0,0,13.16671188074881,15.688607576609952,13.833333333333362,{"$f":"IF(B229<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B229),0)","v":3.1732096160651466E-2},0,402.60808560291338,377.92742618074783,0.56996125183734103,82.330570417391129,0.95709746239217053,0.36571708312273321,0.9709393045707877,null,13.833333333333362,null,0,33.570122310609584,null,33.570122310609584,{"$f":"IF(J229=0,1,1000)*AVERAGE(C$63:C229)","v":217.3940649250539},null,{"$f":"(F229+G229)*SUM(F$63:G229)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,8.8121520175392405,33.530613858590883,0,0,1,{"$f":"IF(SUM(I$63:I229)<($F$38-1),IF((F230+G230)*H230>0,1,0),0)","v":0},0,0,13.077275250220925,15.600400643271126,13.916666666666696,{"$f":"IF(B230<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B230),0)","v":3.1548065776952579E-2},0,402.45061524302673,377.75670327558231,0.56976507460161641,82.261859674802452,0.95684008420395361,0.36561141402294284,0.97065876453861577,null,13.916666666666696,null,0,33.530613858590883,null,33.530613858590883,{"$f":"IF(J230=0,1,1000)*AVERAGE(C$63:C230)","v":217.34929665952166},null,{"$f":"(F230+G230)*SUM(F$63:G230)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,8.8022413600721983,33.491100915111112,0,0,1,{"$f":"IF(SUM(I$63:I230)<($F$38-1),IF((F231+G231)*H231>0,1,0),0)","v":0},0,0,12.988426355531161,15.512689640692951,14.00000000000003,{"$f":"IF(B231<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B231),0)","v":3.1365102677997594E-2},0,402.29321049579005,377.58606934645599,0.56956896129204815,82.193204666651582,0.95658272003810629,0.36550527362653662,0.97037697326489791,null,14.00000000000003,null,0,33.491100915111112,null,33.491100915111112,{"$f":"IF(J231=0,1,1000)*AVERAGE(C$63:C231)","v":217.30454075759451},null,{"$f":"(F231+G231)*SUM(F$63:G231)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,8.792329595906212,33.451583559317328,0,0,1,{"$f":"IF(SUM(I$63:I231)<($F$38-1),IF((F232+G232)*H232>0,1,0),0)","v":0},0,0,12.900161455245954,15.425471780576254,14.083333333333364,{"$f":"IF(B232<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B232),0)","v":3.1183200674065537E-2},0,402.13587133386471,377.41552432302825,0.56937291187176242,82.124605341772451,0.95632536991583039,0.36539866202028859,0.97009393098000996,null,14.083333333333364,null,0,33.451583559317328,null,33.451583559317328,{"$f":"IF(J232=0,1,1000)*AVERAGE(C$63:C232)","v":217.25979721542231},null,{"$f":"(F232+G232)*SUM(F$63:G232)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,8.7824167448575583,33.412061870215332,0,0,1,{"$f":"IF(SUM(I$63:I232)<($F$38-1),IF((F233+G233)*H233>0,1,0),0)","v":0},0,0,12.812476830971788,15.338744290298672,14.166666666666698,{"$f":"IF(B233<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B233),0)","v":3.1002353611332769E-2},0,401.97859772992342,377.24506813506355,0.56917692630395211,82.056061649069136,0.95606803385832428,0.36529157929113065,0.9698096379147465,null,14.166666666666698,null,0,33.412061870215332,null,33.412061870215332,{"$f":"IF(J233=0,1,1000)*AVERAGE(C$63:C233)","v":217.21506602915616},null,{"$f":"(F233+G233)*SUM(F$63:G233)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,8.7725028267067451,33.37253592666832,0,0,1,{"$f":"IF(SUM(I$63:I233)<($F$38-1),IF((F234+G234)*H234>0,1,0),0)","v":0},0,0,12.725368787217999,15.252504412826511,14.250000000000032,{"$f":"IF(B234<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B234),0)","v":3.0822555371664725E-2},0,401.82138965665058,377.07470071243046,0.5689810045518765,81.987573537515345,0.95581071188678013,0.36518402552613799,0.96952409430028297,null,14.250000000000032,null,0,33.37253592666832,null,33.37253592666832,{"$f":"IF(J234=0,1,1000)*AVERAGE(C$63:C234)","v":217.17034719494845},null,{"$f":"(F234+G234)*SUM(F$63:G234)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,8.762587861198929,33.333005807398528,0,0,1,{"$f":"IF(SUM(I$63:I234)<($F$38-1),IF((F235+G235)*H235>0,1,0),0)","v":0},0,0,12.63883365126148,15.166749406627096,14.333333333333366,{"$f":"IF(B235<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B235),0)","v":3.0643799872409005E-2},0,401.66424708674151,376.90442198510129,0.56878514657886015,81.919140956154649,0.95555340402238609,0.36507600081254299,0.96923730036821165,null,14.333333333333366,null,0,33.333005807398528,null,33.333005807398528,{"$f":"IF(J235=0,1,1000)*AVERAGE(C$63:C235)","v":217.12564070895277},null,{"$f":"(F235+G235)*SUM(F$63:G235)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,8.7526718680436879,33.293471590986371,0,0,1,{"$f":"IF(SUM(I$63:I235)<($F$38-1),IF((F236+G236)*H236>0,1,0),0)","v":0},0,0,12.552867773011236,15.081476545581634,14.4166666666667,{"$f":"IF(B236<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B236),0)","v":3.046608106618956E-2},0,401.50716999290324,376.73423188315257,0.56858935234829444,81.850763854100137,0.955296110286325,0.36496750523772525,0.96894925635051621,null,14.4166666666667,null,0,33.293471590986371,null,33.293471590986371,{"$f":"IF(J236=0,1,1000)*AVERAGE(C$63:C236)","v":217.08094656732408},null,{"$f":"(F236+G236)*SUM(F$63:G236)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,8.7427548669151403,33.253933355870878,0,0,1,{"$f":"IF(SUM(I$63:I236)<($F$38-1),IF((F237+G237)*H237>0,1,0),0)","v":0},0,0,12.467467524874143,14.996683118898533,14.500000000000034,{"$f":"IF(B237<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B237),0)","v":3.0289392940702129E-2},0,401.35015834785412,376.56413033676426,0.56839362182363617,81.782442180534133,0.95503883069977524,0.36485853888921482,0.96865996247957931,null,14.500000000000034,null,0,33.253933355870878,null,33.253933355870878,{"$f":"IF(J237=0,1,1000)*AVERAGE(C$63:C237)","v":217.03626476621864},null,{"$f":"(F237+G237)*SUM(F$63:G237)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,8.7328368774520513,33.214391180350106,0,0,1,{"$f":"IF(SUM(I$63:I237)<($F$38-1),IF((F238+G238)*H238>0,1,0),0)","v":0},0,0,12.382629301621508,14.912366431027243,14.583333333333368,{"$f":"IF(B238<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B238),0)","v":3.011372951851082E-2},0,401.19321212432374,376.39411727621928,0.56819795496840719,81.714175884708197,0.95478156528391089,0.36474910185469445,0.96836941898818918,null,14.583333333333368,null,0,33.214391180350106,null,33.214391180350106,{"$f":"IF(J238=0,1,1000)*AVERAGE(C$63:C238)","v":216.99159530179386},null,{"$f":"(F238+G238)*SUM(F$63:G238)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,8.7229179192578119,33.17484514258112,0,0,1,{"$f":"IF(SUM(I$63:I238)<($F$38-1),IF((F239+G239)*H239>0,1,0),0)","v":0},0,0,12.298349520256195,14.828523801572553,14.666666666666702,{"$f":"IF(B239<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B239),0)","v":2.9939084856845887E-2},0,401.03633129505312,376.22419263190375,0.56800235174619529,81.645964915942841,0.95452431405990013,0.36463919422199792,0.96807762610953496,null,14.666666666666702,null,0,33.17484514258112,null,33.17484514258112,{"$f":"IF(J239=0,1,1000)*AVERAGE(C$63:C239)","v":216.94693817020863},null,{"$f":"(F239+G239)*SUM(F$63:G239)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,8.7129980119004085,33.135295320579793,0,0,1,{"$f":"IF(SUM(I$63:I239)<($F$38-1),IF((F240+G240)*H240>0,1,0),0)","v":0},0,0,12.214624619880444,14.745152565209386,14.750000000000036,{"$f":"IF(B240<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B240),0)","v":2.9765453047402697E-2},0,400.87951583279471,376.05435633430648,0.56780681212065309,81.577809223627526,0.95426707704890734,0.36452881607910576,0.96778458407719559,null,14.750000000000036,null,0,33.135295320579793,null,33.135295320579793,{"$f":"IF(J240=0,1,1000)*AVERAGE(C$63:C240)","v":216.90229336762289},null,{"$f":"(F240+G240)*SUM(F$63:G240)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,8.7030771749125329,33.095741792221304,0,0,1,{"$f":"IF(SUM(I$63:I240)<($F$38-1),IF((F241+G241)*H241>0,1,0),0)","v":0},0,0,12.131451061564711,14.662250071598079,14.833333333333369,{"$f":"IF(B241<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B241),0)","v":2.9592828216141873E-2},0,400.72276571031227,375.88460831401858,0.56761133605549829,81.509708757220096,0.95400985427209162,0.36441796751415018,0.96749029312515233,null,14.833333333333369,null,0,33.095741792221304,null,33.095741792221304,{"$f":"IF(J241=0,1,1000)*AVERAGE(C$63:C241)","v":216.85766089019799},null,{"$f":"(F241+G241)*SUM(F$63:G241)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,8.6931554277917709,33.056184635240861,0,0,1,{"$f":"IF(SUM(I$63:I241)<($F$38-1),IF((F242+G242)*H242>0,1,0),0)","v":0},0,0,12.048825328217299,14.57981368530011,14.916666666666703,{"$f":"IF(B242<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B242),0)","v":2.9421204523090508E-2},0,400.56608090038083,375.71494850173372,0.5674159235145132,81.441663466247519,0.9537526457506077,0.36430664861541739,0.96719475348779582,null,14.916666666666703,null,0,33.056184635240861,null,33.056184635240861,{"$f":"IF(J242=0,1,1000)*AVERAGE(C$63:C242)","v":216.81304073409657},null,{"$f":"(F242+G242)*SUM(F$63:G242)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,8.683232790000325,33.016623927232587,0,0,1,{"$f":"IF(SUM(I$63:I242)<($F$38-1),IF((F243+G243)*H243>0,1,0),0)","v":0},0,0,11.966743924454107,14.49784078569434,15.000000000000037,{"$f":"IF(B243<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B243),0)","v":2.925057616214467E-2},0,400.40946137578692,375.5453768282469,0.5672205744615445,81.373673300304404,0.95349545150560433,0.36419485947134017,0.96689796539990525,null,15.000000000000037,null,0,33.016623927232587,null,33.016623927232587,{"$f":"IF(J243=0,1,1000)*AVERAGE(C$63:C243)","v":216.76843289548248},null,{"$f":"(F243+G243)*SUM(F$63:G243)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,8.6733092809652863,32.977059745650649,0,0,1,{"$f":"IF(SUM(I$63:I243)<($F$38-1),IF((F244+G244)*H244>0,1,0),0)","v":0},0,0,11.885203376469883,14.416328766893686,15.083333333333371,{"$f":"IF(B244<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B244),0)","v":2.9080937360872906E-2},0,400.25290710932825,375.37589322445535,0.56702528886050374,81.305738209054084,0.95323827155822705,0.3640826001705017,0.96659992909665959,null,15.083333333333371,null,0,32.977059745650649,null,32.977059745650649,{"$f":"IF(J244=0,1,1000)*AVERAGE(C$63:C244)","v":216.72383737052084},null,{"$f":"(F244+G244)*SUM(F$63:G244)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,8.6633849200786273,32.937492167809175,0,0,1,{"$f":"IF(SUM(I$63:I244)<($F$38-1),IF((F245+G245)*H245>0,1,0),0)","v":0},0,0,11.804200231909814,14.335275037662303,15.166666666666705,{"$f":"IF(B245<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B245),0)","v":2.8912282380321029E-2},0,400.09641807381388,375.20649762135724,0.56683006667536573,81.237858142227708,0.95298110592961527,0.36396987080163723,0.96630064481364109,null,15.166666666666705,null,0,32.937492167809175,null,32.937492167809175,{"$f":"IF(J245=0,1,1000)*AVERAGE(C$63:C245)","v":216.67925415537812},null,{"$f":"(F245+G245)*SUM(F$63:G245)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,8.6534597266971609,32.897921270882122,0,0,1,{"$f":"IF(SUM(I$63:I245)<($F$38-1),IF((F246+G246)*H246>0,1,0),0)","v":0},0,0,11.723731059741787,14.254677021333178,15.250000000000039,{"$f":"IF(B246<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B246),0)","v":2.8744605514817931E-2},0,399.93999424206436,375.03718995005221,0.56663490787017035,81.170033049624294,0.95272395464090431,0.36385667145362965,0.96600011278682452,null,15.250000000000039,null,0,32.897921270882122,null,32.897921270882122,{"$f":"IF(J246=0,1,1000)*AVERAGE(C$63:C246)","v":216.63468324622204},null,{"$f":"(F246+G246)*SUM(F$63:G246)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,8.6435337201426421,32.858347131903678,0,0,1,{"$f":"IF(SUM(I$63:I246)<($F$38-1),IF((F247+G247)*H247>0,1,0),0)","v":0},0,0,11.643792450129604,14.174532155726251,15.333333333333373,{"$f":"IF(B247<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B247),0)","v":2.8577901091782529E-2},0,399.78363558691137,374.86797014174056,0.56643981240902053,81.102262881110562,0.95246681771322439,0.36374300221551198,0.9656983332525827,null,15.333333333333373,null,0,32.858347131903678,null,32.858347131903678,{"$f":"IF(J247=0,1,1000)*AVERAGE(C$63:C247)","v":216.5901246392215},null,{"$f":"(F247+G247)*SUM(F$63:G247)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,8.6336069197019025,32.818769827768783,0,0,1,{"$f":"IF(SUM(I$63:I247)<($F$38-1),IF((F248+G248)*H248>0,1,0),0)","v":0},0,0,11.564381014306937,14.09483789306694,15.416666666666707,{"$f":"IF(B248<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B248),0)","v":2.8412163471531922E-2},0,399.62734208119804,374.69883812772309,0.56624478025608271,81.034547586620761,0.9522096951677006,0.36362886317647153,0.96539530644769833,null,15.416666666666707,null,0,32.818769827768783,null,32.818769827768783,{"$f":"IF(J248=0,1,1000)*AVERAGE(C$63:C248)","v":216.54557833054682},null,{"$f":"(F248+G248)*SUM(F$63:G248)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,8.6236793446267015,32.77918943523256,0,0,1,{"$f":"IF(SUM(I$63:I248)<($F$38-1),IF((F249+G249)*H249>0,1,0),0)","v":0},0,0,11.485493384451617,14.015591699905167,15.500000000000041,{"$f":"IF(B249<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B249),0)","v":2.8247387047090563E-2},0,399.47111369777878,374.52979383940146,0.56604981137558741,80.96688711615667,0.95195258702545371,0.36351425442584107,0.96509103260934026,null,15.500000000000041,null,0,32.77918943523256,null,32.77918943523256,{"$f":"IF(J249=0,1,1000)*AVERAGE(C$63:C249)","v":216.50104431636947},null,{"$f":"(F249+G249)*SUM(F$63:G249)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,8.613751014133836,32.739606030910743,0,0,1,{"$f":"IF(SUM(I$63:I249)<($F$38-1),IF((F250+G250)*H250>0,1,0),0)","v":0},0,0,11.407126213560987,13.936791057034799,15.583333333333375,{"$f":"IF(B250<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B250),0)","v":2.808356624400056E-2},0,399.31495040951921,374.36083720827685,0.56585490573182751,80.899281419787201,0.95169549330759928,0.36339917605310307,0.96478551197507478,null,15.583333333333375,null,0,32.739606030910743,null,32.739606030910743,{"$f":"IF(J250=0,1,1000)*AVERAGE(C$63:C250)","v":216.45652259286231},null,{"$f":"(F250+G250)*SUM(F$63:G250)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,8.6038219474051942,32.700019691279856,0,0,1,{"$f":"IF(SUM(I$63:I250)<($F$38-1),IF((F251+G251)*H251>0,1,0),0)","v":0},0,0,11.329276175327907,13.858433459413595,15.666666666666709,{"$f":"IF(B251<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B251),0)","v":2.7920695520133119E-2},0,399.15885218929651,374.19196816595053,0.56566006328915974,80.831730447648113,0.95143841403524776,0.36328362814789061,0.9644787447828681,null,15.666666666666709,null,0,32.700019691279856,null,32.700019691279856,{"$f":"IF(J251=0,1,1000)*AVERAGE(C$63:C251)","v":216.41201315619932},null,{"$f":"(F251+G251)*SUM(F$63:G251)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,8.5938921635878955,32.660430492677847,0,0,1,{"$f":"IF(SUM(I$63:I251)<($F$38-1),IF((F252+G252)*H252>0,1,0),0)","v":0},0,0,11.251939964017557,13.780516416083533,15.750000000000043,{"$f":"IF(B252<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B252),0)","v":2.7758769365501024E-2},0,399.00281900999886,374.0231866441236,0.56546528401200302,80.764234149942695,0.95118134922950526,0.36316761079998794,0.96417073127108754,null,15.750000000000043,null,0,32.660430492677847,null,32.660430492677847,{"$f":"IF(J252=0,1,1000)*AVERAGE(C$63:C252)","v":216.3675160025559},null,{"$f":"(F252+G252)*SUM(F$63:G252)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,8.5839616817941042,32.620838511303269,0,0,1,{"$f":"IF(SUM(I$63:I252)<($F$38-1),IF((F253+G253)*H253>0,1,0),0)","v":0},0,0,11.175114294344519,13.703037450091651,15.833333333333377,{"$f":"IF(B253<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B253),0)","v":2.7597782302072268E-2},0,398.84685084452593,373.85449257459584,0.56527056786483898,80.696792476940232,0.95092429891147301,0.36305112409932716,0.96386147167849323,null,15.833333333333377,null,0,32.620838511303269,null,32.620838511303269,{"$f":"IF(J253=0,1,1000)*AVERAGE(C$63:C253)","v":216.32303112810865},null,{"$f":"(F253+G253)*SUM(F$63:G253)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,8.574030521101248,32.581243823216191,0,0,1,{"$f":"IF(SUM(I$63:I253)<($F$38-1),IF((F254+G254)*H254>0,1,0),0)","v":0},0,0,11.098795901351094,13.625994098411308,15.91666666666671,{"$f":"IF(B254<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B254),0)","v":2.7437728883584696E-2},0,398.69094766578854,373.68588588926673,0.56507591481221231,80.629405378976969,0.95066726310224692,0.36293416813599044,0.96355096624424352,null,15.91666666666671,null,0,32.581243823216191,null,32.581243823216191,{"$f":"IF(J254=0,1,1000)*AVERAGE(C$63:C254)","v":216.27855852903545},null,{"$f":"(F254+G254)*SUM(F$63:G254)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,{"$f":"V255*T255/3.413","v":8.5640987005520124},32.541646504338189,0,0,1,{"$f":"IF(SUM(I$63:I254)<($F$38-1),IF((F255+G255)*H255>0,1,0),0)","v":0},0,{"$f":"I255/(1+$F$36)^B255","v":0},11.02298154028602,13.549383911863861,16.000000000000043,{"$f":"IF(B255<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B255),0)","v":2.7278603695361753E-2},0,398.53510944670899,{"$f":"R$9*$Q255^6+S$9*$Q255^5+T$9*$Q255^4+U$9*$Q255^3+V$9*$Q255^2+W$9*$Q255+X$9","v":373.51736652013437},{"$f":"R$10*$Q255^6+S$10*$Q255^5+T$10*$Q255^4+U$10*$Q255^3+V$10*$Q255^2+W$10*$Q255+X$10","v":0.5648813248187291},{"$f":"(R255-R$60)-(Q$60+460)*(S255-S$60)","v":80.562072806455888},0.95041024182291789,{"$f":"($W$29*U255^3+$W$30*U255^2+$W$31*U255+$W$32)*V$59","v":0.36281674300020883},0.96323921520789202,null,16.000000000000043,null,0,32.541646504338189,null,32.541646504338189,{"$f":"IF(J255=0,1,1000)*AVERAGE(C$63:C255)","v":216.23409820151548},null,{"$f":"(F255+G255)*SUM(F$63:G255)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B255,1)=F$46,F$46,IF(B255<$F$46,B255+1/12,B255))","v":16.083333333333375},{"$f":"IF(B255<F$46,IF(I255<1,C255*(1-$F$22/12), $C$63),C255)","v":207.61117460296325},8.554166239154311,{"$f":"IF(B256>=F$46,E255,IF(D256*F$23/1000000-F$30/1000<0,0,D256*F$23/1000000-F$30/1000))","v":32.502046630452178},{"$f":"IF(B256>F$46-5,0,IF(C256 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B256,1)=F$46-5,IF(E256-(E255-E256)*60<1,1,0),IF(E256-(E255-E256)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B256,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I255)<($F$38-1),IF((F256+G256)*H256>0,1,0),0)","v":0},0,0,{"$f":"IF(B256<F$46,E256/((1+$F$36)^B256),0)","v":10.947667986483825},{"$f":"IF(B256<F$46,($F$31/1000)/((1+$F$36)^B256),0)","v":13.473204455040825},16.083333333333375,{"$f":"IF(B256<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B256),0)","v":2.7120401354129332E-2},{"$f":"I256/(1+$F$36)^B256","v":0},{"$f":"C256*1.8+32-F$20","v":398.37933616022076},373.34893439929544,0.56468679784905851,80.494794709845678,{"$f":"(1-($F$32+273)/(C256+273))/F$41","v":0.95015323509457283},0.36269884878236291,{"$f":"V256/V$59","v":0.96292621880938967},null,{"$f":"B256","v":16.083333333333375},null,0,32.502046630452178,null,32.502046630452178,{"$f":"IF(J256=0,1,1000)*AVERAGE(C$63:C256)","v":216.18965014172912},null,{"$f":"(F256+G256)*SUM(F$63:G256)","v":0},{"$f":"IF((F256+G256)=0,0,B256)","v":0},{"$f":"IF($AG256=1,$AH256,0)","v":0},{"$f":"IF($AG256=2,$AH256,0)","v":0},{"$f":"IF($AG256=3,$AH256,0)","v":0},{"$f":"IF($AG256=4,$AH256,0)","v":0},{"$f":"IF($AG256=5,$AH256,0)","v":0},{"$f":"IF($AG256=6,$AH256,0)","v":0},{"$f":"IF($AG256=7,$AH256,0)","v":0},{"$f":"IF($AG256=8,$AH256,0)","v":0}]
[null,16.166666666666707,207.52466994687867,8.544233155881459,32.46244427720314,0,0,1,{"$f":"IF(SUM(I$63:I256)<($F$38-1),IF((F257+G257)*H257>0,1,0),0)","v":0},{"$f":"IF(OR(I257=1,J256 =1), 1,0)","v":0},0,10.872852035245179,13.397453306226449,{"$f":"IF(J257<1, B257,N256)","v":16.166666666666707},{"$f":"IF(B257<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B257),0)","v":2.6963116507833639E-2},0,398.22362777926855,373.18058945894472,0.56449233386793052,80.427571039681538,0.94989624293829256,0.36258048557298428,0.96261197728908776,null,16.166666666666707,null,{"$f":"IF(AA256>0,AA256,IF(K257=0,0,B257))","v":0},{"$f":"IF(AA256>0,AB256,E257)","v":32.46244427720314},null,{"$f":"IF(B257<=AD$59,E257,AD256)","v":32.46244427720314},{"$f":"IF(J257=0,1,1000)*AVERAGE(C$63:C257)","v":216.14521434585808},null,{"$f":"(F257+G257)*SUM(F$63:G257)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,8.5342994696720407,32.42283952009759,0,0,1,{"$f":"IF(SUM(I$63:I257)<($F$38-1),IF((F258+G258)*H258>0,1,0),0)","v":0},0,0,10.798530501717487,13.322128057320727,16.250000000000039,{"$f":"IF(B258<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B258),0)","v":2.6806743835460119E-2},0,398.06798427680843,373.01233163137567,0.56429793284013785,80.360401746564662,0.94963926537515331,0.36246165346274978,0.96229649088772362,null,16.250000000000039,null,0,32.42283952009759,null,32.42283952009759,{"$f":"IF(J258=0,1,1000)*AVERAGE(C$63:C258)","v":216.10079081008533},null,{"$f":"(F258+G258)*SUM(F$63:G258)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,8.5243651994300578,32.383232434504166,0,0,1,{"$f":"IF(SUM(I$63:I258)<($F$38-1),IF((F259+G259)*H259>0,1,0),0)","v":0},0,0,10.724700220776558,13.247226313762852,16.333333333333371,{"$f":"IF(B259<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B259),0)","v":2.6651278046853473E-2},0,397.91240562580765,372.8441608489785,0.56410359473053417,80.293286781161385,0.94938230242622745,0.36234235254248942,0.96197975984644124,null,16.333333333333371,null,0,32.383232434504166,null,32.383232434504166,{"$f":"IF(J259=0,1,1000)*AVERAGE(C$63:C259)","v":216.05637953059511},null,{"$f":"(F259+G259)*SUM(F$63:G259)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,8.5144303640250438,32.343623095654095,0,0,1,{"$f":"IF(SUM(I$63:I259)<($F$38-1),IF((F260+G260)*H260>0,1,0),0)","v":0},0,0,10.651358046908891,13.172745694455086,16.416666666666703,{"$f":"IF(B260<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B260),0)","v":2.6496713882538662E-2},0,397.75689179924478,372.67607704424222,0.56390931950403467,80.226226094204833,0.94912535411258092,0.36222258290318121,0.96166178440677719,null,16.416666666666703,null,0,32.343623095654095,null,32.343623095654095,{"$f":"IF(J260=0,1,1000)*AVERAGE(C$63:C260)","v":216.01198050357289},null,{"$f":"(F260+G260)*SUM(F$63:G260)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,8.5044949822918738,32.304011578640399,0,0,1,{"$f":"IF(SUM(I$63:I260)<($F$38-1),IF((F261+G261)*H261>0,1,0),0)","v":0},0,0,10.578500854094226,13.098683831687074,16.500000000000036,{"$f":"IF(B261<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B261),0)","v":2.6343046113542993E-2},0,397.6014427701096,372.50808014975223,0.56371510712561579,80.159219636492708,0.94886842045527531,0.36210234463595092,0.9613425648106606,null,16.500000000000036,null,0,32.304011578640399,null,32.304011578640399,{"$f":"IF(J261=0,1,1000)*AVERAGE(C$63:C261)","v":215.96759372520549},null,{"$f":"(F261+G261)*SUM(F$63:G261)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,8.4945590730310112,32.264397958418918,0,0,1,{"$f":"IF(SUM(I$63:I261)<($F$38-1),IF((F262+G262)*H262>0,1,0),0)","v":0},0,0,10.506125535689366,13.025038371060566,16.583333333333368,{"$f":"IF(B262<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B262),0)","v":2.6190269541219217E-2},0,397.44605851140329,372.34017009819178,0.56352095756031495,80.092267358888648,0.94861150147536777,0.3619816378320736,0.96102210130041676,null,16.583333333333368,null,0,32.264397958418918,null,32.264397958418918,{"$f":"IF(J262=0,1,1000)*AVERAGE(C$63:C262)","v":215.92321919168091},null,{"$f":"(F262+G262)*SUM(F$63:G262)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,8.4846226550084882,32.224782309808226,0,0,1,{"$f":"IF(SUM(I$63:I262)<($F$38-1),IF((F263+G263)*H263>0,1,0),0)","v":0},0,0,10.434229004312288,12.95180697141458,16.6666666666667,{"$f":"IF(B263<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B263),0)","v":2.6038378997069636E-2},0,397.29073899613809,372.17234682234022,0.56332687077323007,80.025369212321266,0.94835459719390991,0.36186046258297538,0.96070039411877239,null,16.6666666666667,null,0,32.224782309808226,null,32.224782309808226,{"$f":"IF(J263=0,1,1000)*AVERAGE(C$63:C263)","v":215.87885689918843},null,{"$f":"(F263+G263)*SUM(F$63:G263)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,8.4746857469557888,32.185164707489136,0,0,1,{"$f":"IF(SUM(I$63:I263)<($F$38-1),IF((F264+G264)*H264>0,1,0),0)","v":0},0,0,10.362808191726792,12.878987304750972,16.750000000000032,{"$f":"IF(B264<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B264),0)","v":2.5887369342571305E-2},0,397.13548419733758,372.00461025507389,0.56313284672952035,79.958525147783973,0.94809770763194801,0.36173881898022636,0.96037744350883614,null,16.750000000000032,null,0,32.185164707489136,null,32.185164707489136,{"$f":"IF(J264=0,1,1000)*AVERAGE(C$63:C264)","v":215.83450684391866},null,{"$f":"(F264+G264)*SUM(F$63:G264)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,8.4647483675701416,32.145545226005908,0,0,1,{"$f":"IF(SUM(I$63:I264)<($F$38-1),IF((F265+G265)*H265>0,1,0),0)","v":0},0,0,10.29186004872837,12.806577056160432,16.833333333333364,{"$f":"IF(B265<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B265),0)","v":2.5737235469002126E-2},0,396.98029408803654,371.83696032936541,0.56293888539440518,79.891735116335383,0.94784083281052456,0.36161670711554922,0.96005324971412165,null,16.833333333333364,null,0,32.145545226005908,null,32.145545226005908,{"$f":"IF(J265=0,1,1000)*AVERAGE(C$63:C265)","v":215.79016902206342},null,{"$f":"(F265+G265)*SUM(F$63:G265)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,8.4548105355145218,32.105923939766221,0,0,1,{"$f":"IF(SUM(I$63:I265)<($F$38-1),IF((F266+G266)*H266>0,1,0),0)","v":0},0,0,10.221381545030312,12.734573923748897,16.916666666666696,{"$f":"IF(B266<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B266),0)","v":2.5587972297268061E-2},0,396.8251686412811,371.66939697828354,0.56274498673316375,79.824999069099078,0.94758397275067618,0.36149412708081774,0.95972781297854404,null,16.916666666666696,null,0,32.105923939766221,null,32.105923939766221,{"$f":"IF(J266=0,1,1000)*AVERAGE(C$63:C266)","v":215.74584342981581},null,{"$f":"(F266+G266)*SUM(F$63:G266)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,8.4448722694173739,32.066300923040103,0,0,1,{"$f":"IF(SUM(I$63:I266)<($F$38-1),IF((F267+G267)*H267>0,1,0),0)","v":0},0,0,10.151369669150123,12.662975618564367,17.000000000000028,{"$f":"IF(B267<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B267),0)","v":2.5439574777731299E-2},0,396.67010783012847,371.50192013499282,0.56255115071113637,79.758316957262537,0.94732712747343484,0.36137107896804765,0.959401133546395,null,17.000000000000028,null,0,{"$f":"IF(AA266>0,AB266,E267)","v":32.066300923040103},null,32.066300923040103,{"$f":"IF(J267=0,1,1000)*AVERAGE(C$63:C267)","v":215.7015300633702},null,{"$f":"(F267+G267)*SUM(F$63:G267)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,8.4349335878730454,32.026676249961611,0,0,1,{"$f":"IF(SUM(I$63:I267)<($F$38-1),IF((F268+G268)*H268>0,1,0),0)","v":0},0,0,10.081821428297509,12.591779864524147,17.083333333333361,{"$f":"IF(B268<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B268),0)","v":2.5292037890039396E-2},0,396.51511162764712,371.33452973275331,0.56235737729372204,79.691688732078489,0.94707029699982692,0.36124756286940651,0.95907321166236947,null,17.083333333333361,null,0,32.026676249961611,null,32.026676249961611,{"$f":"IF(J268=0,1,1000)*AVERAGE(C$63:C268)","v":215.65722891892221},null,{"$f":"(F268+G268)*SUM(F$63:G268)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,8.4249945094415768,31.987049994528043,0,0,1,{"$f":"IF(SUM(I$63:I268)<($F$38-1),IF((F269+G269)*H269>0,1,0),0)","v":0},0,0,10.012733848262169,12.520984398342486,17.166666666666693,{"$f":"IF(B269<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B269),0)","v":2.5145356642955488E-2},0,396.36018000691683,371.16722570492072,0.56216366644638083,79.625114344863334,0.94681348135087429,0.36112357887720975,0.95874404757155496,null,17.166666666666693,null,0,31.987049994528043,null,31.987049994528043,{"$f":"IF(J269=0,1,1000)*AVERAGE(C$63:C269)","v":215.61293999266877},null,{"$f":"(F269+G269)*SUM(F$63:G269)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,8.4150550526489685,31.947422230600978,0,0,1,{"$f":"IF(SUM(I$63:I269)<($F$38-1),IF((F270+G270)*H270>0,1,0),0)","v":0},0,0,9.9441039733028429,12.450586969458634,17.250000000000025,{"$f":"IF(B270<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B270),0)","v":2.4999526074189388E-2},0,396.20531294102847,371.0000079849458,0.56197001813463132,79.558593746998156,0.94655668054759468,0.36099912708392473,0.95841364151944219,null,17.250000000000025,null,0,31.947422230600978,null,31.947422230600978,{"$f":"IF(J270=0,1,1000)*AVERAGE(C$63:C270)","v":215.56866328080804},null,{"$f":"(F270+G270)*SUM(F$63:G270)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,8.4051152359869068,31.907793031905193,0,0,1,{"$f":"IF(SUM(I$63:I270)<($F$38-1),IF((F271+G271)*H271>0,1,0),0)","v":0},0,0,9.875928866036304,12.380585339965291,17.333333333333357,{"$f":"IF(B271<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B271),0)","v":2.4854541250229713E-2},0,396.05051040308427,370.83287650637408,0.56177643232405228,79.492126889927533,0.94629989461099884,0.36087420758216254,0.95808199375190384,null,17.333333333333357,null,0,31.907793031905193,null,31.907793031905193,{"$f":"IF(J271=0,1,1000)*AVERAGE(C$63:C271)","v":215.52439877953941},null,{"$f":"(F271+G271)*SUM(F$63:G271)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,8.3951750779130361,31.868162472029731,0,0,1,{"$f":"IF(SUM(I$63:I271)<($F$38-1),IF((F272+G272)*H272>0,1,0),0)","v":0},0,0,9.8082056073276913,12.310977284537474,17.416666666666689,{"$f":"IF(B272<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B272),0)","v":2.4710397266177013E-2},0,395.89577236619755,370.66583120284588,0.56158290898028107,79.425713725160392,0.94604312356209452,0.36074882046468298,0.95774910451520701,null,17.416666666666689,null,0,31.868162472029731,null,31.868162472029731,{"$f":"IF(J272=0,1,1000)*AVERAGE(C$63:C272)","v":215.48014648506359},null,{"$f":"(F272+G272)*SUM(F$63:G272)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,8.3852345968508484,31.828530624427479,0,0,1,{"$f":"IF(SUM(I$63:I272)<($F$38-1),IF((F273+G273)*H273>0,1,0),0)","v":0},0,0,9.7409312961809729,12.241760590361764,17.500000000000021,{"$f":"IF(B273<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B273),0)","v":2.4567089245577812E-2},0,395.74109880349283,370.49887200809565,0.56138944806901481,79.359354204268584,0.94578636742188316,0.36062296582439424,0.95741497405601272,null,17.500000000000021,null,0,31.828530624427479,null,31.828530624427479,{"$f":"IF(J273=0,1,1000)*AVERAGE(C$63:C273)","v":215.43590639358251},null,{"$f":"(F273+G273)*SUM(F$63:G273)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,8.3752938111899873,31.788897562416373,0,0,1,{"$f":"IF(SUM(I$63:I273)<($F$38-1),IF((F274+G274)*H274>0,1,0),0)","v":0},0,0,9.6741030496305491,12.172933057065963,17.583333333333353,{"$f":"IF(B274<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B274),0)","v":2.4424612340259624E-2},0,395.58648968810593,370.33199885595235,0.56119604955600877,79.293048278888421,0.94552962621136116,0.36049664375435647,0.95707960262138592,null,17.583333333333353,null,0,31.788897562416373,null,31.788897562416373,{"$f":"IF(J274=0,1,1000)*AVERAGE(C$63:C274)","v":215.39167850129942},null,{"$f":"(F274+G274)*SUM(F$63:G274)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,8.3653527392859601,31.749263359178251,0,0,1,{"$f":"IF(SUM(I$63:I274)<($F$38-1),IF((F275+G275)*H275>0,1,0),0)","v":0},0,0,9.607718002632776,12.104492496649152,17.666666666666686,{"$f":"IF(B275<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B275),0)","v":2.4282961730166988E-2},0,395.43194499318378,370.16521168033898,0.56100271340707741,79.226795900719367,0.94527289995152108,0.36036985434777302,0.9567429904587712,null,17.666666666666686,null,0,31.749263359178251,null,31.749263359178251,{"$f":"IF(J275=0,1,1000)*AVERAGE(C$63:C275)","v":215.3474628044188},null,{"$f":"(F275+G275)*SUM(F$63:G275)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,8.3554113994602712,31.709628087759391,0,0,1,{"$f":"IF(SUM(I$63:I275)<($F$38-1),IF((F276+G276)*H276>0,1,0),0)","v":0},0,0,9.5417733079586107,12.036436733412136,17.750000000000018,{"$f":"IF(B276<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B276),0)","v":2.4142132623198326E-2},0,395.27746469188452,369.99851041527194,0.56080943958809382,79.160597021523813,0.94501618866334924,0.36024259769799505,0.95640513781600589,null,17.750000000000018,null,0,31.709628087759391,null,31.709628087759391,{"$f":"IF(J276=0,1,1000)*AVERAGE(C$63:C276)","v":215.30325929914633},null,{"$f":"(F276+G276)*SUM(F$63:G276)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,8.3454698100006333,31.669991821071328,0,0,1,{"$f":"IF(SUM(I$63:I276)<($F$38-1),IF((F277+G277)*H277>0,1,0),0)","v":0},0,0,9.4762661360869416,11.968763603888267,17.83333333333335,{"$f":"IF(B277<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B277),0)","v":2.4002120255043904E-2},0,395.12304875737743,369.83189499486093,0.56061622806498912,79.094451593127246,0.9447594923678273,0.36011487389852692,0.95606604494133396,null,17.83333333333335,null,0,31.669991821071328,null,31.669991821071328,{"$f":"IF(J277=0,1,1000)*AVERAGE(C$63:C277)","v":215.25906798168901},null,{"$f":"(F277+G277)*SUM(F$63:G277)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,8.3355279891607825,31.630354631890143,0,0,1,{"$f":"IF(SUM(I$63:I277)<($F$38-1),IF((F278+G278)*H278>0,1,0),0)","v":0},0,0,9.4111936750981044,11.901470956774682,17.916666666666682,{"$f":"IF(B278<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B278),0)","v":2.38629198890246E-2},0,394.96869716284311,369.66536535330965,0.56042307880375297,79.028359567418761,0.94450281108593215,0.35998668304301434,0.95572571208337465,null,17.916666666666682,null,0,31.630354631890143,null,31.630354631890143,{"$f":"IF(J278=0,1,1000)*AVERAGE(C$63:C278)","v":215.21488884825516},null,{"$f":"(F278+G278)*SUM(F$63:G278)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,8.3255859551606513,31.590716592857163,0,0,1,{"$f":"IF(SUM(I$63:I278)<($F$38-1),IF((F279+G279)*H279>0,1,0),0)","v":0},0,0,9.3465531305684006,11.834556652863906,18.000000000000014,{"$f":"IF(B279<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B279),0)","v":2.3724526815931662E-2},0,394.81440988147318,369.4989214249141,0.56022999177043264,78.962320896349809,0.94424614483863489,0.35985802522525467,0.95538413949114975,null,18.000000000000014,null,0,31.590716592857163,null,31.590716592857163,{"$f":"IF(J279=0,1,1000)*AVERAGE(C$63:C279)","v":215.17072189505427},null,{"$f":"(F279+G279)*SUM(F$63:G279)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,8.3156437261863196,31.551077776478728,0,0,1,{"$f":"IF(SUM(I$63:I279)<($F$38-1),IF((F280+G280)*H280>0,1,0),0)","v":0},0,0,9.2823417254649669,11.768018564975849,18.083333333333346,{"$f":"IF(B280<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B280),0)","v":2.3586936353867431E-2},0,394.66018688647046,369.33256314406333,0.56003696693113381,78.896335531934426,0.94398949364690199,0.35972890053919132,0.95504132741406877,null,18.083333333333346,null,0,31.551077776478728,null,31.551077776478728,{"$f":"IF(J280=0,1,1000)*AVERAGE(C$63:C280)","v":215.12656711829709},null,{"$f":"(F280+G280)*SUM(F$63:G280)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,8.3057013203901437,31.511438255126727,0,0,1,{"$f":"IF(SUM(I$63:I280)<($F$38-1),IF((F281+G281)*H281>0,1,0),0)","v":0},0,0,9.2185567000414661,11.701854577890185,18.166666666666679,{"$f":"IF(B281<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B281),0)","v":2.3450143848086927E-2},0,394.50602815104895,369.16629044523876,0.5598440042520193,78.830403426249404,0.94373285753169533,0.35959930907891674,0.95469727610193722,null,18.166666666666679,null,0,31.511438255126727,null,31.511438255126727,{"$f":"IF(J281=0,1,1000)*AVERAGE(C$63:C281)","v":215.08242451419568},null,{"$f":"(F281+G281)*SUM(F$63:G281)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,8.2957587558907377,31.471798101038516,0,0,1,{"$f":"IF(SUM(I$63:I281)<($F$38-1),IF((F282+G282)*H282>0,1,0),0)","v":0},0,0,9.1551953117341967,11.63606258827911,18.250000000000011,{"$f":"IF(B282<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B282),0)","v":2.3314144670840354E-2},0,394.35193364843394,369.00010326301469,0.55965110369931026,78.764524531434006,0.94347623651397095,0.35946925093867005,0.95435198580494962,null,18.250000000000011,null,0,31.471798101038516,null,31.471798101038516,{"$f":"IF(J282=0,1,1000)*AVERAGE(C$63:C282)","v":215.03829407896333},null,{"$f":"(F282+G282)*SUM(F$63:G282)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,8.285816050772965,31.432157386316916,0,0,1,{"$f":"IF(SUM(I$63:I282)<($F$38-1),IF((F283+G283)*H283>0,1,0),0)","v":0},0,0,9.092254835058819,11.570640504640471,18.333333333333343,{"$f":"IF(B283<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B283),0)","v":2.3178934221216592E-2},0,394.19790335186161,368.83400153205673,0.55945826523928421,78.698698799689623,0.94321963061468017,0.35933872621283619,0.95400545677368775,null,18.333333333333343,null,0,31.432157386316916,null,31.432157386316916,{"$f":"IF(J283=0,1,1000)*AVERAGE(C$63:C283)","v":214.99417580881462},null,{"$f":"(F283+G283)*SUM(F$63:G283)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,8.2758732230880572,31.392516182930628,0,0,1,{"$f":"IF(SUM(I$63:I283)<($F$38-1),IF((F284+G284)*H284>0,1,0),0)","v":0},0,0,9.0297325615078154,11.505586247231298,18.416666666666675,{"$f":"IF(B284<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B284),0)","v":2.3044507924987499E-2},0,394.04393723457957,368.66798518712301,0.55926548883827654,78.632926183279892,0.94296303985476937,0.35920773499594788,0.95365768925912586,null,18.416666666666675,null,0,31.392516182930628,null,31.392516182930628,{"$f":"IF(J284=0,1,1000)*AVERAGE(C$63:C284)","v":214.95006969996535},null,{"$f":"(F284+G284)*SUM(F$63:G284)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,8.2659302908536585,31.352874562714469,0,0,1,{"$f":"IF(SUM(I$63:I284)<($F$38-1),IF((F285+G285)*H285>0,1,0),0)","v":0},0,0,8.9676257994484629,11.440897748001658,18.500000000000007,{"$f":"IF(B285<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B285),0)","v":2.2910861234453184E-2},0,393.89003526984641,368.50205416306255,0.55907277446267967,78.567206634529782,0.94270646425517912,0.35907627738268993,0.95330868351264186,null,18.500000000000007,null,0,31.352874562714469,null,31.352874562714469,{"$f":"IF(J285=0,1,1000)*AVERAGE(C$63:C285)","v":214.90597574863256},null,{"$f":"(F285+G285)*SUM(F$63:G285)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,8.2559872720537975,31.313232597369208,0,0,1,{"$f":"IF(SUM(I$63:I285)<($F$38-1),IF((F286+G286)*H286>0,1,0),0)","v":0},0,0,8.9059318740212969,11.376572950528946,18.583333333333339,{"$f":"IF(B286<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B286),0)","v":2.2777989628288177E-2},0,393.73619743093178,368.33620839481671,0.55888012207894244,78.501540105827303,0.94244990383684557,0.35894435346788739,0.95295843978598593,null,18.583333333333339,null,0,31.313232597369208,null,31.313232597369208,{"$f":"IF(J286=0,1,1000)*AVERAGE(C$63:C286)","v":214.8618939510346},null,{"$f":"(F286+G286)*SUM(F$63:G286)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,8.2460441846389649,31.273590358461931,0,0,1,{"$f":"IF(SUM(I$63:I286)<($F$38-1),IF((F287+G287)*H287>0,1,0),0)","v":0},0,0,8.8446481270393011,11.312609809952489,18.666666666666671,{"$f":"IF(B287<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B287),0)","v":2.2645888611388405E-2},0,393.58242369111679,368.17044781741737,0.55868753165357099,78.435926549621115,0.94219335862069953,0.35881196334651744,0.95260695833131237,null,18.666666666666671,null,0,31.273590358461931,null,31.273590358461931,{"$f":"IF(J287=0,1,1000)*AVERAGE(C$63:C287)","v":214.81782430339106},null,{"$f":"(F287+G287)*SUM(F$63:G287)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,8.2361010465260733,31.23394791742583,0,0,1,{"$f":"IF(SUM(I$63:I287)<($F$38-1),IF((F288+G288)*H288>0,1,0),0)","v":0},0,0,8.7837719168875257,11.249006292908547,18.750000000000004,{"$f":"IF(B288<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B288),0)","v":2.2514553714719211E-2},0,393.42871402369337,368.00477236598732,0.55849500315312761,78.370365918421612,0.94193682862766703,0.35867910711370099,0.95225423940115672,null,18.750000000000004,null,0,31.23394791742583,null,31.23394791742583,{"$f":"IF(J288=0,1,1000)*AVERAGE(C$63:C288)","v":214.77376680192276},null,{"$f":"(F288+G288)*SUM(F$63:G288)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,8.2261578755986449,31.194305345560977,0,0,1,{"$f":"IF(SUM(I$63:I288)<($F$38-1),IF((F289+G289)*H289>0,1,0),0)","v":0},0,0,8.7233006184235471,11.18576037746568,18.833333333333336,{"$f":"IF(B289<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B289),0)","v":2.2383980495164085E-2},0,393.27506840196469,367.83918197574064,0.55830253654423079,78.304858164801317,0.94168031387866802,0.35854578486470606,0.95190028324844533,null,18.833333333333336,null,0,31.194305345560977,null,31.194305345560977,{"$f":"IF(J289=0,1,1000)*AVERAGE(C$63:C289)","v":214.72972144285183},null,{"$f":"(F289+G289)*SUM(F$63:G289)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,8.2162146897067707,31.154662714034167,0,0,1,{"$f":"IF(SUM(I$63:I289)<($F$38-1),IF((F290+G290)*H290>0,1,0),0)","v":0},0,0,8.6632316228782518,11.122870053060462,18.916666666666668,{"$f":"IF(B290<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B290),0)","v":2.2254164535374404E-2},0,393.12148679924508,367.67367658198134,0.55811013179355584,78.239403241392949,0.94142381439461875,0.35841199669495277,0.95154509012650834,null,18.916666666666668,null,0,31.154662714034167,null,31.154662714034167,{"$f":"IF(J290=0,1,1000)*AVERAGE(C$63:C290)","v":214.68568822240161},null,{"$f":"(F290+G290)*SUM(F$63:G290)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,8.2062715066670666,31.115020093878705,0,0,1,{"$f":"IF(SUM(I$63:I290)<($F$38-1),IF((F291+G291)*H291>0,1,0),0)","v":0},0,0,8.6035623377571753,11.060333320433578,19,{"$f":"IF(B291<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B291),0)","v":2.2125101443619954E-2},0,392.96796918885997,367.50825612010402,0.55791778886783383,78.174001100891076,0.94116733019642862,0.35827774270000162,0.95118866028904847,null,19,null,0,31.115020093878705,null,31.115020093878705,{"$f":"IF(J291=0,1,1000)*AVERAGE(C$63:C291)","v":214.64166713679668},null,{"$f":"(F291+G291)*SUM(F$63:G291)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,8.1963283442628452,31.075377555995146,0,0,1,{"$f":"IF(SUM(I$63:I291)<($F$38-1),IF((F292+G292)*H292>0,1,0),0)","v":0},0,0,8.5442901867426428,10.998148191566225,19.083333333333332,{"$f":"IF(B292<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B292),0)","v":2.1996786853640385E-2},0,392.81451554414582,367.34292052559317,0.55772550773385132,78.10865169605114,0.94091086130500379,0.358143022975563,0.95083099399016657,null,19.083333333333332,null,0,31.075377555995146,null,31.075377555995146,{"$f":"IF(J292=0,1,1000)*AVERAGE(C$63:C292)","v":214.59765818226293},null,{"$f":"(F292+G292)*SUM(F$63:G292)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,8.1863852202440448,31.035735171150982,0,0,1,{"$f":"IF(SUM(I$63:I292)<($F$38-1),IF((F293+G293)*H293>0,1,0),0)","v":0},0,0,8.485412609596283,10.936312689617004,19.166666666666664,{"$f":"IF(B293<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B293),0)","v":2.1869216424497479E-2},0,392.66112583845035,367.17766973402331,0.55753328835845128,78.043354979689298,0.94065440774124331,0.35800783761749244,0.95047209148434864,null,19.166666666666664,null,0,31.035735171150982,null,31.035735171150982,{"$f":"IF(J293=0,1,1000)*AVERAGE(C$63:C293)","v":214.55366135502749},null,{"$f":"(F293+G293)*SUM(F$63:G293)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,8.1764421523273221,30.996093009981003,0,0,1,{"$f":"IF(SUM(I$63:I293)<($F$38-1),IF((F294+G294)*H294>0,1,0),0)","v":0},0,0,8.4269270620621466,10.874824848858989,19.249999999999996,{"$f":"IF(B294<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B294),0)","v":2.1742385840428317E-2},0,392.50780004513223,367.01250368105821,0.55734113070853175,77.978110904682353,0.94039796952604271,0.35787218672179277,0.95011195302647178,null,19.249999999999996,null,0,30.996093009981003,null,30.996093009981003,{"$f":"IF(J294=0,1,1000)*AVERAGE(C$63:C294)","v":214.50967665131864},null,{"$f":"(F294+G294)*SUM(F$63:G294)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,8.166499158196185,30.956451142987838,0,0,1,{"$f":"IF(SUM(I$63:I294)<($F$38-1),IF((F295+G295)*H295>0,1,0),0)","v":0},0,0,8.3688310157705441,10.813682714617274,19.333333333333329,{"$f":"IF(B295<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B295),0)","v":2.1616290810699237E-2},0,392.35453813756135,366.84742230245149,0.55714903475104649,77.912919423967992,0.94014154668029148,0.35773607038461663,0.9497505788718108,null,19.333333333333329,null,0,30.956451142987838,null,30.956451142987838,{"$f":"IF(J295=0,1,1000)*AVERAGE(C$63:C295)","v":214.46570406736609},null,{"$f":"(F295+G295)*SUM(F$63:G295)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,8.1565562555007247,30.916809640540897,0,0,1,{"$f":"IF(SUM(I$63:I295)<($F$38-1),IF((F296+G296)*H296>0,1,0),0)","v":0},0,0,8.3111219581419551,10.752884343206828,19.416666666666661,{"$f":"IF(B296<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B296),0)","v":2.1490927069460715E-2},0,392.20134008911856,366.68242553404559,0.55695700045300434,77.847780490543983,0.93988513922487404,0.35759948870225583,0.94938796927601021,null,19.416666666666661,null,0,30.916809640540897,null,30.916809640540897,{"$f":"IF(J296=0,1,1000)*AVERAGE(C$63:C296)","v":214.42174359940068},null,{"$f":"(F296+G296)*SUM(F$63:G296)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,8.1466134618580792,30.877168572878197,0,0,1,{"$f":"IF(SUM(I$63:I296)<($F$38-1),IF((F297+G297)*H297>0,1,0),0)","v":0},0,0,8.2537973922922916,10.692427801870718,19.499999999999993,{"$f":"IF(B297<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B297),0)","v":2.1366290375603031E-2},0,392.04820587319603,366.51751331177218,0.55676502778146919,77.782694057468859,0.93962874718066958,0.35746244177115621,0.9490241244951233,null,19.499999999999993,null,0,30.877168572878197,null,30.877168572878197,{"$f":"IF(J297=0,1,1000)*AVERAGE(C$63:C297)","v":214.37779524365456},null,{"$f":"(F297+G297)*SUM(F$63:G297)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,8.1366707948520993,30.837528010105054,0,0,1,{"$f":"IF(SUM(I$63:I297)<($F$38-1),IF((F298+G298)*H298>0,1,0),0)","v":0},0,0,8.196854836937856,10.632311168718651,19.583333333333325,{"$f":"IF(B298<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B298),0)","v":2.1242376512612786E-2},0,391.89513546319677,366.35268557165142,0.55657311670355991,77.717660077860899,0.93937237056855249,0.35732492968790586,0.94865904478558072,null,19.583333333333325,null,0,30.837528010105054,null,30.837528010105054,{"$f":"IF(J298=0,1,1000)*AVERAGE(C$63:C298)","v":214.3338589963611},null,{"$f":"(F298+G298)*SUM(F$63:G298)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,8.1267282720335157,30.797888022194719,0,0,1,{"$f":"IF(SUM(I$63:I298)<($F$38-1),IF((F299+G299)*H299>0,1,0),0)","v":0},0,0,8.1402918263013682,10.572532532665885,19.666666666666657,{"$f":"IF(B299<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B299),0)","v":2.111918128843028E-2},0,391.74212883253495,366.18794224979194,0.5563812671864502,77.652678504898518,0.93911600940939177,0.3571869525492376,0.94829273040419793,null,19.666666666666657,null,0,30.797888022194719,null,30.797888022194719,{"$f":"IF(J299=0,1,1000)*AVERAGE(C$63:C299)","v":214.28993485375489},null,{"$f":"(F299+G299)*SUM(F$63:G299)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,8.1167859109200879,30.758248678989013,0,0,1,{"$f":"IF(SUM(I$63:I299)<($F$38-1),IF((F300+G300)*H300>0,1,0),0)","v":0},0,0,8.0841059100185451,10.513089993372482,19.749999999999989,{"$f":"IF(B300<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B300),0)","v":2.0996700535307646E-2},0,391.58918595463598,366.02328328239111,0.55618947919736872,77.587749291820046,0.93885966372405061,0.35704851045203473,0.9479251816081895,null,19.749999999999989,null,0,30.758248678989013,null,30.758248678989013,{"$f":"IF(J300=0,1,1000)*AVERAGE(C$63:C300)","v":214.24602281207186},null,{"$f":"(F300+G300)*SUM(F$63:G300)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,8.1068437289964983,30.718610050197853,0,0,1,{"$f":"IF(SUM(I$63:I300)<($F$38-1),IF((F301+G301)*H301>0,1,0),0)","v":0},0,0,8.0282946530449184,10.453981661182887,19.833333333333321,{"$f":"IF(B301<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B301),0)","v":2.0874930109667917E-2},0,391.43630680293609,365.85870860573391,0.55599775270359764,77.522872391923784,0.93860333353338821,0.35690960349332373,0.94755639865515029,null,19.833333333333321,null,0,30.718610050197853,null,30.718610050197853,{"$f":"IF(J301=0,1,1000)*AVERAGE(C$63:C301)","v":214.20212286754912},null,{"$f":"(F301+G301)*SUM(F$63:G301)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,8.0969017437144455,30.678972205399688,0,0,1,{"$f":"IF(SUM(I$63:I301)<($F$38-1),IF((F302+G302)*H302>0,1,0),0)","v":0},0,0,7.9728556355634295,10.39520565706586,19.916666666666654,{"$f":"IF(B302<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B302),0)","v":2.0753865891964794E-2},0,391.28349135088274,365.69421815619341,0.55580608767247452,77.458047758567318,0.93834701885825778,0.356770231770279,0.94718638180306769,null,19.916666666666654,null,0,30.678972205399688,null,30.678972205399688,{"$f":"IF(J302=0,1,1000)*AVERAGE(C$63:C302)","v":214.15823501642507},null,{"$f":"(F302+G302)*SUM(F$63:G302)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,8.0869599724926182,30.639335214041324,0,0,1,{"$f":"IF(SUM(I$63:I302)<($F$38-1),IF((F303+G303)*H303>0,1,0),0)","v":0},0,0,7.9177864528924093,10.336760112554744,19.999999999999986,{"$f":"IF(B303<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B303),0)","v":2.0633503786543286E-2},0,391.13073957193444,365.52981187023033,0.55561448407139025,77.393275345168036,0.93809071971950719,0.35663039538021735,0.94681513131030748,null,19.999999999999986,null,0,30.639335214041324,null,30.639335214041324,{"$f":"IF(J303=0,1,1000)*AVERAGE(C$63:C303)","v":214.1143592549393},null,{"$f":"(F303+G303)*SUM(F$63:G303)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,8.0770184327168586,30.599699145438635,0,0,1,{"$f":"IF(SUM(I$63:I303)<($F$38-1),IF((F304+G304)*H304>0,1,0),0)","v":0},0,0,7.8630847153943177,10.278643169688069,20.083333333333318,{"$f":"IF(B304<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B304),0)","v":2.0513839721501195E-2},0,390.97805143956066,365.36548968439268,0.55542294186779018,77.328555105202497,0.93783443613797945,0.35649009442060553,0.94644264743563322,null,20.083333333333318,null,0,30.599699145438635,null,30.599699145438635,{"$f":"IF(J304=0,1,1000)*AVERAGE(C$63:C304)","v":214.07049557933277},null,{"$f":"(F304+G304)*SUM(F$63:G304)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,8.0670771417400999,30.560064068776271,0,0,1,{"$f":"IF(SUM(I$63:I304)<($F$38-1),IF((F305+G305)*H305>0,1,0),0)","v":0},0,0,7.808748048384742,10.220852980950481,20.16666666666665,{"$f":"IF(B305<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B305),0)","v":2.0394869648551313E-2},0,390.82542692724206,365.20125153531598,0.55523146102917309,77.263886992206665,0.93757816813451222,0.35634932898905425,0.94606893043819085,null,20.16666666666665,null,0,30.560064068776271,null,30.560064068776271,{"$f":"IF(J305=0,1,1000)*AVERAGE(C$63:C305)","v":214.02664398584753},null,{"$f":"(F305+G305)*SUM(F$63:G305)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,8.0571361168823739,30.520430053107731,0,0,1,{"$f":"IF(SUM(I$63:I305)<($F$38-1),IF((F306+G306)*H306>0,1,0),0)","v":0},0,0,7.7547740920420321,10.163387709214017,20.249999999999982,{"$f":"IF(B306<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B306),0)","v":2.0276589542884485E-2},0,390.67286600847029,365.03709735972251,0.55504004152309228,77.19927095977522,0.93732191572993828,0.35620809918331914,0.94569398057751108,null,20.249999999999982,null,0,30.520430053107731,null,30.520430053107731,{"$f":"IF(J306=0,1,1000)*AVERAGE(C$63:C306)","v":213.98280447072699},null,{"$f":"(F306+G306)*SUM(F$63:G306)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,8.0471953754309471,30.48079716735586,0,0,1,{"$f":"IF(SUM(I$63:I306)<($F$38-1),IF((F307+G307)*H307>0,1,0),0)","v":0},0,0,7.7011605013175588,10.106245527679702,20.333333333333314,{"$f":"IF(B307<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B307),0)","v":2.015899540303346E-2},0,390.52036865674796,364.87302709442133,0.55484868331715353,77.134706961562188,0.93706567894508397,0.356066405101302,0.94531779811351235,null,20.333333333333314,null,0,30.48079716735586,null,30.48079716735586,{"$f":"IF(J307=0,1,1000)*AVERAGE(C$63:C307)","v":213.93897703021577},null,{"$f":"(F307+G307)*SUM(F$63:G307)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,8.0372549346403499,30.441165480312996,0,0,1,{"$f":"IF(SUM(I$63:I307)<($F$38-1),IF((F308+G308)*H308>0,1,0),0)","v":0},0,0,7.6479049458464043,10.049424619819474,20.416666666666647,{"$f":"IF(B308<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B308),0)","v":2.0042083250737492E-2},0,390.36793484558888,364.70904067630829,0.55465738637901663,77.070194951280314,0.93680945780077163,0.35592424684105228,0.94494038330650554,null,20.416666666666647,null,0,30.441165480312996,null,30.441165480312996,{"$f":"IF(J308=0,1,1000)*AVERAGE(C$63:C308)","v":213.89516166055975},null,{"$f":"(F308+G308)*SUM(F$63:G308)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,8.027314811732321,30.401535060640732,0,0,1,{"$f":"IF(SUM(I$63:I308)<($F$38-1),IF((F309+G309)*H309>0,1,0),0)","v":0},0,0,7.5950051098584748,9.9929231793184368,20.499999999999979,{"$f":"IF(B309<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B309),0)","v":1.9925849130807773E-2},0,390.21556454851776,364.54513804236569,0.55446615067639438,77.00573488270129,0.93655325231781816,0.35578162450076134,0.94456173641717811,null,20.499999999999979,null,0,30.401535060640732,null,30.401535060640732,{"$f":"IF(J309=0,1,1000)*AVERAGE(C$63:C309)","v":213.85135835800605},null,{"$f":"(F309+G309)*SUM(F$63:G309)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,8.0173750238959105,30.361905976870354,0,0,1,{"$f":"IF(SUM(I$63:I309)<($F$38-1),IF((F310+G310)*H310>0,1,0),0)","v":0},0,0,7.5424586920902943,9.9367394100174398,20.583333333333311,{"$f":"IF(B310<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B310),0)","v":1.9810289110993647E-2},0,390.06325773907042,364.38131912966162,0.55427497617705279,76.941326709654845,0.93629706251703482,0.35563853817876917,0.944181857706612,null,20.583333333333311,null,0,30.361905976870354,null,30.361905976870354,{"$f":"IF(J310=0,1,1000)*AVERAGE(C$63:C310)","v":213.80756711880301},null,{"$f":"(F310+G310)*SUM(F$63:G310)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,8.0074355882874855,30.322278297402814,0,0,1,{"$f":"IF(SUM(I$63:I310)<($F$38-1),IF((F311+G311)*H311>0,1,0),0)","v":0},0,0,7.4902634056972053,9.8808715258559783,20.666666666666643,{"$f":"IF(B311<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B311),0)","v":1.9695399281849529E-2},0,389.9110143907937,364.2175838753505,0.55408386284881095,76.876970386029484,0.9360408884192275,0.35549498797355877,0.94380074743626896,null,20.666666666666643,null,0,30.322278297402814,null,30.322278297402814,{"$f":"IF(J311=0,1,1000)*AVERAGE(C$63:C311)","v":213.76378793920031},null,{"$f":"(F311+G311)*SUM(F$63:G311)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,7.9974965220308425,30.282652090509238,0,0,1,{"$f":"IF(SUM(I$63:I311)<($F$38-1),IF((F312+G312)*H312>0,1,0),0)","v":0},0,0,7.4384169781662006,9.8253177508154153,20.749999999999975,{"$f":"IF(B312<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B312),0)","v":1.9581175756602672E-2},0,389.75883447724539,364.05393221667225,0.5538928106595401,76.81266586577209,0.93578473004519735,0.35535097398376048,0.94341840586800174,null,20.749999999999975,null,0,30.282652090509238,null,30.282652090509238,{"$f":"IF(J312=0,1,1000)*AVERAGE(C$63:C312)","v":213.72002081544875},null,{"$f":"(F312+G312)*SUM(F$63:G312)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,7.9875578422170985,30.243027424330439,0,0,1,{"$f":"IF(SUM(I$63:I312)<($F$38-1),IF((F313+G313)*H313>0,1,0),0)","v":0},0,0,7.3869171512290173,9.7700763188625217,20.833333333333307,{"$f":"IF(B313<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B313),0)","v":1.9467614671021718E-2},0,389.60671797199444,363.89036409095257,0.55370181957716469,76.748413102887639,0.93552858741573985,0.35520649630814644,0.94303483326404003,null,20.833333333333307,null,0,30.243027424330439,null,30.243027424330439,{"$f":"IF(J313=0,1,1000)*AVERAGE(C$63:C313)","v":213.67626574380043},null,{"$f":"(F313+G313)*SUM(F$63:G313)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,7.9776195659049014,30.203404366877784,0,0,1,{"$f":"IF(SUM(I$63:I313)<($F$38-1),IF((F314+G314)*H314>0,1,0),0)","v":0},0,0,7.3357616807760762,9.7151454738933385,20.916666666666639,{"$f":"IF(B314<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B314),0)","v":1.9354712183285879E-2},0,389.45466484862067,363.72687943560243,0.55351088956966177,76.684212051438976,0.93527246055164526,0.35506155504563863,0.94265002988701063,null,20.916666666666639,null,0,30.203404366877784,null,30.203404366877784,{"$f":"IF(J314=0,1,1000)*AVERAGE(C$63:C314)","v":213.63252272050877},null,{"$f":"(F314+G314)*SUM(F$63:G314)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,7.9676817101203277,30.163782986032793,0,0,1,{"$f":"IF(SUM(I$63:I314)<($F$38-1),IF((F315+G315)*H315>0,1,0),0)","v":0},0,0,7.2849483367705972,9.6605234696773401,20.999999999999972,{"$f":"IF(B315<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B315),0)","v":1.924246447385506E-2},0,389.30267508071495,363.56347818811764,0.5533200206050598,76.620062665547209,0.93501634947369849,0.35491615029530027,0.94226399599991595,null,20.999999999999972,null,0,30.163782986032793,null,30.163782986032793,{"$f":"IF(J315=0,1,1000)*AVERAGE(C$63:C315)","v":213.58879174182832},null,{"$f":"(F315+G315)*SUM(F$63:G315)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,7.9577442918569501,30.124163349547381,0,0,1,{"$f":"IF(SUM(I$63:I315)<($F$38-1),IF((F316+G316)*H316>0,1,0),0)","v":0},0,0,7.2344749031633926,9.606208569801943,21.083333333333304,{"$f":"IF(B316<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B316),0)","v":1.913086774534057E-2},0,389.15074864187926,363.40016028607943,0.55312921265144044,76.555964899391086,0.93476025420267916,0.3547702821563391,0.94187673186614163,null,21.083333333333304,null,0,30.124163349547381,null,30.124163349547381,{"$f":"IF(J316=0,1,1000)*AVERAGE(C$63:C316)","v":213.54507280401489},null,{"$f":"(F316+G316)*SUM(F$63:G316)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,7.9478073280759762,30.084545525044433,0,0,1,{"$f":"IF(SUM(I$63:I316)<($F$38-1),IF((F317+G317)*H317>0,1,0),0)","v":0},0,0,7.184339177808206,9.5521990476172807,21.166666666666636,{"$f":"IF(B317<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B317),0)","v":1.9019918222376704E-2},0,388.99888550572638,363.2369256671534,0.55293846567693683,76.491918707206935,0.93450417475936154,0.35462395072811204,0.94148823774946955,null,21.166666666666636,null,0,30.084545525044433,null,30.084545525044433,{"$f":"IF(J317=0,1,1000)*AVERAGE(C$63:C317)","v":213.50136590332559},null,{"$f":"(F317+G317)*SUM(F$63:G317)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,7.9378708357061551,30.044929580017421,0,0,1,{"$f":"IF(SUM(I$63:I317)<($F$38-1),IF((F318+G318)*H318>0,1,0),0)","v":0},0,0,7.1345389723773396,9.4984931861813351,21.249999999999968,{"$f":"IF(B318<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B318),0)","v":1.8909612151492998E-2},0,388.84708564588021,363.07377426908982,0.55274777964973409,76.427924043288783,0.93424811116451534,0.35447715611011782,0.9410985139140583,null,21.249999999999968,null,0,30.044929580017421,null,30.044929580017421,{"$f":"IF(J318=0,1,1000)*AVERAGE(C$63:C318)","v":213.45767103601875},null,{"$f":"(F318+G318)*SUM(F$63:G318)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,{"$f":"V319*T319/3.413","v":7.9279348316438103},30.005315581830541,0,0,1,{"$f":"IF(SUM(I$63:I318)<($F$38-1),IF((F319+G319)*H319>0,1,0),0)","v":0},0,{"$f":"I319/(1+$F$36)^B319","v":0},7.0850721122778832,9.4450892782053408,21.3333333333333,{"$f":"IF(B319<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B319),0)","v":1.879994580098724E-2},0,388.69534903597565,{"$f":"R$9*$Q319^6+S$9*$Q319^5+T$9*$Q319^4+U$9*$Q319^3+V$9*$Q319^2+W$9*$Q319+X$9","v":362.9107060297232},{"$f":"R$10*$Q319^6+S$10*$Q319^5+T$10*$Q319^4+U$10*$Q319^3+V$10*$Q319^2+W$10*$Q319+X$10","v":0.5525571545380692},{"$f":"(R319-R$60)-(Q$60+460)*(S319-S$60)","v":76.363980861987898},0.9339920634389034,{"$f":"($W$29*U319^3+$W$30*U319^2+$W$31*U319+$W$32)*V$59","v":0.35432989840199841},0.94070756062444627,null,21.3333333333333,null,0,30.005315581830541,null,30.005315581830541,{"$f":"IF(J319=0,1,1000)*AVERAGE(C$63:C319)","v":213.41398819835393},null,{"$f":"(F319+G319)*SUM(F$63:G319)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B319,1)=F$46,F$46,IF(B319<$F$46,B319+1/12,B319))","v":21.416666666666632},{"$f":"IF(B319<F$46,IF(I319<1,C319*(1-$F$22/12), $C$63),C319)","v":202.14691876376202},7.917999332753026,{"$f":"IF(B320>=F$46,E319,IF(D320*F$23/1000000-F$30/1000<0,0,D320*F$23/1000000-F$30/1000))","v":29.965703597719457},{"$f":"IF(B320>F$46-5,0,IF(C320 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B320,1)=F$46-5,IF(E320-(E319-E320)*60<1,1,0),IF(E320-(E319-E320)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B320,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$63:I319)<($F$38-1),IF((F320+G320)*H320>0,1,0),0)","v":0},0,0,{"$f":"IF(B320<F$46,E320/((1+$F$36)^B320),0)","v":7.0359364365685817},{"$f":"IF(B320<F$46,($F$31/1000)/((1+$F$36)^B320),0)","v":9.3919856259995189},21.416666666666632,{"$f":"IF(B320<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B320),0)","v":1.8690915460799245E-2},{"$f":"I320/(1+$F$36)^B320","v":0},{"$f":"C320*1.8+32-F$20","v":388.54367564965855},362.74772088697216,0.55236659031023061,76.300089117712957,{"$f":"(1-($F$32+273)/(C320+273))/F$41","v":0.93373603160328444},0.35418217770354427,{"$f":"V320/V$59","v":0.94031537814556643},null,{"$f":"B320","v":21.416666666666632},null,0,29.965703597719457,null,29.965703597719457,{"$f":"IF(J320=0,1,1000)*AVERAGE(C$63:C320)","v":213.37031738659198},null,{"$f":"(F320+G320)*SUM(F$63:G320)","v":0},{"$f":"IF((F320+G320)=0,0,B320)","v":0},{"$f":"IF($AG320=1,$AH320,0)","v":0},{"$f":"IF($AG320=2,$AH320,0)","v":0},{"$f":"IF($AG320=3,$AH320,0)","v":0},{"$f":"IF($AG320=4,$AH320,0)","v":0},{"$f":"IF($AG320=5,$AH320,0)","v":0},{"$f":"IF($AG320=6,$AH320,0)","v":0},{"$f":"IF($AG320=7,$AH320,0)","v":0},{"$f":"IF($AG320=8,$AH320,0)","v":0}]
[null,21.499999999999964,202.06269088094379,7.9080643558655241,29.926093694790804,0,0,1,{"$f":"IF(SUM(I$63:I320)<($F$38-1),IF((F321+G321)*H321>0,1,0),0)","v":0},{"$f":"IF(OR(I321=1,J320 =1), 1,0)","v":0},0,6.9871297978768849,9.3391805414191076,{"$f":"IF(J321<1, B321,N320)","v":21.499999999999964},{"$f":"IF(B321<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B321),0)","v":1.858251744238533E-2},0,388.39206546058574,362.58481877883946,0.55217608693455811,76.23624876492994,0.93348001567841188,0.35403399411468717,0.93992196674272677,null,21.499999999999964,null,{"$f":"IF(AA320>0,AA320,IF(K321=0,0,B321))","v":0},{"$f":"IF(AA320>0,AB320,E321)","v":29.926093694790804},null,{"$f":"IF(B321<=AD$59,E321,AD320)","v":29.926093694790804},{"$f":"IF(J321=0,1,1000)*AVERAGE(C$63:C321)","v":213.32665859699486},null,{"$f":"(F321+G321)*SUM(F$63:G321)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,7.8981299177807616,29.886485940022581,0,0,1,{"$f":"IF(SUM(I$63:I321)<($F$38-1),IF((F322+G322)*H322>0,1,0),0)","v":0},0,0,6.9386500623167011,9.2866723458107003,21.583333333333297,{"$f":"IF(B322<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B322),0)","v":1.8474748078593534E-2},0,388.24051844242507,362.4219996434112,0.5519856443794432,76.172459758161438,0.93322401568503266,0.35388534773550517,0.93952732668162386,null,21.583333333333297,null,0,29.886485940022581,null,29.886485940022581,{"$f":"IF(J322=0,1,1000)*AVERAGE(C$63:C322)","v":213.28301182582595},null,{"$f":"(F322+G322)*SUM(F$63:G322)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,7.8881960352660103,29.846880400264464,0,0,1,{"$f":"IF(SUM(I$63:I322)<($F$38-1),IF((F323+G323)*H323>0,1,0),0)","v":0},0,0,6.8904951094065963,9.2344593699588664,21.666666666666629,{"$f":"IF(B323<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B323),0)","v":1.8367603723539551E-2},0,388.08903456885531,362.25926341885736,0.5517952626133279,76.108722051987513,0.93296803164389008,0.3537362386662205,0.93913145822833688,null,21.666666666666629,null,0,29.846880400264464,null,29.846880400264464,{"$f":"IF(J323=0,1,1000)*AVERAGE(C$63:C323)","v":213.23937706934976},null,{"$f":"(F323+G323)*SUM(F$63:G323)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,7.8782627250562935,29.80727714223756,0,0,1,{"$f":"IF(SUM(I$63:I323)<($F$38-1),IF((F324+G324)*H324>0,1,0),0)","v":0},0,0,6.8426628319883545,9.1825399540331052,21.749999999999961,{"$f":"IF(B324<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B324),0)","v":1.8261080752483397E-2},0,387.9376138135662,362.09661004343093,0.55160494160470586,76.04503560104456,0.93271206357572078,0.35358666700719887,0.93873436164932578,null,21.749999999999961,null,0,29.80727714223756,null,29.80727714223756,{"$f":"IF(J324=0,1,1000)*AVERAGE(C$63:C324)","v":213.19575432383203},null,{"$f":"(F324+G324)*SUM(F$63:G324)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,7.8683300038544832,29.767676232534789,0,0,1,{"$f":"IF(SUM(I$63:I324)<($F$38-1),IF((F325+G325)*H325>0,1,0),0)","v":0},0,0,6.7951511361461492,9.1309124475350743,21.833333333333293,{"$f":"IF(B325<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B325),0)","v":1.8155175561706774E-2},0,387.7862561502584,361.93403945546811,0.55141468132212113,75.981400360025816,0.93245611150125585,0.35343663285895022,0.93833603721143355,null,21.833333333333293,null,0,29.767676232534789,null,29.767676232534789,{"$f":"IF(J325=0,1,1000)*AVERAGE(C$63:C325)","v":213.15214358553985},null,{"$f":"(F325+G325)*SUM(F$63:G325)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,7.8583978883313774,29.728077737621199,0,0,1,{"$f":"IF(SUM(I$63:I325)<($F$38-1),IF((F326+G326)*H326>0,1,0),0)","v":0},0,0,6.7479579411261712,9.0795752092461157,21.916666666666625,{"$f":"IF(B326<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B326),0)","v":1.8049884568391159E-2},0,387.63496155264369,361.77155159338821,0.5512244817341686,75.917816283681248,0.93220017544122225,0.35328613632212941,0.93793648518188821,null,21.916666666666625,null,0,29.728077737621199,null,29.728077737621199,{"$f":"IF(J326=0,1,1000)*AVERAGE(C$63:C326)","v":213.10854485074145},null,{"$f":"(F326+G326)*SUM(F$63:G326)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,7.8484663951256852,29.688481723833899,0,0,1,{"$f":"IF(SUM(I$63:I326)<($F$38-1),IF((F327+G327)*H327>0,1,0),0)","v":0},0,0,6.7010811792566471,9.0285266071750936,21.999999999999957,{"$f":"IF(B327<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B327),0)","v":1.7945204210496599E-2},0,387.48372999444467,361.6091463956929,0.55103434280949393,75.854283326816756,0.93194425541634052,0.35313517749753787,0.93753570582830636,null,21.999999999999957,null,0,29.688481723833899,null,29.688481723833899,{"$f":"IF(J327=0,1,1000)*AVERAGE(C$63:C327)","v":213.06495811570625},null,{"$f":"(F327+G327)*SUM(F$63:G327)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,7.8385355408439743,29.648888257381852,0,0,1,{"$f":"IF(SUM(I$63:I327)<($F$38-1),IF((F328+G328)*H328>0,1,0),0)","v":0},0,0,6.6545187958682712,8.9777650185064957,22.08333333333329,{"$f":"IF(B328<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B328),0)","v":1.7841130946641186E-2},0,387.33256144939486,361.44682380096674,0.55084426451679303,75.790801444295028,0.93168835144732642,0.35298375648611441,0.93713369941866997,null,22.08333333333329,null,0,29.648888257381852,null,29.648888257381852,{"$f":"IF(J328=0,1,1000)*AVERAGE(C$63:C328)","v":213.0213833767051},null,{"$f":"(F328+G328)*SUM(F$63:G328)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,7.8286053420608699,29.609297404346673,0,0,1,{"$f":"IF(SUM(I$63:I328)<($F$38-1),IF((F329+G329)*H329>0,1,0),0)","v":0},0,0,6.6082687492153607,8.9272888295488695,22.166666666666622,{"$f":"IF(B329<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B329),0)","v":1.7737661255981297E-2},0,387.18145589123884,361.28458374787613,0.55065424682481234,75.727370591034401,0.93143246355489007,0.35283187338894739,0.93673046622135736,null,22.166666666666622,null,0,29.609297404346673,null,29.609297404346673,{"$f":"IF(J329=0,1,1000)*AVERAGE(C$63:C329)","v":212.97782063000989},null,{"$f":"(F329+G329)*SUM(F$63:G329)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,7.8186758153191001,29.569709230682804,0,0,1,{"$f":"IF(SUM(I$63:I329)<($F$38-1),IF((F330+G330)*H330>0,1,0),0)","v":0},0,0,6.5623290103972947,8.8770964356834963,22.249999999999954,{"$f":"IF(B330<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B330),0)","v":1.7634791638092423E-2},0,387.03041329373201,361.12242617517018,0.55046428970234784,75.663990722009999,0.93117659175973611,0.35267952830726929,0.93632600650512998,null,22.249999999999954,null,0,29.569709230682804,null,29.569709230682804,{"$f":"IF(J330=0,1,1000)*AVERAGE(C$63:C330)","v":212.93426987189386},null,{"$f":"(F330+G330)*SUM(F$63:G330)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,7.8087469771292639,29.530123802216586,0,0,1,{"$f":"IF(SUM(I$63:I330)<($F$38-1),IF((F331+G331)*H331>0,1,0),0)","v":0},0,0,6.5166975632801973,8.8271862413134095,22.333333333333286,{"$f":"IF(B331<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B331),0)","v":1.7532518612850795E-2},0,386.8794336306409,360.96035102167957,0.55027439311824644,75.600661792252083,0.93092073608256387,0.35252672134245161,0.93592032053911822,null,22.333333333333286,null,0,29.530123802216586,null,29.530123802216586,{"$f":"IF(J331=0,1,1000)*AVERAGE(C$63:C331)","v":212.89073109863148},null,{"$f":"(F331+G331)*SUM(F$63:G331)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,7.7988188439702189,29.490541184647821,0,0,1,{"$f":"IF(SUM(I$63:I331)<($F$38-1),IF((F332+G332)*H332>0,1,0),0)","v":0},0,0,6.4713724044196121,8.7775566598126407,22.416666666666618,{"$f":"IF(B332<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B332),0)","v":1.743083872031562E-2},0,386.72851687574268,360.79835822631668,0.55008455704140391,75.537383756847362,0.93066489654406737,0.35237345259601377,0.93551340859284515,null,22.416666666666618,null,0,29.490541184647821,null,29.490541184647821,{"$f":"IF(J332=0,1,1000)*AVERAGE(C$63:C332)","v":212.84720430649836},null,{"$f":"(F332+G332)*SUM(F$63:G332)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,7.788891432288886,29.450961443548973,0,0,1,{"$f":"IF(SUM(I$63:I332)<($F$38-1),IF((F333+G333)*H333>0,1,0),0)","v":0},0,0,6.426351542983114,8.7282061134758102,22.49999999999995,{"$f":"IF(B333<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B333),0)","v":1.7329748520612046E-2},0,386.57766300282566,360.63644772807572,0.54989478144076664,75.474156570937737,0.93040907316493471,0.35221972216961839,0.93510527093621398,null,22.49999999999995,null,0,29.450961443548973,null,29.450961443548973,{"$f":"IF(J333=0,1,1000)*AVERAGE(C$63:C333)","v":212.80368949177151},null,{"$f":"(F333+G333)*SUM(F$63:G333)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,7.7789647585003472,29.411384644365569,0,0,1,{"$f":"IF(SUM(I$63:I333)<($F$38-1),IF((F334+G334)*H334>0,1,0),0)","v":0},0,0,6.3816330006736326,8.6791330334679504,22.583333333333282,{"$f":"IF(B334<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B334),0)","v":1.7229244593814801E-2},0,386.42687198568905,360.47461946603198,0.54970506628533022,75.410980189720931,0.9301532659658498,0.35206553016506992,0.93469590783950451,null,22.583333333333282,null,0,29.411384644365569,null,29.411384644365569,{"$f":"IF(J334=0,1,1000)*AVERAGE(C$63:C334)","v":212.76018665072905},null,{"$f":"(F334+G334)*SUM(F$63:G334)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,7.7690388389878979,29.371810852416409,0,0,1,{"$f":"IF(SUM(I$63:I334)<($F$38-1),IF((F335+G335)*H335>0,1,0),0)","v":0},0,0,6.3372148116531895,8.6303358597746485,22.666666666666615,{"$f":"IF(B335<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B335),0)","v":1.7129323539832441E-2},0,386.27614379814287,360.31287337934191,0.54951541154413952,75.347854568450032,0.92989747496748942,0.35191087668431731,0.93428531957338024,null,22.666666666666615,null,0,29.371810852416409,null,29.371810852416409,{"$f":"IF(J335=0,1,1000)*AVERAGE(C$63:C335)","v":212.71669577965039},null,{"$f":"(F335+G335)*SUM(F$63:G335)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,7.7591136901031037,29.33224013289378,0,0,1,{"$f":"IF(SUM(I$63:I335)<($F$38-1),IF((F336+G336)*H336>0,1,0),0)","v":0},0,0,6.2930950224670736,8.5818130411524436,22.749999999999947,{"$f":"IF(B336<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B336),0)","v":1.7029981978292398E-2},0,386.12547841400823,360.15120940724319,0.54932581718628881,75.284779662433664,0.92964170019052661,0.35175576182945339,0.93387350640888656,null,22.749999999999947,null,0,29.33224013289378,null,29.33224013289378,{"$f":"IF(J336=0,1,1000)*AVERAGE(C$63:C336)","v":212.67321687481612},null,{"$f":"(F336+G336)*SUM(F$63:G336)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,7.7491893281657171,29.292672550863145,0,0,1,{"$f":"IF(SUM(I$63:I336)<($F$38-1),IF((F337+G337)*H337>0,1,0),0)","v":0},0,0,6.2492716919683549,8.5335630350795171,22.833333333333279,{"$f":"IF(B337<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B337),0)","v":1.6931216548426577E-2},0,385.97487580711692,359.98962748905399,0.549136283180922,75.221755427035248,0.92938594165562749,0.35160018570271218,0.93346046861744369,null,22.833333333333279,null,0,29.292672550863145,null,29.292672550863145,{"$f":"IF(J337=0,1,1000)*AVERAGE(C$63:C337)","v":212.62974993250816},null,{"$f":"(F337+G337)*SUM(F$63:G337)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,7.7392657694639269,29.253108171264117,0,0,1,{"$f":"IF(SUM(I$63:I337)<($F$38-1),IF((F338+G338)*H338>0,1,0),0)","v":0},0,0,6.2057428912431067,8.4855843077066595,22.916666666666611,{"$f":"IF(B338<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B338),0)","v":1.6833023908957658E-2},0,385.82433595131187,359.8281275641732,0.5489468094972314,75.158781817673571,0.9291301993834542,0.35144414840647548,0.93304620647086434,null,22.916666666666611,null,0,29.253108171264117,null,29.253108171264117,{"$f":"IF(J338=0,1,1000)*AVERAGE(C$63:C338)","v":212.58629494900958},null,{"$f":"(F338+G338)*SUM(F$63:G338)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,7.7293430302541095,29.213547058909477,0,0,1,{"$f":"IF(SUM(I$63:I338)<($F$38-1),IF((F339+G339)*H339>0,1,0),0)","v":0},0,0,6.1625067035356578,8.4378753338085044,22.999999999999943,{"$f":"IF(B339<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B339),0)","v":1.6735400737986073E-2},0,385.6738588204467,359.66670957207992,0.54875739610445851,75.095858789822216,0.92887447339466156,0.35128765004326179,0.93263072024132398,null,22.999999999999943,null,0,29.213547058909477,null,29.213547058909477,{"$f":"IF(J339=0,1,1000)*AVERAGE(C$63:C339)","v":212.54285192060473},null,{"$f":"(F339+G339)*SUM(F$63:G339)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,7.7194211267611568,29.173989278486484,0,0,1,{"$f":"IF(SUM(I$63:I339)<($F$38-1),IF((F340+G340)*H340>0,1,0),0)","v":0},0,0,6.1195612241747614,8.3904345967350498,23.083333333333275,{"$f":"IF(B340<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B340),0)","v":1.663834373287762E-2},0,385.52344438838605,359.50537345233374,0.54856804297189343,75.032986299009849,0.92861876370990126,0.35113069071573788,0.93221401020139183,null,23.083333333333275,null,0,29.173989278486484,null,29.173989278486484,{"$f":"IF(J340=0,1,1000)*AVERAGE(C$63:C340)","v":212.49942084357917},null,{"$f":"(F340+G340)*SUM(F$63:G340)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,7.7095000751783225,29.134434894556254,0,0,1,{"$f":"IF(SUM(I$63:I340)<($F$38-1),IF((F341+G341)*H341>0,1,0),0)","v":0},0,0,6.0769045604997922,8.3432605883634352,23.166666666666607,{"$f":"IF(B341<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B341),0)","v":1.6541849610151732E-2},0,385.37309262900544,359.34411914457428,0.5483787500688756,74.970164300819647,0.92836307034981735,0.3509732705267119,0.93179607662401231,null,23.166666666666607,null,0,29.134434894556254,null,29.134434894556254,{"$f":"IF(J341=0,1,1000)*AVERAGE(C$63:C341)","v":212.45600171421972},null,{"$f":"(F341+G341)*SUM(F$63:G341)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,7.6995798916673781,29.094883971554385,0,0,1,{"$f":"IF(SUM(I$63:I341)<($F$38-1),IF((F342+G342)*H342>0,1,0),0)","v":0},0,0,6.0345348317876306,8.2963518090500035,23.24999999999994,{"$f":"IF(B342<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B342),0)","v":1.6445915105370409E-2},0,385.22280351619122,359.18294658852051,0.5481895173647916,74.907392750889585,0.92810739333504988,0.3508153895791371,0.93137691978251524,null,23.24999999999994,null,0,29.094883971554385,null,29.094883971554385,{"$f":"IF(J342=0,1,1000)*AVERAGE(C$63:C342)","v":212.41259452881437},null,{"$f":"(F342+G342)*SUM(F$63:G342)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,7.6896605923584191,29.055336573790189,0,0,1,{"$f":"IF(SUM(I$63:I342)<($F$38-1),IF((F343+G343)*H343>0,1,0),0)","v":0},0,0,5.992450169179703,8.2497067675826319,23.333333333333272,{"$f":"IF(B343<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B343),0)","v":1.6350536973027744E-2},0,385.07257702384072,359.02185572397173,0.54800034482907767,74.844671604912037,0.92785173268623233,0.35065704797610259,0.93095653995059102,null,23.333333333333272,null,0,29.055336573790189,null,29.055336573790189,{"$f":"IF(J343=0,1,1000)*AVERAGE(C$63:C343)","v":212.36919928365245},null,{"$f":"(F343+G343)*SUM(F$63:G343)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,7.6797421933501822,29.015792765447959,0,0,1,{"$f":"IF(SUM(I$63:I343)<($F$38-1),IF((F344+G344)*H344>0,1,0),0)","v":0},0,0,5.9506487156098462,8.2033239811333161,23.416666666666604,{"$f":"IF(B344<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B344),0)","v":1.6255711986440175E-2},0,384.92241312586202,358.86084649080578,0.54781123243121777,74.782000818633236,0.92759608842399366,0.35049824582084804,0.93053493740232984,null,23.416666666666604,null,0,29.015792765447959,null,29.015792765447959,{"$f":"IF(J344=0,1,1000)*AVERAGE(C$63:C344)","v":212.3258159750244},null,{"$f":"(F344+G344)*SUM(F$63:G344)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,7.6698247107100324,28.97625261058689,0,0,1,{"$f":"IF(SUM(I$63:I344)<($F$38-1),IF((F345+G345)*H345>0,1,0),0)","v":0},0,0,5.9091286257323405,8.157201975211045,23.499999999999936,{"$f":"IF(B345<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B345),0)","v":1.6161436937637292E-2},0,384.77231179617411,358.69991882898097,0.5476221801407436,74.71938034785498,0.92734046056895691,0.35033898321675283,0.93011211241219272,null,23.499999999999936,null,0,28.97625261058689,null,28.97625261058689,{"$f":"IF(J345=0,1,1000)*AVERAGE(C$63:C345)","v":212.28244459922198},null,{"$f":"(F345+G345)*SUM(F$63:G345)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,7.659908160473746,28.936716173140262,0,0,1,{"$f":"IF(SUM(I$63:I345)<($F$38-1),IF((F346+G346)*H346>0,1,0),0)","v":0},0,0,5.8678880658501935,8.1113392836149156,23.583333333333268,{"$f":"IF(B346<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B346),0)","v":1.6067708637253313E-2},0,384.62227300870688,358.53907267853344,0.54743318792723539,74.656810148431731,0.92708484914173972,0.3501792602673377,0.92968806525501613,null,23.583333333333268,null,0,28.936716173140262,null,28.936716173140262,{"$f":"IF(J346=0,1,1000)*AVERAGE(C$63:C346)","v":212.23908515253814},null,{"$f":"(F346+G346)*SUM(F$63:G346)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,7.6499925586459101,28.897183516916993,0,0,1,{"$f":"IF(SUM(I$63:I346)<($F$38-1),IF((F347+G347)*H347>0,1,0),0)","v":0},0,0,5.8269252138443441,8.0657344483875306,23.6666666666666,{"$f":"IF(B347<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B347),0)","v":1.5974523914419201E-2},0,384.47229673740117,358.37830797957918,0.54724425576032087,74.594290176273006,0.92682925416295381,0.35001907707626917,0.92926279620602337,null,23.6666666666666,null,0,28.897183516916993,null,28.897183516916993,{"$f":"IF(J347=0,1,1000)*AVERAGE(C$63:C347)","v":212.19573763126706},null,{"$f":"(F347+G347)*SUM(F$63:G347)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,7.6400779211996639,28.85765470560062,0,0,1,{"$f":"IF(SUM(I$63:I347)<($F$38-1),IF((F348+G348)*H348>0,1,0),0)","v":0},0,0,5.7862382591027535,8.0203860197686456,23.749999999999932,{"$f":"IF(B348<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B348),0)","v":1.5881879616655378E-2},0,384.32238295620846,358.21762467231247,0.54705538360967554,74.531820387341867,0.92657367565320592,0.34985843374735293,0.92883630554080732,null,23.749999999999932,null,0,28.85765470560062,null,28.85765470560062,{"$f":"IF(J348=0,1,1000)*AVERAGE(C$63:C348)","v":212.15240203170421},null,{"$f":"(F348+G348)*SUM(F$63:G348)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,7.6301642640768437,28.81812980274988,0,0,1,{"$f":"IF(SUM(I$63:I348)<($F$38-1),IF((F349+G349)*H349>0,1,0),0)","v":0},0,0,5.745825402450234,7.9752925561490891,23.833333333333265,{"$f":"IF(B349<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B349),0)","v":1.5789772609765079E-2},0,384.17253163909129,358.057022697006,0.5468665714450226,74.469400737654951,0.92631811363309735,0.34969733038453782,0.928408593535341,null,23.833333333333265,null,0,28.81812980274988,null,28.81812980274988,{"$f":"IF(J349=0,1,1000)*AVERAGE(C$63:C349)","v":212.10907835014621},null,{"$f":"(F349+G349)*SUM(F$63:G349)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,7.6202516031881178,28.778608871799246,0,0,1,{"$f":"IF(SUM(I$63:I349)<($F$38-1),IF((F350+G350)*H350>0,1,0),0)","v":0},0,0,5.7056848560786824,7.9304526240249231,23.916666666666597,{"$f":"IF(B350<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B350),0)","v":1.5698199777728333E-2},0,384.02274276002294,357.89650199401126,0.54667781923613223,74.407031183283181,0.92606256812322307,0.34953576709191658,0.92797966046597935,null,23.916666666666597,null,0,28.778608871799246,null,28.778608871799246,{"$f":"IF(J350=0,1,1000)*AVERAGE(C$63:C350)","v":212.06576658289094},null,{"$f":"(F350+G350)*SUM(F$63:G350)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,7.6103399544127983,28.739091976058184,0,0,1,{"$f":"IF(SUM(I$63:I350)<($F$38-1),IF((F351+G351)*H351>0,1,0),0)","v":0},0,0,5.6658148434774667,7.8858647979518821,23.999999999999929,{"$f":"IF(B351<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B351),0)","v":1.560715802259652E-2},0,383.87301629298742,357.73606250375724,0.54648912695282259,74.344711680350173,0.92580703914417339,0.34937374397372251,0.92754950660945046,null,23.999999999999929,null,0,28.739091976058184,null,28.739091976058184,{"$f":"IF(J351=0,1,1000)*AVERAGE(C$63:C351)","v":212.02246672623755},null,{"$f":"(F351+G351)*SUM(F$63:G351)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,7.6004293335991129,28.699579178712213,0,0,1,{"$f":"IF(SUM(I$63:I351)<($F$38-1),IF((F352+G352)*H352>0,1,0),0)","v":0},0,0,5.6262135993645828,7.8415276605000548,24.083333333333261,{"$f":"IF(B352<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B352),0)","v":1.5516644264387593E-2},0,383.72335221197989,357.57570416675145,0.54630049456495822,74.282442185033858,0.92555152671653274,0.34921126113433193,0.92711813224286221,null,24.083333333333261,null,0,28.699579178712213,null,28.699579178712213,{"$f":"IF(J352=0,1,1000)*AVERAGE(C$63:C352)","v":211.97917877648635},null,{"$f":"(F352+G352)*SUM(F$63:G352)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,7.5905197565641114,28.660070542822563,0,0,1,{"$f":"IF(SUM(I$63:I352)<($F$38-1),IF((F353+G353)*H353>0,1,0),0)","v":0},0,0,5.586879369617936,7.7974398022088263,24.166666666666593,{"$f":"IF(B353<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B353),0)","v":1.5426655440981863E-2},0,383.57375049100614,357.41542692357916,0.54611192204245129,74.220222653565173,0.92529603086087997,0.3490483186782638,0.9266855376437011,null,24.166666666666593,null,0,28.660070542822563,null,28.660070542822563,{"$f":"IF(J353=0,1,1000)*AVERAGE(C$63:C353)","v":211.93590272993887},null,{"$f":"(F353+G353)*SUM(F$63:G353)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,7.580611239093658,28.620566131326122,0,0,1,{"$f":"IF(SUM(I$63:I353)<($F$38-1),IF((F354+G354)*H354>0,1,0),0)","v":0},0,0,5.5478104112070801,7.7535998215420685,24.249999999999925,{"$f":"IF(B354<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B354),0)","v":1.5337188508018424E-2},0,383.42421110408281,357.25523071490295,0.54592340935526085,74.158053042228005,0.92504055159778864,0.34888491671017763,0.92625172308982684,null,24.249999999999925,null,0,28.620566131326122,null,28.620566131326122,{"$f":"IF(J354=0,1,1000)*AVERAGE(C$63:C354)","v":211.892638582898},null,{"$f":"(F354+G354)*SUM(F$63:G354)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,7.5707037969425777,28.581066007036029,0,0,1,{"$f":"IF(SUM(I$63:I354)<($F$38-1),IF((F355+G355)*H355>0,1,0),0)","v":0},0,0,5.5090049921254982,7.7100063248435893,24.333333333333258,{"$f":"IF(B355<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B355),0)","v":1.5248240438792136E-2},0,383.27473402523731,357.09511548146304,0.5457349564733921,74.095933307359843,0.92478508894782629,0.34872105533487469,0.92581668885947543,null,24.333333333333258,null,0,28.581066007036029,null,28.581066007036029,{"$f":"IF(J355=0,1,1000)*AVERAGE(C$63:C355)","v":211.84938633166766},null,{"$f":"(F355+G355)*SUM(F$63:G355)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,7.5607974458346616,28.541570232641693,0,0,1,{"$f":"IF(SUM(I$63:I355)<($F$38-1),IF((F356+G356)*H356>0,1,0),0)","v":0},0,0,5.4704613913231466,7.6666579262928272,24.41666666666659,{"$f":"IF(B356<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B356),0)","v":1.5159808224151253E-2},0,383.12531922850803,356.93508116407691,0.54554656336689777,74.033863405350758,0.92452964293155526,0.3485567346573008,0.92538043523126678,null,24.41666666666659,null,0,28.541570232641693,null,28.541570232641693,{"$f":"IF(J356=0,1,1000)*AVERAGE(C$63:C356)","v":211.8061459725532},null,{"$f":"(F356+G356)*SUM(F$63:G356)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,7.5508922014626165,28.502078870708594,0,0,1,{"$f":"IF(SUM(I$63:I356)<($F$38-1),IF((F357+G357)*H357>0,1,0),0)","v":0},0,0,5.4321778986393783,7.623553247860797,24.499999999999922,{"$f":"IF(B357<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B357),0)","v":1.5071888872395609E-2},0,382.97596668794404,356.77512770363916,0.54535823000587647,73.971843292644081,0.92427421356953232,0.34839195478253887,0.92494296248418451,null,24.499999999999922,null,0,28.502078870708594,null,28.502078870708594,{"$f":"IF(J357=0,1,1000)*AVERAGE(C$63:C357)","v":211.76291750186101},null,{"$f":"(F357+G357)*SUM(F$63:G357)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,7.5409880794882254,28.462591983678927,0,0,1,{"$f":"IF(SUM(I$63:I357)<($F$38-1),IF((F358+G358)*H358>0,1,0),0)","v":0},0,0,5.3941528147364046,7.5806909192662832,24.583333333333254,{"$f":"IF(B358<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B358),0)","v":1.4984479409175423E-2},0,382.82667637760528,356.61525504112092,0.5451699563604735,73.909872925735385,0.92401880088230848,0.34822671581581849,0.9245042708976019,null,24.583333333333254,null,0,28.462591983678927,null,28.462591983678927,{"$f":"IF(J358=0,1,1000)*AVERAGE(C$63:C358)","v":211.71970091589887},null,{"$f":"(F358+G358)*SUM(F$63:G358)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,7.5310850955423216,28.42310963387148,0,0,1,{"$f":"IF(SUM(I$63:I358)<($F$38-1),IF((F359+G359)*H359>0,1,0),0)","v":0},0,0,5.3563844510330112,7.5380695779322773,24.666666666666586,{"$f":"IF(B359<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B359),0)","v":1.4897576877390642E-2},0,382.67744827156247,356.45546311757056,0.54498174240088015,73.84795226117356,0.92376340489042919,0.34806101786250765,0.92406436075125953,null,24.666666666666586,null,0,28.42310963387148,null,28.42310963387148,{"$f":"IF(J359=0,1,1000)*AVERAGE(C$63:C359)","v":211.67649621097567},null,{"$f":"(F359+G359)*SUM(F$63:G359)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,7.5211832652248214,28.383631883481783,0,0,1,{"$f":"IF(SUM(I$63:I359)<($F$38-1),IF((F360+G360)*H360>0,1,0),0)","v":0},0,0,5.3188711296387172,7.4956878689426656,24.749999999999918,{"$f":"IF(B360<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B360),0)","v":1.4811178337090943E-2},0,382.52828234389722,356.29575187411285,0.54479358809733414,73.786081255559793,0.92350802561443468,0.3478948610281169,0.92362323232527643,null,24.749999999999918,null,0,28.383631883481783,null,28.383631883481783,{"$f":"IF(J360=0,1,1000)*AVERAGE(C$63:C360)","v":211.63330338340157},null,{"$f":"(F360+G360)*SUM(F$63:G360)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,7.5112826041047365,28.344158794582164,0,0,1,{"$f":"IF(SUM(I$63:I360)<($F$38-1),IF((F361+G361)*H361>0,1,0),0)","v":0},0,0,5.2816111832882964,7.4535444449991539,24.83333333333325,{"$f":"IF(B361<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B361),0)","v":1.472528086537625E-2},0,382.37917856870178,356.13612125194874,0.5446054934201191,73.724259865547481,0.92325266307485887,0.34772824541829789,0.92318088590014646,null,24.83333333333325,null,0,28.344158794582164,null,28.344158794582164,{"$f":"IF(J361=0,1,1000)*AVERAGE(C$63:C361)","v":211.59012242948796},null,{"$f":"(F361+G361)*SUM(F$63:G361)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,7.5013831277202785,28.304690429122132,0,0,1,{"$f":"IF(SUM(I$63:I361)<($F$38-1),IF((F362+G362)*H362>0,1,0),0)","v":0},0,0,5.2446029552767515,7.4116379663784384,24.916666666666583,{"$f":"IF(B362<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B362),0)","v":1.4639881556297845E-2},0,382.23013692007936,355.97657119235544,0.54441745833956434,73.662488047842658,0.92299731729223111,0.34756117113884422,0.92273732175674006,null,24.916666666666583,null,0,28.304690429122132,null,28.304690429122132,{"$f":"IF(J362=0,1,1000)*AVERAGE(C$63:C362)","v":211.54695334554745},null,{"$f":"(F362+G362)*SUM(F$63:G362)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,7.4914848515787806,28.265226848928112,0,0,1,{"$f":"IF(SUM(I$63:I362)<($F$38-1),IF((F363+G363)*H363>0,1,0),0)","v":0},0,0,5.207844799394552,7.3699671008896157,24.999999999999915,{"$f":"IF(B363<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B363),0)","v":1.4554977520760079E-2},0,382.08115737214393,355.81710163668617,0.54422948282604555,73.600765759203171,0.92274198828707399,0.34739363829568926,0.92229254017629891,null,24.999999999999915,null,0,28.265226848928112,null,28.265226848928112,{"$f":"IF(J363=0,1,1000)*AVERAGE(C$63:C363)","v":211.50379612789382},null,{"$f":"(F363+G363)*SUM(F$63:G363)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,7.4815877911569508,28.225768115704398,0,0,0,{"$f":"IF(SUM(I$63:I363)<($F$38-1),IF((F364+G364)*H364>0,1,0),0)","v":0},0,0,5.1713350798634758,7.3285305238318337,25.083333333333247,{"$f":"IF(B364<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B364),0)","v":1.447056588642261E-2},0,381.93223989902009,355.65771252637035,0.54404156684998306,73.539092956439845,0.92248667607990509,0.34722564699491021,0.92184654144044664,null,25.083333333333247,null,0,28.225768115704398,null,28.225768115704398,{"$f":"IF(J364=0,1,1000)*AVERAGE(C$63:C364)","v":211.46065077284217},null,{"$f":"(F364+G364)*SUM(F$63:G364)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,7.4716919619005564,28.186314291031952,0,0,0,{"$f":"IF(SUM(I$63:I364)<($F$38-1),IF((F365+G365)*H365>0,1,0),0)","v":0},0,0,5.1350721712724354,7.2873269179521802,25.166666666666579,{"$f":"IF(B365<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B365),0)","v":1.4386643797603259E-2},0,381.78338447484339,355.49840380291238,0.54385371038184338,73.477469596414494,0.92223138069123678,0.34705719734272089,0.92139932583116924,null,25.166666666666579,null,0,28.186314291031952,null,28.186314291031952,{"$f":"IF(J365=0,1,1000)*AVERAGE(C$63:C365)","v":211.41751727670876},null,{"$f":"(F365+G365)*SUM(F$63:G365)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,7.4617973792248504,28.146865436370064,0,0,0,{"$f":"IF(SUM(I$63:I365)<($F$38-1),IF((F366+G366)*H366>0,1,0),0)","v":0},0,0,5.0990544585141997,7.2463549734038084,25.249999999999911,{"$f":"IF(B366<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B366),0)","v":1.430320841518137E-2},0,381.63459107376008,355.33917540789253,0.54366591339213854,73.415895636041171,0.92197610214157499,0.34688828944548289,0.92095089363084526,null,25.249999999999911,null,0,28.146865436370064,null,28.146865436370064,{"$f":"IF(J366=0,1,1000)*AVERAGE(C$63:C366)","v":211.37439563581111},null,{"$f":"(F366+G366)*SUM(F$63:G366)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,7.4519040585143337,28.107421613055433,0,0,0,{"$f":"IF(SUM(I$63:I366)<($F$38-1),IF((F367+G367)*H367>0,1,0),0)","v":0},0,0,5.0632803367220331,7.2056133877042949,25.333333333333243,{"$f":"IF(B367<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B367),0)","v":1.4220256916501774E-2},0,381.48585966992721,355.18002728296671,0.54347817585142522,73.354371032286281,0.92172084045142033,0.34671892340969229,0.92050124512221043,null,25.333333333333243,null,0,28.107421613055433,null,28.107421613055433,{"$f":"IF(J367=0,1,1000)*AVERAGE(C$63:C367)","v":211.33128584646789},null,{"$f":"(F367+G367)*SUM(F$63:G367)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,7.4420120151228577,28.067982882302545,0,0,0,{"$f":"IF(SUM(I$63:I367)<($F$38-1),IF((F368+G368)*H368>0,1,0),0)","v":0},0,0,5.0277482112069256,7.1651008656942361,25.416666666666575,{"$f":"IF(B368<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B368),0)","v":1.4137786495279308E-2},0,381.33719023751263,355.0209593698653,0.5432904977303058,73.292895742166962,0.92146559564126818,0.34654909934198969,0.92005038058838384,null,25.416666666666575,null,0,28.067982882302545,null,28.067982882302545,{"$f":"IF(J368=0,1,1000)*AVERAGE(C$63:C368)","v":211.28818790499909},null,{"$f":"(F368+G368)*SUM(F$63:G368)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,7.4321212643737491,28.028549305204184,0,0,0,{"$f":"IF(SUM(I$63:I368)<($F$38-1),IF((F369+G369)*H369>0,1,0),0)","v":0},0,0,4.992456497395235,7.124816119496078,25.499999999999908,{"$f":"IF(B369<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B369),0)","v":1.405579436150387E-2},0,381.18858275069493,354.86197161039445,0.54310287899942733,73.231469722752934,0.92121036773160758,0.34637881734915488,0.91959830031285439,null,25.499999999999908,null,0,28.028549305204184,null,28.028549305204184,{"$f":"IF(J369=0,1,1000)*AVERAGE(C$63:C369)","v":211.24510180772583},null,{"$f":"(F369+G369)*SUM(F$63:G369)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,7.4222318215597003,27.98912094273102,0,0,0,{"$f":"IF(SUM(I$63:I369)<($F$38-1),IF((F370+G370)*H370>0,1,0),0)","v":0},0,0,4.9574036207665193,7.0847578684731678,25.58333333333324,{"$f":"IF(B370<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B370),0)","v":1.397427774134602E-2},0,381.04003718366334,354.7030639464341,0.5429153196294817,73.170092931164305,0.9209551567429225,0.34620807753811017,0.91914500457948911,null,25.58333333333324,null,0,27.98912094273102,null,27.98912094273102,{"$f":"IF(J370=0,1,1000)*AVERAGE(C$63:C370)","v":211.20202755097057},null,{"$f":"(F370+G370)*SUM(F$63:G370)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,7.4123437019429081,27.949697855732122,0,0,0,{"$f":"IF(SUM(I$63:I370)<($F$38-1),IF((F371+G371)*H371>0,1,0),0)","v":0},0,0,4.9225880167919049,7.0449248391890507,25.666666666666572,{"$f":"IF(B371<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B371),0)","v":1.3893233877063151E-2},0,380.89155351061805,354.54423631993996,0.54272781959120597,73.10876532457354,0.9206999626956911,0.34603688001591504,0.91869049367251954,null,25.666666666666572,null,0,27.949697855732122,null,27.949697855732122,{"$f":"IF(J371=0,1,1000)*AVERAGE(C$63:C371)","v":211.15896513105685},null,{"$f":"(F371+G371)*SUM(F$63:G371)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,7.4024569207550934,27.910280104935055,0,0,0,{"$f":"IF(SUM(I$63:I371)<($F$38-1),IF((F372+G372)*H372>0,1,0),0)","v":0},0,0,4.888008130872751,7.0053157653669835,25.749999999999904,{"$f":"IF(B372<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B372),0)","v":1.3812660026906197E-2},0,380.74313170576983,354.38548867294122,0.54254037885538142,73.047486860203577,0.92044478561038556,0.34586522488977411,0.91823476787656233,null,25.749999999999904,null,0,27.910280104935055,null,27.910280104935055,{"$f":"IF(J372=0,1,1000)*AVERAGE(C$63:C372)","v":211.1159145443095},null,{"$f":"(F372+G372)*SUM(F$63:G372)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,7.3925714931974591,27.870867750945713,0,0,0,{"$f":"IF(SUM(I$63:I372)<($F$38-1),IF((F373+G373)*H373>0,1,0),0)","v":0},0,0,4.8536624182796198,6.9659293878496831,25.833333333333236,{"$f":"IF(B373<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B373),0)","v":1.3732553465026873E-2},0,380.59477174334029,354.22682094754197,0.54235299739283394,72.986257495328999,0.92018962550747252,0.34569311226702726,0.91777782747659309,null,25.833333333333236,null,0,27.870867750945713,null,27.870867750945713,{"$f":"IF(J373=0,1,1000)*AVERAGE(C$63:C373)","v":211.07287578705458},null,{"$f":"(F373+G373)*SUM(F$63:G373)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,7.3826874344408679,27.831460854249038,0,0,0,{"$f":"IF(SUM(I$63:I373)<($F$38-1),IF((F374+G374)*H374>0,1,0),0)","v":0},0,0,4.8195493440917678,6.9267644545592946,25.916666666666568,{"$f":"IF(B374<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B374),0)","v":1.3652911481385459E-2},0,380.44647359756181,354.06823308592016,0.54216567517443426,72.925077187275036,0.9199344824074136,0.34552054225516016,0.91731967275797466,null,25.916666666666568,null,0,27.831460854249038,null,27.831460854249038,{"$f":"IF(J374=0,1,1000)*AVERAGE(C$63:C374)","v":211.02984885561935},null,{"$f":"(F374+G374)*SUM(F$63:G374)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,7.3728047596257555,27.792059475208642,0,0,0,{"$f":"IF(SUM(I$63:I374)<($F$38-1),IF((F375+G375)*H375>0,1,0),0)","v":0},0,0,4.7856673831368086,6.8878197204575908,25.999999999999901,{"$f":"IF(B375<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B375),0)","v":1.3573731381659114E-2},0,380.29823724267737,353.90972503032799,0.54197841217109655,72.863945893418474,0.91967935633066367,0.34534751496179422,0.91686030400643048,null,25.999999999999901,null,0,27.792059475208642,null,27.792059475208642,{"$f":"IF(J375=0,1,1000)*AVERAGE(C$63:C375)","v":210.98683374633231},null,{"$f":"(F375+G375)*SUM(F$63:G375)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,7.3629234838622057,27.752663674067136,0,0,0,{"$f":"IF(SUM(I$63:I375)<($F$38-1),IF((F376+G376)*H376>0,1,0),0)","v":0},0,0,4.7520150199308437,6.8490939475063914,26.083333333333233,{"$f":"IF(B376<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B376),0)","v":1.3495010487150733E-2},0,380.15006265294079,353.75129672309106,0.54179120835378003,72.802863571186123,0.91942424729767269,0.34517403049469486,0.91639972150806592,null,26.083333333333233,null,0,27.752663674067136,null,27.752663674067136,{"$f":"IF(J376=0,1,1000)*AVERAGE(C$63:C376)","v":210.94383045552314},null,{"$f":"(F376+G376)*SUM(F$63:G376)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,7.3530436222299507,27.713273510946131,0,0,0,{"$f":"IF(SUM(I$63:I376)<($F$38-1),IF((F377+G377)*H377>0,1,0),0)","v":0},0,0,4.7185907486189036,6.8105859046282111,26.166666666666565,{"$f":"IF(B377<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B377),0)","v":1.3416746134698326E-2},0,380.00194980261665,353.59294810660873,0.54160406369348724,72.741830178056063,0.91916915532888477,0.34500008896176332,0.91593792554934705,null,26.166666666666565,null,0,27.713273510946131,null,27.713273510946131,{"$f":"IF(J377=0,1,1000)*AVERAGE(C$63:C377)","v":210.90083897952277},null,{"$f":"(F377+G377)*SUM(F$63:G377)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,7.3431651897785164,27.673889045846792,0,0,0,{"$f":"IF(SUM(I$63:I377)<($F$38-1),IF((F378+G378)*H378>0,1,0),0)","v":0},0,0,4.685393072915824,6.7722943676671159,26.249999999999897,{"$f":"IF(B378<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B378),0)","v":1.3338935676584913E-2},0,379.85389866598007,353.43467912335399,0.54141697816126499,72.680845671556881,0.91891408044473799,0.34482569047104517,0.9154749164171232,null,26.249999999999897,null,0,27.673889045846792,null,27.673889045846792,{"$f":"IF(J378=0,1,1000)*AVERAGE(C$63:C378)","v":210.85785931466336},null,{"$f":"(F378+G378)*SUM(F$63:G378)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,7.3332882015271483,27.634510338649569,0,0,0,{"$f":"IF(SUM(I$63:I378)<($F$38-1),IF((F379+G379)*H379>0,1,0),0)","v":0},0,0,4.6524205060473429,6.7342181193498138,26.333333333333229,{"$f":"IF(B379<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B379),0)","v":1.3261576480448962E-2},0,379.70590921731713,353.27648971587291,0.5412299517282041,72.619910009267471,0.91865902266566546,0.34465083513072536,0.91501069439861382,null,26.333333333333229,null,0,27.634510338649569,null,27.634510338649569,{"$f":"IF(J379=0,1,1000)*AVERAGE(C$63:C379)","v":210.81489145727821},null,{"$f":"(F379+G379)*SUM(F$63:G379)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,7.3234126724647872,27.59513744911408,0,0,0,{"$f":"IF(SUM(I$63:I379)<($F$38-1),IF((F380+G380)*H380>0,1,0),0)","v":0},0,0,4.6196715706915645,6.6963559492469562,26.416666666666561,{"$f":"IF(B380<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B380),0)","v":1.3184665929195321E-2},0,379.55798143092449,353.11837982678469,0.54104298436543841,72.559023148817403,0.91840398201209361,0.34447552304912327,0.914545259781395,null,26.416666666666561,null,0,27.59513744911408,null,27.59513744911408,{"$f":"IF(J380=0,1,1000)*AVERAGE(C$63:C380)","v":210.77193540370195},null,{"$f":"(F380+G380)*SUM(F$63:G380)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,7.3135386175503685,27.555770436880334,0,0,0,{"$f":"IF(SUM(I$63:I380)<($F$38-1),IF((F381+G381)*H381>0,1,0),0)","v":0},0,0,4.5871447989209972,6.658706653734658,26.499999999999893,{"$f":"IF(B381<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B381),0)","v":1.3108201420906698E-2},0,379.41011528110948,352.96034939878166,0.54085607604414598,72.498185047886437,0.91814895850444367,0.34429975433470672,0.91407861285343728,null,26.499999999999893,null,0,27.555770436880334,null,27.555770436880334,{"$f":"IF(J381=0,1,1000)*AVERAGE(C$63:C381)","v":210.7289911502703},null,{"$f":"(F381+G381)*SUM(F$63:G381)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627959,7.3036660517125238,27.516409361467492,0,0,0,{"$f":"IF(SUM(I$63:I381)<($F$38-1),IF((F382+G382)*H382>0,1,0),0)","v":0},0,0,4.5548387321445274,6.6212690359562387,26.583333333333226,{"$f":"IF(B382<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B382),0)","v":1.3032180368755626E-2},0,379.26231074219021,352.80239837462875,0.54066922673554807,72.437395664204445,0.91789395216313141,0.34412352909607619,0.91361075390306301,null,26.583333333333226,null,0,27.516409361467492,null,27.516409361467492,{"$f":"IF(J382=0,1,1000)*AVERAGE(C$63:C382)","v":210.68605869332032},null,{"$f":"(F382+G382)*SUM(F$63:G382)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756031,{"$f":"V383*T383/3.413","v":7.2937949898498511},27.477054282275002,0,0,0,{"$f":"IF(SUM(I$63:I382)<($F$38-1),IF((F383+G383)*H383>0,1,0),0)","v":0},0,{"$f":"I383/(1+$F$36)^B383","v":0},4.5227519210501228,6.5840419057841659,26.666666666666558,{"$f":"IF(B383<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B383),0)","v":1.2956600200916943E-2},0,379.11456778849549,{"$f":"R$9*$Q383^6+S$9*$Q383^5+T$9*$Q383^4+U$9*$Q383^3+V$9*$Q383^2+W$9*$Q383+X$9","v":352.6445266971636},{"$f":"R$10*$Q383^6+S$10*$Q383^5+T$10*$Q383^4+U$10*$Q383^3+V$10*$Q383^2+W$10*$Q383+X$10","v":0.54048243641090921},{"$f":"(R383-R$60)-(Q$60+460)*(S383-S$60)","v":72.376654955551487},0.91763896300856607,{"$f":"($W$29*U383^3+$W$30*U383^2+$W$31*U383+$W$32)*V$59","v":0.34394684744197512},0.91314168321897426,null,26.666666666666558,null,0,27.477054282275002,null,27.477054282275002,{"$f":"IF(J383=0,1,1000)*AVERAGE(C$63:C383)","v":210.64313802919023},null,{"$f":"(F383+G383)*SUM(F$63:G383)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B383,1)=F$46,F$46,IF(B383<$F$46,B383+1/12,B383))","v":26.74999999999989},{"$f":"IF(B383<F$46,IF(I383<1,C383*(1-$F$22/12), $C$63),C383)","v":196.82648028859884},7.2839254468308994,{"$f":"IF(B384>=F$46,E383,IF(D384*F$23/1000000-F$30/1000<0,0,D384*F$23/1000000-F$30/1000))","v":27.437705258582497},{"$f":"IF(B384>F$46-5,0,IF(C384 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B384,1)=F$46-5,IF(E384-(E383-E384)*60<1,1,0),IF(E384-(E383-E384)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B384,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I383)<($F$38-1),IF((F384+G384)*H384>0,1,0),0)","v":0},0,0,{"$f":"IF(B384<F$46,E384/((1+$F$36)^B384),0)","v":4.4908829255476821},{"$f":"IF(B384<F$46,($F$31/1000)/((1+$F$36)^B384),0)","v":6.5470240797822337},26.74999999999989,{"$f":"IF(B384<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B384),0)","v":1.2881458360480807E-2},{"$f":"I384/(1+$F$36)^B384","v":0},{"$f":"C384*1.8+32-F$20","v":378.96688639436485},352.48673430929637,0.54029570504153712,72.315962879757762,{"$f":"(1-($F$32+273)/(C384+273))/F$41","v":0.91738399106115254},0.34376970948128699,{"$f":"V384/V$59","v":0.91267140109024503},null,{"$f":"B384","v":26.74999999999989},null,0,27.437705258582497,null,27.437705258582497,{"$f":"IF(J384=0,1,1000)*AVERAGE(C$63:C384)","v":210.60022915421945},null,{"$f":"(F384+G384)*SUM(F$63:G384)","v":0},{"$f":"IF((F384+G384)=0,0,B384)","v":0},{"$f":"IF($AG384=1,$AH384,0)","v":0},{"$f":"IF($AG384=2,$AH384,0)","v":0},{"$f":"IF($AG384=3,$AH384,0)","v":0},{"$f":"IF($AG384=4,$AH384,0)","v":0},{"$f":"IF($AG384=5,$AH384,0)","v":0},{"$f":"IF($AG384=6,$AH384,0)","v":0},{"$f":"IF($AG384=7,$AH384,0)","v":0},{"$f":"IF($AG384=8,$AH384,0)","v":0}]
[null,26.833333333333222,196.74446925514528,7.2740574374940712,27.398362349549412,0,0,0,{"$f":"IF(SUM(I$63:I384)<($F$38-1),IF((F385+G385)*H385>0,1,0),0)","v":0},{"$f":"IF(OR(I385=1,J384 =1), 1,0)","v":0},0,4.4592303147121672,6.5102143811679349,{"$f":"IF(J385<1, B385,N384)","v":26.833333333333222},{"$f":"IF(B385<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B385),0)","v":1.2806752305366169E-2},0,378.81926653414843,352.32902115400941,0.54010903259878296,72.255319394702951,0.91712903634128817,0.34359211532303169,0.91219990780631122,null,26.833333333333222,null,{"$f":"IF(AA384>0,AA384,IF(K385=0,0,B385))","v":0},{"$f":"IF(AA384>0,AB384,E385)","v":27.398362349549412},null,{"$f":"IF(B385<=AD$59,E385,AD384)","v":27.398362349549412},{"$f":"IF(J385=0,1,1000)*AVERAGE(C$63:C385)","v":210.55733206474864},null,{"$f":"(F385+G385)*SUM(F$63:G385)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295564,7.2641909766478694,27.359025614215984,0,0,0,{"$f":"IF(SUM(I$63:I385)<($F$38-1),IF((F386+G386)*H386>0,1,0),0)","v":0},0,0,4.4277926667273073,6.4736116397750481,26.916666666666554,{"$f":"IF(B386<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B386),0)","v":1.2732479508234799E-2},0,378.67170818220711,352.17138717435733,0.53992241905404026,72.194724458317097,0.91687409886936577,0.34341406507637096,0.91172720365698545,null,26.916666666666554,null,0,27.359025614215984,null,27.359025614215984,{"$f":"IF(J386=0,1,1000)*AVERAGE(C$63:C386)","v":210.51444675711963},null,{"$f":"(F386+G386)*SUM(F$63:G386)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779192,7.2543260790707702,27.319695111502728,0,0,0,{"$f":"IF(SUM(I$63:I386)<($F$38-1),IF((F387+G387)*H387>0,1,0),0)","v":0},0,0,4.3965685688293821,6.4372146920164459,26.999999999999886,{"$f":"IF(B387<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B387),0)","v":1.2658637456405766E-2},0,378.52421131291237,352.01383231346659,0.53973586437874588,72.134178028579413,0.91661917866577258,0.34323555885060569,0.91125328893244983,null,26.999999999999886,null,0,27.319695111502728,null,27.319695111502728,{"$f":"IF(J387=0,1,1000)*AVERAGE(C$63:C387)","v":210.47157322767552},null,{"$f":"(F387+G387)*SUM(F$63:G387)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542201,7.2444627595113209,27.280370900210848,0,0,0,{"$f":"IF(SUM(I$63:I387)<($F$38-1),IF((F388+G388)*H388>0,1,0),0)","v":0},0,0,4.3655566172514924,6.4010223808471025,27.083333333333218,{"$f":"IF(B388<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B388),0)","v":1.2585223651770438E-2},0,378.37677590064658,351.85635651453555,0.5395493685443794,72.073680063518935,0.91636427575088875,0.34305659675517536,0.91077816392325428,null,27.083333333333218,null,0,27.280370900210848,null,27.280370900210848,{"$f":"IF(J388=0,1,1000)*AVERAGE(C$63:C388)","v":210.42871147276065},null,{"$f":"(F388+G388)*SUM(F$63:G388)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161976,7.23460103268817,27.241053039022336,0,0,0,{"$f":"IF(SUM(I$63:I388)<($F$38-1),IF((F389+G389)*H389>0,1,0),0)","v":0},0,0,4.3347554171681137,6.3650335557273072,27.166666666666551,{"$f":"IF(B389<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B389),0)","v":1.2512235610707974E-2},0,378.22940191980251,351.69895972083418,0.53936293152246295,72.013230521214126,0.91610939014509019,0.34287717889965907,0.91030182892031941,null,27.166666666666551,null,0,27.241053039022336,null,27.241053039022336,{"$f":"IF(J389=0,1,1000)*AVERAGE(C$63:C389)","v":210.38586148872045},null,{"$f":"(F389+G389)*SUM(F$63:G389)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216492,7.2247409132901019,27.201741586500113,0,0,0,{"$f":"IF(SUM(I$63:I389)<($F$38-1),IF((F390+G390)*H390>0,1,0),0)","v":0},0,0,4.3041635826399842,6.3292470725860968,27.249999999999883,{"$f":"IF(B390<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B390),0)","v":1.2439670864001301E-2},0,378.08208934478381,351.54164187570393,0.53917655328456093,71.952829359792929,0.91585452186874616,0.34269730539377474,0.90982428421493466,null,27.249999999999883,null,0,27.201741586500113,null,27.201741586500113,{"$f":"IF(J390=0,1,1000)*AVERAGE(C$63:C390)","v":210.34302327190167},null,{"$f":"(F390+G390)*SUM(F$63:G390)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.2531201528432,7.2148824159760272,27.162436601088007,0,0,0,{"$f":"IF(SUM(I$63:I390)<($F$38-1),IF((F391+G391)*H391>0,1,0),0)","v":0},0,0,4.2737797365592911,6.2936617937848798,27.333333333333215,{"$f":"IF(B391<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B391),0)","v":1.2367526956753569E-2},0,377.93483815000468,351.38440292255757,0.53899023380228062,71.892476537432344,0.91559967094222017,0.34251697634737854,0.90934553009875607,null,27.333333333333215,null,0,27.162436601088007,null,27.162436601088007,{"$f":"IF(J391=0,1,1000)*AVERAGE(C$63:C391)","v":210.30019681865227},null,{"$f":"(F391+G391)*SUM(F$63:G391)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944619,7.2050255553751557,27.123138141111419,0,0,0,{"$f":"IF(SUM(I$63:I391)<($F$38-1),IF((F392+G392)*H392>0,1,0),0)","v":0},0,0,4.2436025105952959,6.2582765880812739,27.416666666666547,{"$f":"IF(B392<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B392),0)","v":1.2295801448305122E-2},0,377.78764830989007,351.22724280487927,0.53880397304727123,71.83217201235891,0.91534483738587058,0.3423361918704686,0.90886556686381681,null,27.416666666666547,null,0,27.123138141111419,null,27.123138141111419,{"$f":"IF(J392=0,1,1000)*AVERAGE(C$63:C392)","v":210.25738212532133},null,{"$f":"(F392+G392)*SUM(F$63:G392)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777142,7.1951703460867664,27.083846264776437,0,0,0,{"$f":"IF(SUM(I$63:I392)<($F$38-1),IF((F393+G393)*H393>0,1,0),0)","v":0},0,0,4.2136305451400382,6.2230903305931449,27.499999999999879,{"$f":"IF(B393<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B393),0)","v":1.2224491912150909E-2},0,377.64051979887552,351.07016146622385,0.53861777099122443,71.771915742847824,0.91509002122004901,0.34215495207317614,0.90838439480250344,null,27.499999999999879,null,0,27.083846264776437,null,27.083846264776437,{"$f":"IF(J393=0,1,1000)*AVERAGE(C$63:C393)","v":210.21457918825922},null,{"$f":"(F393+G393)*SUM(F$63:G393)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362236,7.1853168026805596,27.044561030171202,0,0,0,{"$f":"IF(SUM(I$63:I393)<($F$38-1),IF((F394+G394)*H394>0,1,0),0)","v":0},0,0,4.1838624892547083,6.1881019027628446,27.583333333333211,{"$f":"IF(B394<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B394),0)","v":1.2153595935858403E-2},0,377.49345259140716,350.91315885021731,0.53843162760587371,71.711707687223679,0.91483522246510185,0.3419732570657763,0.90790201420758443,null,27.583333333333211,null,0,27.044561030171202,null,27.044561030171202,{"$f":"IF(J394=0,1,1000)*AVERAGE(C$63:C394)","v":210.17178800381757},null,{"$f":"(F394+G394)*SUM(F$63:G394)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280836,7.1754649396965098,27.005282495265348,0,0,0,{"$f":"IF(SUM(I$63:I394)<($F$38-1),IF((F395+G395)*H395>0,1,0),0)","v":0},0,0,4.1542970006160473,6.1533101923216558,27.666666666666544,{"$f":"IF(B395<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B395),0)","v":1.2083111120985984E-2},0,377.34644666194197,350.75623490055614,0.53824554286299442,71.651547803859728,0.91458044114136983,0.3417911069586827,0.90741842537219597,null,27.666666666666544,null,0,27.005282495265348,null,27.005282495265348,{"$f":"IF(J395=0,1,1000)*AVERAGE(C$63:C395)","v":210.12900856834906},null,{"$f":"(F395+G395)*SUM(F$63:G395)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114469,7.1656147716448384,26.966010717909885,0,0,0,{"$f":"IF(SUM(I$63:I395)<($F$38-1),IF((F396+G396)*H396>0,1,0),0)","v":0},0,0,4.1249327454631315,6.1187140932544297,27.749999999999876,{"$f":"IF(B396<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B396),0)","v":1.2013035083001803E-2},0,377.1995019849474,350.59938956100751,0.53805951673440422,71.591436051177993,0.91432567726918723,0.34160850186244335,0.90693362858983129,null,27.749999999999876,null,0,26.966010717909885,null,26.966010717909885,{"$f":"IF(J396=0,1,1000)*AVERAGE(C$63:C396)","v":210.08624087820775},null,{"$f":"(F396+G396)*SUM(F$63:G396)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445255,7.1557663130062332,26.926745755838084,0,0,0,{"$f":"IF(SUM(I$63:I396)<($F$38-1),IF((F397+G397)*H397>0,1,0),0)","v":0},0,0,4.0957683985446245,6.0843125057644301,27.833333333333208,{"$f":"IF(B397<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B397),0)","v":1.1943365451203119E-2},0,377.05261853490151,350.44262277540872,0.53787354919196206,71.531372387649128,0.91407093086888369,0.34142544188774959,0.90644762415436375,null,27.833333333333208,null,0,26.926745755838084,null,26.926745755838084,{"$f":"IF(J397=0,1,1000)*AVERAGE(C$63:C397)","v":210.04348492974876},null,{"$f":"(F397+G397)*SUM(F$63:G397)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855904,7.145919578231724,26.887487666664956,0,0,0,{"$f":"IF(SUM(I$63:I397)<($F$38-1),IF((F398+G398)*H398>0,1,0),0)","v":0},0,0,4.0668026430661328,6.050104336238368,27.91666666666654,{"$f":"IF(B398<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B398),0)","v":1.1874099868636077E-2},0,376.9057962862932,350.2859344876677,0.53768764020756865,71.471356771792699,0.9138162019607815,0.3412419271454265,0.905960412360022,null,27.91666666666654,null,0,26.887487666664956,null,26.887487666664956,{"$f":"IF(J398=0,1,1000)*AVERAGE(C$63:C398)","v":210.00074071932855},null,{"$f":"(F398+G398)*SUM(F$63:G398)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929714,7.1360745817427862,26.848236507887698,0,0,0,{"$f":"IF(SUM(I$63:I398)<($F$38-1),IF((F399+G399)*H399>0,1,0),0)","v":0},0,0,4.0380341706380189,6.0160884972116371,27.999999999999872,{"$f":"IF(B399<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B399),0)","v":1.1805235992015984E-2},0,376.75903521362181,350.1293246417622,0.53750178975316654,71.411389162176278,0.91356149056519798,0.34105795774644038,0.9054719935014095,null,27.999999999999872,null,0,26.848236507887698,null,26.848236507887698,{"$f":"IF(J399=0,1,1000)*AVERAGE(C$63:C399)","v":209.95800824330473},null,{"$f":"(F399+G399)*SUM(F$63:G399)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250578,7.1262313379314675,26.808992336886167,0,0,0,{"$f":"IF(SUM(I$63:I399)<($F$38-1),IF((F400+G400)*H400>0,1,0),0)","v":0},0,0,4.0094616812235273,5.9822639073337456,28.083333333333204,{"$f":"IF(B400<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B400),0)","v":1.1736771491648035E-2},0,376.61233529139736,349.97279318173992,0.5373159978007388,71.351469517416433,0.91330679670244508,0.34087353380189733,0.90498236787350095,null,28.083333333333204,null,0,26.808992336886167,null,26.808992336886167,{"$f":"IF(J400=0,1,1000)*AVERAGE(C$63:C400)","v":209.91528749803612},null,{"$f":"(F400+G400)*SUM(F$63:G400)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402975,7.1163898611601404,26.769755210921911,0,0,0,{"$f":"IF(SUM(I$63:I400)<($F$38-1),IF((F401+G401)*H401>0,1,0),0)","v":0},0,0,3.981083883087011,5.9486294913339366,28.166666666666536,{"$f":"IF(B401<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B401),0)","v":1.1668704051348504E-2},0,376.4656964941405,349.81634005171827,0.53713026432231092,71.291597796177285,0.91305212039282801,0.34068865542303656,0.90449153577162456,null,28.166666666666536,null,0,26.769755210921911,null,26.769755210921911,{"$f":"IF(J401=0,1,1000)*AVERAGE(C$63:C401)","v":209.87257847988272},null,{"$f":"(F401+G401)*SUM(F$63:G401)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971975,7.1065501657619308,26.730525187139886,0,0,0,{"$f":"IF(SUM(I$63:I401)<($F$38-1),IF((F402+G402)*H402>0,1,0),0)","v":0},0,0,3.9528994927428553,5.9151841799870111,28.249999999999869,{"$f":"IF(B402<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B402),0)","v":1.1601031368366365E-2},0,376.3191187963825,349.65996519588452,0.53694458928994837,71.231773957172067,0.91279746165664633,0.34050332272124123,0.90399949749149044,null,28.249999999999869,null,0,26.730525187139886,null,26.730525187139886,{"$f":"IF(J402=0,1,1000)*AVERAGE(C$63:C402)","v":209.82988118520575},null,{"$f":"(F402+G402)*SUM(F$63:G402)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.27410016543237,7.0967122660403046,26.691302322566781,0,0,0,{"$f":"IF(SUM(I$63:I402)<($F$38-1),IF((F403+G403)*H403>0,1,0),0)","v":0},0,0,3.9249072349042136,5.8819269100793319,28.333333333333201,{"$f":"IF(B403<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B403),0)","v":1.1533751153305417E-2},0,376.17260217266522,349.50366855849484,0.53675897267575889,71.171997959160905,0.91254282051419378,0.34031753580802693,0.90350625332916035,null,28.333333333333201,null,0,26.691302322566781,null,26.691302322566781,{"$f":"IF(J403=0,1,1000)*AVERAGE(C$63:C403)","v":209.78719561036772},null,{"$f":"(F403+G403)*SUM(F$63:G403)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703012,7.0868761762695751,26.652086674113058,0,0,0,{"$f":"IF(SUM(I$63:I403)<($F$38-1),IF((F404+G404)*H404>0,1,0),0)","v":0},0,0,3.8971058424325893,5.8488566243750268,28.416666666666533,{"$f":"IF(B404<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B404),0)","v":1.1466861130046808E-2},0,376.02614659754119,349.34745008387551,0.53657341445189044,71.112269760953183,0.91228819698575869,0.34013129479505244,0.90301180358107647,null,28.416666666666533,null,0,26.652086674113058,null,26.652086674113058,{"$f":"IF(J404=0,1,1000)*AVERAGE(C$63:C404)","v":209.74452175173221},null,{"$f":"(F404+G404)*SUM(F$63:G404)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038136,7.0770419106945059,26.612878298571381,0,0,0,{"$f":"IF(SUM(I$63:I404)<($F$38-1),IF((F405+G405)*H405>0,1,0),0)","v":0},0,0,3.8694940562871931,5.8159722715823836,28.499999999999865,{"$f":"IF(B405<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B405),0)","v":1.1400359035672056E-2},0,375.87975204557341,349.1913097164213,0.53638791459053159,71.052589321405549,0.91203359109162307,0.33994459979410835,0.90251614854403062,null,28.499999999999865,null,0,26.612878298571381,null,26.612878298571381,{"$f":"IF(J405=0,1,1000)*AVERAGE(C$63:C405)","v":209.70185960566417},null,{"$f":"(F405+G405)*SUM(F$63:G405)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.03010923136037,7.0672094835306716,26.573677252618019,0,0,0,{"$f":"IF(SUM(I$63:I405)<($F$38-1),IF((F406+G406)*H406>0,1,0),0)","v":0},0,0,3.8420706254750341,5.7832728063204204,28.583333333333197,{"$f":"IF(B406<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B406),0)","v":1.1334242620386469E-2},0,375.73341849133561,349.03524740059618,0.53620247306391244,70.992956599422399,0.91177900285206337,0.33975745091712978,0.90201928851519853,null,28.583333333333197,null,0,26.573677252618019,null,26.573677252618019,{"$f":"IF(J406=0,1,1000)*AVERAGE(C$63:C406)","v":209.65920916852954},null,{"$f":"(F406+G406)*SUM(F$63:G406)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584731,7.0573789089642345,26.534483592811995,0,0,0,{"$f":"IF(SUM(I$63:I406)<($F$38-1),IF((F407+G407)*H407>0,1,0),0)","v":0},0,0,3.81483430700098,5.7507571890856637,28.666666666666529,{"$f":"IF(B407<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B407),0)","v":1.126850964744305E-2},0,375.58714590941213,348.87926308093301,0.53601708984430341,70.933371553955936,0.91152443228734958,0.33956984827618297,0.90152122379210375,null,28.666666666666529,null,0,26.534483592811995,null,26.534483592811995,{"$f":"IF(J407=0,1,1000)*AVERAGE(C$63:C407)","v":209.6165704366957},null,{"$f":"(F407+G407)*SUM(F$63:G407)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972822,7.0475502011522488,26.495297375596273,0,0,0,{"$f":"IF(SUM(I$63:I407)<($F$38-1),IF((F408+G408)*H408>0,1,0),0)","v":0},0,0,3.7877838658184158,5.7184243862190982,28.749999999999861,{"$f":"IF(B408<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B408),0)","v":1.1203157893066827E-2},0,375.44093427439776,348.72335670203347,0.53583176490401507,70.87383414400631,0.9112698794177464,0.33938179198347734,0.90102195467265034,null,28.749999999999861,null,0,26.495297375596273,null,26.495297375596273,{"$f":"IF(J408=0,1,1000)*AVERAGE(C$63:C408)","v":209.57394340653104},null,{"$f":"(F408+G408)*SUM(F$63:G408)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889502,7.0377233742223941,26.456118657296699,0,0,0,{"$f":"IF(SUM(I$63:I408)<($F$38-1),IF((F409+G409)*H409>0,1,0),0)","v":0},0,0,3.760918074779863,5.6862733698733043,28.833333333333194,{"$f":"IF(B409<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B409),0)","v":1.1138185146379613E-2},0,375.294783560898,348.56752820856741,0.53564649821539889,70.814344328620678,0.91101534426351227,0.33919328215135486,0.90052148145509403,null,28.833333333333194,null,0,26.456118657296699,null,26.456118657296699,{"$f":"IF(J409=0,1,1000)*AVERAGE(C$63:C409)","v":209.53132807440528},null,{"$f":"(F409+G409)*SUM(F$63:G409)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.7052621492455,7.0278984422733259,26.416947494123409,0,0,0,{"$f":"IF(SUM(I$63:I409)<($F$38-1),IF((F410+G410)*H410>0,1,0),0)","v":0},0,0,3.7342357145882592,5.6543031179797882,28.916666666666526,{"$f":"IF(B410<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B410),0)","v":1.1073589209325215E-2},0,375.14869374352884,348.41177754527359,0.5354612897508465,70.75490206689409,0.91076082684490045,0.33900431889230054,0.90001980443807028,null,28.916666666666526,null,0,26.416947494123409,null,26.416947494123409,{"$f":"IF(J410=0,1,1000)*AVERAGE(C$63:C410)","v":209.4887244366893},null,{"$f":"(F410+G410)*SUM(F$63:G410)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668332,7.018075419374366,26.377783942169582,0,0,0,{"$f":"IF(SUM(I$63:I410)<($F$38-1),IF((F411+G411)*H411>0,1,0),0)","v":0},0,0,3.7077355737481406,5.6225126142164878,28.999999999999858,{"$f":"IF(B411<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B411),0)","v":1.1009367896595077E-2},0,375.00266479691692,348.25610465695843,0.53527613948278963,70.69550731796852,0.91050632718215685,0.33881490231893008,0.89951692392056171,null,28.999999999999858,null,0,26.377783942169582,null,26.377783942169582,{"$f":"IF(J411=0,1,1000)*AVERAGE(C$63:C411)","v":209.4461324897552},null,{"$f":"(F411+G411)*SUM(F$63:G411)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711805,7.008254319565852,26.338628057412848,0,0,0,{"$f":"IF(SUM(I$63:I411)<($F$38-1),IF((F412+G412)*H412>0,1,0),0)","v":0},0,0,3.6814164485174992,5.590900847975468,29.08333333333319,{"$f":"IF(B412<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B412),0)","v":1.0945519035554343E-2},0,374.85669669569944,348.10050948849687,0.53509104738370017,70.636160041033463,0.91025184529552328,0.33862503254400145,0.8990128402019284,null,29.08333333333319,null,0,26.338628057412848,null,26.338628057412848,{"$f":"IF(J412=0,1,1000)*AVERAGE(C$63:C412)","v":209.40355222997621},null,{"$f":"(F412+G412)*SUM(F$63:G412)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646509,6.9984351568589673,26.299479895714594,0,0,0,{"$f":"IF(SUM(I$63:I412)<($F$38-1),IF((F413+G413)*H413>0,1,0),0)","v":0},0,0,3.6552771428596254,5.5594668143307864,29.166666666666522,{"$f":"IF(B413<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B413),0)","v":1.0882040466168362E-2},0,374.71078941452413,347.94499198483174,0.53490601342609012,70.576860195325565,0.90999738120523399,0.33843470968040662,0.8985075535818865,null,29.166666666666522,null,0,26.299479895714594,null,26.299479895714594,{"$f":"IF(J413=0,1,1000)*AVERAGE(C$63:C413)","v":209.36098365372689},null,{"$f":"(F413+G413)*SUM(F$63:G413)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064574,6.9886179452359025,26.260339512820618,0,0,0,{"$f":"IF(SUM(I$63:I413)<($F$38-1),IF((F414+G414)*H414>0,1,0),0)","v":0},0,0,3.629316468395432,5.5282095140065568,29.249999999999854,{"$f":"IF(B414<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B414),0)","v":1.0818930040929606E-2},0,374.56494292804928,347.78955209097342,0.53472103758251099,70.517607740128398,0.90974293493151814,0.33824393384117801,0.89800106436052463,null,29.249999999999854,null,0,26.260339512820618,null,26.260339512820618,{"$f":"IF(J414=0,1,1000)*AVERAGE(C$63:C414)","v":209.31842675738292},null,{"$f":"(F414+G414)*SUM(F$63:G414)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558716,6.9788026986497611,26.22120696436075,0,0,0,{"$f":"IF(SUM(I$63:I414)<($F$38-1),IF((F415+G415)*H415>0,1,0),0)","v":0},0,0,3.6035332443559165,5.4971279533451742,29.333333333333186,{"$f":"IF(B415<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B415),0)","v":1.0756185624785026E-2},0,374.41915721094381,347.63418975200022,0.53453611982555493,70.458402634772341,0.90948850649459922,0.33805270513948255,0.89749337283828901,null,29.333333333333186,null,0,26.22120696436075,null,26.22120696436075,{"$f":"IF(J415=0,1,1000)*AVERAGE(C$63:C415)","v":209.2758815373212},null,{"$f":"(F415+G415)*SUM(F$63:G415)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722233,6.968989431024716,26.182082305849473,0,0,0,{"$f":"IF(SUM(I$63:I415)<($F$38-1),IF((F416+G416)*H416>0,1,0),0)","v":0},0,0,3.577926297535047,5.46622114427573,29.416666666666519,{"$f":"IF(B416<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B416),0)","v":1.069380509506382E-2},0,374.27343223788716,347.47890491305805,0.53435126012785261,70.399244838635383,0.90923409591469451,0.33786102368862292,0.89698447931598579,null,29.416666666666519,null,0,26.182082305849473,null,26.182082305849473,{"$f":"IF(J416=0,1,1000)*AVERAGE(C$63:C416)","v":209.23334798991976},null,{"$f":"(F416+G416)*SUM(F$63:G416)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.13808117149017,6.9591781562559492,26.142965592685695,0,0,0,{"$f":"IF(SUM(I$63:I416)<($F$38-1),IF((F417+G417)*H417>0,1,0),0)","v":0},0,0,3.5524944622428145,5.4354881042826051,29.499999999999851,{"$f":"IF(B417<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B417),0)","v":1.063178634140562E-2},0,374.12776798356924,347.3236975193596,0.53416645846207522,70.340134311141156,0.90897970321201471,0.33766888960204233,0.89647438409479463,null,29.499999999999851,null,0,26.142965592685695,null,26.142965592685695,{"$f":"IF(J417=0,1,1000)*AVERAGE(C$63:C417)","v":209.19082611155798},null,{"$f":"(F417+G417)*SUM(F$63:G417)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433539,6.9493688882097544,26.103856880153135,0,0,0,{"$f":"IF(SUM(I$63:I417)<($F$38-1),IF((F418+G418)*H418>0,1,0),0)","v":0},0,0,3.5272365802586445,5.4049278563742291,29.583333333333183,{"$f":"IF(B418<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B418),0)","v":1.05701272656891E-2},0,373.98216442269063,347.16856751618536,0.53398171480093282,70.281071011760986,0.90872532840676545,0.33747630299331721,0.89596308747624842,null,29.583333333333183,null,0,26.103856880153135,null,26.103856880153135,{"$f":"IF(J418=0,1,1000)*AVERAGE(C$63:C418)","v":209.14831589861635},null,{"$f":"(F418+G418)*SUM(F$63:G418)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170861,6.9395616407235554,26.064756223420428,0,0,0,{"$f":"IF(SUM(I$63:I418)<($F$38-1),IF((F419+G419)*H419>0,1,0),0)","v":0},0,0,3.5021515007850588,5.3745394290520281,29.666666666666515,{"$f":"IF(B419<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B419),0)","v":1.0508825781960994E-2},0,373.83662152996243,347.01351484888272,0.5337970291171753,70.222054900012239,0.90847097151914624,0.33728326397616382,0.89545058976225178,null,29.666666666666515,null,0,26.064756223420428,null,26.064756223420428,{"$f":"IF(J419=0,1,1000)*AVERAGE(C$63:C419)","v":209.10581734747655},null,{"$f":"(F419+G419)*SUM(F$63:G419)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956625,6.9297564276058568,26.025663677540891,0,0,0,{"$f":"IF(SUM(I$63:I419)<($F$38-1),IF((F420+G420)*H420>0,1,0),0)","v":0},0,0,3.4772380804015559,5.3443218562795352,29.749999999999847,{"$f":"IF(B420<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B420),0)","v":1.0447879816365529E-2},0,373.6911392801062,346.85853946286591,0.53361240138359156,70.16308593545898,0.90821663256935037,0.3370897726644308,0.89493689125506037,null,29.749999999999847,null,0,26.025663677540891,null,26.025663677540891,{"$f":"IF(J420=0,1,1000)*AVERAGE(C$63:C420)","v":209.06333045452149},null,{"$f":"(F420+G420)*SUM(F$63:G420)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387062,6.9199532626364038,25.986579297453197,0,0,0,{"$f":"IF(SUM(I$63:I420)<($F$38-1),IF((F421+G421)*H421>0,1,0),0)","v":0},0,0,3.4524951830189066,5.3142741774516917,29.833333333333179,{"$f":"IF(B421<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B421),0)","v":1.0387287307074262E-2},0,373.54571764785408,346.703641303616,0.53342783157300966,70.104164077711658,0.90796231157756491,0.33689582917210609,0.8944219922572999,null,29.833333333333179,null,0,25.986579297453197,null,25.986579297453197,{"$f":"IF(J421=0,1,1000)*AVERAGE(C$63:C421)","v":209.02085521613529},null,{"$f":"(F421+G421)*SUM(F$63:G421)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058984,6.9101521595661657,25.947503137981279,0,0,0,{"$f":"IF(SUM(I$63:I421)<($F$38-1),IF((F422+G422)*H422>0,1,0),0)","v":0},0,0,3.4279216798335983,5.2843954373642914,29.916666666666512,{"$f":"IF(B422<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B422),0)","v":1.0327046204216333E-2},0,373.40035660794865,346.54882031668035,0.53324331965829674,70.045289286426737,0.90770800856397194,0.33670143361331595,0.89390589307196322,null,29.916666666666512,null,0,25.947503137981279,null,25.947503137981279,{"$f":"IF(J422=0,1,1000)*AVERAGE(C$63:C422)","v":208.97839162870324},null,{"$f":"(F422+G422)*SUM(F$63:G422)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569794,6.9003531321173028,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I422)<($F$38-1),IF((F423+G423)*H423>0,1,0),0)","v":0},0,0,3.4035164492825754,5.2546846861836389,29.999999999999844,{"$f":"IF(B423<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B423),0)","v":1.0267154469809112E-2},0,373.25505613514321,346.39407644767346,0.53305886561235882,69.986461521307547,0.90745372354874643,0.33650658610231671,0.89338859400238857,null,29.999999999999844,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J423=0,1,1000)*AVERAGE(C$63:C423)","v":208.93593968861182},null,{"$f":"(F423+G423)*SUM(F$63:G423)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,{"$f":"V424*T424/3.413","v":6.8905561939833282},25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I423)<($F$38-1),IF((F424+G424)*H424>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B424<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B424),0)","v":0},0,{"$f":"C424*1.8+32-F$20","v":373.10981620420148},{"$f":"R$9*$Q424^6+S$9*$Q424^5+T$9*$Q424^4+U$9*$Q424^3+V$9*$Q424^2+W$9*$Q424+X$9","v":346.23940964227563},{"$f":"R$10*$Q424^6+S$10*$Q424^5+T$10*$Q424^4+U$10*$Q424^3+V$10*$Q424^2+W$10*$Q424+X$10","v":0.5328744694081412},{"$f":"(R424-R$60)-(Q$60+460)*(S424-S$60)","v":69.927680742102893},0.90719945655205814,0.33631128675350758,{"$f":"V424/V$59","v":0.89287009535229334},null,{"$f":"B424","v":30},null,{"$f":"IF(AA423>0,AA423,IF(K424=0,0,B424))","v":0},{"$f":"IF(AA423>0,AB423,E424)","v":25.908435253834217},null,{"$f":"IF(B424<=AD$59,E424,AD423)","v":25.908435253834217},{"$f":"IF(J424=0,1,1000)*AVERAGE(C$63:C424)","v":208.89349939224874},null,{"$f":"(F424+G424)*SUM(F$63:G424)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I424)<($F$38-1),IF((F425+G425)*H425>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B425<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B425),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J425=0,1,1000)*AVERAGE(C$63:C425)","v":208.85129292671962},null,{"$f":"(F425+G425)*SUM(F$63:G425)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I425)<($F$38-1),IF((F426+G426)*H426>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B426<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B426),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J426=0,1,1000)*AVERAGE(C$63:C426)","v":208.80931836484729},null,{"$f":"(F426+G426)*SUM(F$63:G426)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I426)<($F$38-1),IF((F427+G427)*H427>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B427<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B427),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J427=0,1,1000)*AVERAGE(C$63:C427)","v":208.76757380057421},null,{"$f":"(F427+G427)*SUM(F$63:G427)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I427)<($F$38-1),IF((F428+G428)*H428>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B428<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B428),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J428=0,1,1000)*AVERAGE(C$63:C428)","v":208.72605734867423},null,{"$f":"(F428+G428)*SUM(F$63:G428)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I428)<($F$38-1),IF((F429+G429)*H429>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B429<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B429),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J429=0,1,1000)*AVERAGE(C$63:C429)","v":208.68476714446854},null,{"$f":"(F429+G429)*SUM(F$63:G429)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I429)<($F$38-1),IF((F430+G430)*H430>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B430<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B430),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J430=0,1,1000)*AVERAGE(C$63:C430)","v":208.64370134354655},null,{"$f":"(F430+G430)*SUM(F$63:G430)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I430)<($F$38-1),IF((F431+G431)*H431>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B431<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B431),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J431=0,1,1000)*AVERAGE(C$63:C431)","v":208.60285812149138},null,{"$f":"(F431+G431)*SUM(F$63:G431)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I431)<($F$38-1),IF((F432+G432)*H432>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B432<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B432),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J432=0,1,1000)*AVERAGE(C$63:C432)","v":208.56223567360945},null,{"$f":"(F432+G432)*SUM(F$63:G432)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I432)<($F$38-1),IF((F433+G433)*H433>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B433<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B433),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J433=0,1,1000)*AVERAGE(C$63:C433)","v":208.5218322146649},null,{"$f":"(F433+G433)*SUM(F$63:G433)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I433)<($F$38-1),IF((F434+G434)*H434>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B434<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B434),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J434=0,1,1000)*AVERAGE(C$63:C434)","v":208.48164597861791},null,{"$f":"(F434+G434)*SUM(F$63:G434)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I434)<($F$38-1),IF((F435+G435)*H435>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B435<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B435),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J435=0,1,1000)*AVERAGE(C$63:C435)","v":208.44167521836741},null,{"$f":"(F435+G435)*SUM(F$63:G435)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I435)<($F$38-1),IF((F436+G436)*H436>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B436<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B436),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J436=0,1,1000)*AVERAGE(C$63:C436)","v":208.40191820549794},null,{"$f":"(F436+G436)*SUM(F$63:G436)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I436)<($F$38-1),IF((F437+G437)*H437>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B437<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B437),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J437=0,1,1000)*AVERAGE(C$63:C437)","v":208.36237323003041},null,{"$f":"(F437+G437)*SUM(F$63:G437)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I437)<($F$38-1),IF((F438+G438)*H438>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B438<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B438),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J438=0,1,1000)*AVERAGE(C$63:C438)","v":208.32303860017709},null,{"$f":"(F438+G438)*SUM(F$63:G438)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I438)<($F$38-1),IF((F439+G439)*H439>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B439<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B439),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J439=0,1,1000)*AVERAGE(C$63:C439)","v":208.28391264210018},null,{"$f":"(F439+G439)*SUM(F$63:G439)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I439)<($F$38-1),IF((F440+G440)*H440>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B440<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B440),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J440=0,1,1000)*AVERAGE(C$63:C440)","v":208.24499369967447},null,{"$f":"(F440+G440)*SUM(F$63:G440)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I440)<($F$38-1),IF((F441+G441)*H441>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B441<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B441),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J441=0,1,1000)*AVERAGE(C$63:C441)","v":208.20628013425363},null,{"$f":"(F441+G441)*SUM(F$63:G441)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I441)<($F$38-1),IF((F442+G442)*H442>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B442<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B442),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J442=0,1,1000)*AVERAGE(C$63:C442)","v":208.16777032444028},null,{"$f":"(F442+G442)*SUM(F$63:G442)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I442)<($F$38-1),IF((F443+G443)*H443>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B443<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B443),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J443=0,1,1000)*AVERAGE(C$63:C443)","v":208.12946266585956},null,{"$f":"(F443+G443)*SUM(F$63:G443)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I443)<($F$38-1),IF((F444+G444)*H444>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B444<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B444),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J444=0,1,1000)*AVERAGE(C$63:C444)","v":208.09135557093632},null,{"$f":"(F444+G444)*SUM(F$63:G444)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I444)<($F$38-1),IF((F445+G445)*H445>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B445<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B445),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J445=0,1,1000)*AVERAGE(C$63:C445)","v":208.05344746867587},null,{"$f":"(F445+G445)*SUM(F$63:G445)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I445)<($F$38-1),IF((F446+G446)*H446>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B446<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B446),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J446=0,1,1000)*AVERAGE(C$63:C446)","v":208.01573680444801},null,{"$f":"(F446+G446)*SUM(F$63:G446)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I446)<($F$38-1),IF((F447+G447)*H447>0,1,0),0)","v":0},0,{"$f":"I447/(1+$F$36)^B447","v":0},0,0,30,{"$f":"IF(B447<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B447),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,{"$f":"($W$29*U447^3+$W$30*U447^2+$W$31*U447+$W$32)*V$59","v":0.33631128675350758},0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J447=0,1,1000)*AVERAGE(C$63:C447)","v":207.97822203977458},null,{"$f":"(F447+G447)*SUM(F$63:G447)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B447,1)=F$46,F$46,IF(B447<$F$46,B447+1/12,B447))","v":30},{"$f":"IF(B447<F$46,IF(I447<1,C447*(1-$F$22/12), $C$63),C447)","v":193.57255240517475},6.8905561939833282,{"$f":"IF(B448>=F$46,E447,IF(D448*F$23/1000000-F$30/1000<0,0,D448*F$23/1000000-F$30/1000))","v":25.908435253834217},{"$f":"IF(B448>F$46-5,0,IF(C448 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B448,1)=F$46-5,IF(E448-(E447-E448)*60<1,1,0),IF(E448-(E447-E448)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B448,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I447)<($F$38-1),IF((F448+G448)*H448>0,1,0),0)","v":0},0,0,{"$f":"IF(B448<F$46,E448/((1+$F$36)^B448),0)","v":0},{"$f":"IF(B448<F$46,($F$31/1000)/((1+$F$36)^B448),0)","v":0},30,{"$f":"IF(B448<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B448),0)","v":0},{"$f":"I448/(1+$F$36)^B448","v":0},373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,{"$f":"(1-($F$32+273)/(C448+273))/F$41","v":0.90719945655205814},0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J448=0,1,1000)*AVERAGE(C$63:C448)","v":207.9409016521202},null,{"$f":"(F448+G448)*SUM(F$63:G448)","v":0},{"$f":"IF((F448+G448)=0,0,B448)","v":0},{"$f":"IF($AG448=1,$AH448,0)","v":0},{"$f":"IF($AG448=2,$AH448,0)","v":0},{"$f":"IF($AG448=3,$AH448,0)","v":0},{"$f":"IF($AG448=4,$AH448,0)","v":0},{"$f":"IF($AG448=5,$AH448,0)","v":0},{"$f":"IF($AG448=6,$AH448,0)","v":0},{"$f":"IF($AG448=7,$AH448,0)","v":0},{"$f":"IF($AG448=8,$AH448,0)","v":0}]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I448)<($F$38-1),IF((F449+G449)*H449>0,1,0),0)","v":0},{"$f":"IF(OR(I449=1,J448 =1), 1,0)","v":0},0,0,0,{"$f":"IF(J449<1, B449,N448)","v":30},{"$f":"IF(B449<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B449),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J449=0,1,1000)*AVERAGE(C$63:C449)","v":207.90377413468624},null,{"$f":"(F449+G449)*SUM(F$63:G449)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I449)<($F$38-1),IF((F450+G450)*H450>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B450<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B450),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J450=0,1,1000)*AVERAGE(C$63:C450)","v":207.86683799620815},null,{"$f":"(F450+G450)*SUM(F$63:G450)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I450)<($F$38-1),IF((F451+G451)*H451>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B451<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B451),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J451=0,1,1000)*AVERAGE(C$63:C451)","v":207.83009176075564},null,{"$f":"(F451+G451)*SUM(F$63:G451)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I451)<($F$38-1),IF((F452+G452)*H452>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B452<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B452),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J452=0,1,1000)*AVERAGE(C$63:C452)","v":207.79353396753621},null,{"$f":"(F452+G452)*SUM(F$63:G452)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I452)<($F$38-1),IF((F453+G453)*H453>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B453<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B453),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J453=0,1,1000)*AVERAGE(C$63:C453)","v":207.75716317070155},null,{"$f":"(F453+G453)*SUM(F$63:G453)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I453)<($F$38-1),IF((F454+G454)*H454>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B454<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B454),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J454=0,1,1000)*AVERAGE(C$63:C454)","v":207.72097793915685},null,{"$f":"(F454+G454)*SUM(F$63:G454)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I454)<($F$38-1),IF((F455+G455)*H455>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B455<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B455),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J455=0,1,1000)*AVERAGE(C$63:C455)","v":207.6849768563732},null,{"$f":"(F455+G455)*SUM(F$63:G455)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I455)<($F$38-1),IF((F456+G456)*H456>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B456<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B456),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J456=0,1,1000)*AVERAGE(C$63:C456)","v":207.64915852020266},null,{"$f":"(F456+G456)*SUM(F$63:G456)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I456)<($F$38-1),IF((F457+G457)*H457>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B457<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B457),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J457=0,1,1000)*AVERAGE(C$63:C457)","v":207.61352154269628},null,{"$f":"(F457+G457)*SUM(F$63:G457)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I457)<($F$38-1),IF((F458+G458)*H458>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B458<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B458),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J458=0,1,1000)*AVERAGE(C$63:C458)","v":207.57806454992479},null,{"$f":"(F458+G458)*SUM(F$63:G458)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I458)<($F$38-1),IF((F459+G459)*H459>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B459<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B459),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J459=0,1,1000)*AVERAGE(C$63:C459)","v":207.542786181802},null,{"$f":"(F459+G459)*SUM(F$63:G459)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I459)<($F$38-1),IF((F460+G460)*H460>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B460<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B460),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J460=0,1,1000)*AVERAGE(C$63:C460)","v":207.50768509191099},null,{"$f":"(F460+G460)*SUM(F$63:G460)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I460)<($F$38-1),IF((F461+G461)*H461>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B461<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B461),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J461=0,1,1000)*AVERAGE(C$63:C461)","v":207.47275994733272},null,{"$f":"(F461+G461)*SUM(F$63:G461)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I461)<($F$38-1),IF((F462+G462)*H462>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B462<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B462),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J462=0,1,1000)*AVERAGE(C$63:C462)","v":207.43800942847736},null,{"$f":"(F462+G462)*SUM(F$63:G462)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I462)<($F$38-1),IF((F463+G463)*H463>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B463<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B463),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J463=0,1,1000)*AVERAGE(C$63:C463)","v":207.40343222891801},null,{"$f":"(F463+G463)*SUM(F$63:G463)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I463)<($F$38-1),IF((F464+G464)*H464>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B464<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B464),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J464=0,1,1000)*AVERAGE(C$63:C464)","v":207.36902705522712},null,{"$f":"(F464+G464)*SUM(F$63:G464)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I464)<($F$38-1),IF((F465+G465)*H465>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B465<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B465),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J465=0,1,1000)*AVERAGE(C$63:C465)","v":207.3347926268151},null,{"$f":"(F465+G465)*SUM(F$63:G465)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I465)<($F$38-1),IF((F466+G466)*H466>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B466<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B466),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J466=0,1,1000)*AVERAGE(C$63:C466)","v":207.30072767577144},null,{"$f":"(F466+G466)*SUM(F$63:G466)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I466)<($F$38-1),IF((F467+G467)*H467>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B467<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B467),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J467=0,1,1000)*AVERAGE(C$63:C467)","v":207.26683094670827},null,{"$f":"(F467+G467)*SUM(F$63:G467)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I467)<($F$38-1),IF((F468+G468)*H468>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B468<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B468),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J468=0,1,1000)*AVERAGE(C$63:C468)","v":207.23310119660599},null,{"$f":"(F468+G468)*SUM(F$63:G468)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I468)<($F$38-1),IF((F469+G469)*H469>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B469<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B469),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J469=0,1,1000)*AVERAGE(C$63:C469)","v":207.19953719466145},null,{"$f":"(F469+G469)*SUM(F$63:G469)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I469)<($F$38-1),IF((F470+G470)*H470>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B470<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B470),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J470=0,1,1000)*AVERAGE(C$63:C470)","v":207.16613772213822},null,{"$f":"(F470+G470)*SUM(F$63:G470)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I470)<($F$38-1),IF((F471+G471)*H471>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B471<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B471),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J471=0,1,1000)*AVERAGE(C$63:C471)","v":207.132901572219},null,{"$f":"(F471+G471)*SUM(F$63:G471)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I471)<($F$38-1),IF((F472+G472)*H472>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B472<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B472),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J472=0,1,1000)*AVERAGE(C$63:C472)","v":207.09982754986038},null,{"$f":"(F472+G472)*SUM(F$63:G472)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I472)<($F$38-1),IF((F473+G473)*H473>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B473<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B473),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J473=0,1,1000)*AVERAGE(C$63:C473)","v":207.06691447164948},null,{"$f":"(F473+G473)*SUM(F$63:G473)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I473)<($F$38-1),IF((F474+G474)*H474>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B474<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B474),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J474=0,1,1000)*AVERAGE(C$63:C474)","v":207.03416116566291},null,{"$f":"(F474+G474)*SUM(F$63:G474)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I474)<($F$38-1),IF((F475+G475)*H475>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B475<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B475),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J475=0,1,1000)*AVERAGE(C$63:C475)","v":207.00156647132758},null,{"$f":"(F475+G475)*SUM(F$63:G475)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I475)<($F$38-1),IF((F476+G476)*H476>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B476<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B476),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J476=0,1,1000)*AVERAGE(C$63:C476)","v":206.96912923928375},null,{"$f":"(F476+G476)*SUM(F$63:G476)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I476)<($F$38-1),IF((F477+G477)*H477>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B477<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B477),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J477=0,1,1000)*AVERAGE(C$63:C477)","v":206.93684833124979},null,{"$f":"(F477+G477)*SUM(F$63:G477)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I477)<($F$38-1),IF((F478+G478)*H478>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B478<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B478),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J478=0,1,1000)*AVERAGE(C$63:C478)","v":206.90472261988904},null,{"$f":"(F478+G478)*SUM(F$63:G478)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I478)<($F$38-1),IF((F479+G479)*H479>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B479<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B479),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J479=0,1,1000)*AVERAGE(C$63:C479)","v":206.87275098867872},null,{"$f":"(F479+G479)*SUM(F$63:G479)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I479)<($F$38-1),IF((F480+G480)*H480>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B480<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B480),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J480=0,1,1000)*AVERAGE(C$63:C480)","v":206.84093233178038},null,{"$f":"(F480+G480)*SUM(F$63:G480)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I480)<($F$38-1),IF((F481+G481)*H481>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B481<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B481),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J481=0,1,1000)*AVERAGE(C$63:C481)","v":206.80926555391261},null,{"$f":"(F481+G481)*SUM(F$63:G481)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I481)<($F$38-1),IF((F482+G482)*H482>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B482<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B482),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J482=0,1,1000)*AVERAGE(C$63:C482)","v":206.77774957022515},null,{"$f":"(F482+G482)*SUM(F$63:G482)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I482)<($F$38-1),IF((F483+G483)*H483>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B483<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B483),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J483=0,1,1000)*AVERAGE(C$63:C483)","v":206.74638330617518},null,{"$f":"(F483+G483)*SUM(F$63:G483)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I483)<($F$38-1),IF((F484+G484)*H484>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B484<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B484),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J484=0,1,1000)*AVERAGE(C$63:C484)","v":206.71516569740504},null,{"$f":"(F484+G484)*SUM(F$63:G484)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I484)<($F$38-1),IF((F485+G485)*H485>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B485<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B485),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J485=0,1,1000)*AVERAGE(C$63:C485)","v":206.68409568962201},null,{"$f":"(F485+G485)*SUM(F$63:G485)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I485)<($F$38-1),IF((F486+G486)*H486>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B486<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B486),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J486=0,1,1000)*AVERAGE(C$63:C486)","v":206.65317223847947},null,{"$f":"(F486+G486)*SUM(F$63:G486)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I486)<($F$38-1),IF((F487+G487)*H487>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B487<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B487),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J487=0,1,1000)*AVERAGE(C$63:C487)","v":206.62239430945993},null,{"$f":"(F487+G487)*SUM(F$63:G487)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,{"$f":"V488*T488/3.413","v":6.8905561939833282},25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I487)<($F$38-1),IF((F488+G488)*H488>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B488<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B488),0)","v":0},0,{"$f":"C488*1.8+32-F$20","v":373.10981620420148},{"$f":"R$9*$Q488^6+S$9*$Q488^5+T$9*$Q488^4+U$9*$Q488^3+V$9*$Q488^2+W$9*$Q488+X$9","v":346.23940964227563},{"$f":"R$10*$Q488^6+S$10*$Q488^5+T$10*$Q488^4+U$10*$Q488^3+V$10*$Q488^2+W$10*$Q488+X$10","v":0.5328744694081412},{"$f":"(R488-R$60)-(Q$60+460)*(S488-S$60)","v":69.927680742102893},0.90719945655205814,0.33631128675350758,{"$f":"V488/V$59","v":0.89287009535229334},null,{"$f":"B488","v":30},null,{"$f":"IF(AA487>0,AA487,IF(K488=0,0,B488))","v":0},{"$f":"IF(AA487>0,AB487,E488)","v":25.908435253834217},null,{"$f":"IF(B488<=AD$59,E488,AD487)","v":25.908435253834217},{"$f":"IF(J488=0,1,1000)*AVERAGE(C$63:C488)","v":206.59176087775975},null,{"$f":"(F488+G488)*SUM(F$63:G488)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I488)<($F$38-1),IF((F489+G489)*H489>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B489<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B489),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J489=0,1,1000)*AVERAGE(C$63:C489)","v":206.56127092817525},null,{"$f":"(F489+G489)*SUM(F$63:G489)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I489)<($F$38-1),IF((F490+G490)*H490>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B490<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B490),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J490=0,1,1000)*AVERAGE(C$63:C490)","v":206.5309234549907},null,{"$f":"(F490+G490)*SUM(F$63:G490)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I490)<($F$38-1),IF((F491+G491)*H491>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B491<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B491),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J491=0,1,1000)*AVERAGE(C$63:C491)","v":206.50071746186759},null,{"$f":"(F491+G491)*SUM(F$63:G491)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I491)<($F$38-1),IF((F492+G492)*H492>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B492<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B492),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J492=0,1,1000)*AVERAGE(C$63:C492)","v":206.47065196173577},null,{"$f":"(F492+G492)*SUM(F$63:G492)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I492)<($F$38-1),IF((F493+G493)*H493>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B493<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B493),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J493=0,1,1000)*AVERAGE(C$63:C493)","v":206.44072597668574},null,{"$f":"(F493+G493)*SUM(F$63:G493)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I493)<($F$38-1),IF((F494+G494)*H494>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B494<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B494),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J494=0,1,1000)*AVERAGE(C$63:C494)","v":206.41093853786282},null,{"$f":"(F494+G494)*SUM(F$63:G494)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I494)<($F$38-1),IF((F495+G495)*H495>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B495<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B495),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J495=0,1,1000)*AVERAGE(C$63:C495)","v":206.38128868536239},null,{"$f":"(F495+G495)*SUM(F$63:G495)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I495)<($F$38-1),IF((F496+G496)*H496>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B496<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B496),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J496=0,1,1000)*AVERAGE(C$63:C496)","v":206.35177546812696},null,{"$f":"(F496+G496)*SUM(F$63:G496)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I496)<($F$38-1),IF((F497+G497)*H497>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B497<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B497),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J497=0,1,1000)*AVERAGE(C$63:C497)","v":206.32239794384432},null,{"$f":"(F497+G497)*SUM(F$63:G497)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I497)<($F$38-1),IF((F498+G498)*H498>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B498<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B498),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J498=0,1,1000)*AVERAGE(C$63:C498)","v":206.2931551788474},null,{"$f":"(F498+G498)*SUM(F$63:G498)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I498)<($F$38-1),IF((F499+G499)*H499>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B499<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B499),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J499=0,1,1000)*AVERAGE(C$63:C499)","v":206.26404624801521},null,{"$f":"(F499+G499)*SUM(F$63:G499)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I499)<($F$38-1),IF((F500+G500)*H500>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B500<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B500),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J500=0,1,1000)*AVERAGE(C$63:C500)","v":206.23507023467542},null,{"$f":"(F500+G500)*SUM(F$63:G500)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I500)<($F$38-1),IF((F501+G501)*H501>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B501<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B501),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J501=0,1,1000)*AVERAGE(C$63:C501)","v":206.20622623050801},null,{"$f":"(F501+G501)*SUM(F$63:G501)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I501)<($F$38-1),IF((F502+G502)*H502>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B502<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B502),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J502=0,1,1000)*AVERAGE(C$63:C502)","v":206.17751333545044},null,{"$f":"(F502+G502)*SUM(F$63:G502)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I502)<($F$38-1),IF((F503+G503)*H503>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B503<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B503),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J503=0,1,1000)*AVERAGE(C$63:C503)","v":206.14893065760401},null,{"$f":"(F503+G503)*SUM(F$63:G503)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I503)<($F$38-1),IF((F504+G504)*H504>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B504<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B504),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J504=0,1,1000)*AVERAGE(C$63:C504)","v":206.12047731314152},null,{"$f":"(F504+G504)*SUM(F$63:G504)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I504)<($F$38-1),IF((F505+G505)*H505>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B505<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B505),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J505=0,1,1000)*AVERAGE(C$63:C505)","v":206.0921524262161},null,{"$f":"(F505+G505)*SUM(F$63:G505)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I505)<($F$38-1),IF((F506+G506)*H506>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B506<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B506),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J506=0,1,1000)*AVERAGE(C$63:C506)","v":206.06395512887144},null,{"$f":"(F506+G506)*SUM(F$63:G506)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I506)<($F$38-1),IF((F507+G507)*H507>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B507<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B507),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J507=0,1,1000)*AVERAGE(C$63:C507)","v":206.03588456095304},null,{"$f":"(F507+G507)*SUM(F$63:G507)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I507)<($F$38-1),IF((F508+G508)*H508>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B508<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B508),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J508=0,1,1000)*AVERAGE(C$63:C508)","v":206.00793987002081},null,{"$f":"(F508+G508)*SUM(F$63:G508)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I508)<($F$38-1),IF((F509+G509)*H509>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B509<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B509),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J509=0,1,1000)*AVERAGE(C$63:C509)","v":205.98012021126277},null,{"$f":"(F509+G509)*SUM(F$63:G509)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I509)<($F$38-1),IF((F510+G510)*H510>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B510<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B510),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J510=0,1,1000)*AVERAGE(C$63:C510)","v":205.95242474740991},null,{"$f":"(F510+G510)*SUM(F$63:G510)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I510)<($F$38-1),IF((F511+G511)*H511>0,1,0),0)","v":0},0,{"$f":"I511/(1+$F$36)^B511","v":0},0,0,30,{"$f":"IF(B511<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B511),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,{"$f":"($W$29*U511^3+$W$30*U511^2+$W$31*U511+$W$32)*V$59","v":0.33631128675350758},0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J511=0,1,1000)*AVERAGE(C$63:C511)","v":205.92485264865218},null,{"$f":"(F511+G511)*SUM(F$63:G511)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B511,1)=F$46,F$46,IF(B511<$F$46,B511+1/12,B511))","v":30},{"$f":"IF(B511<F$46,IF(I511<1,C511*(1-$F$22/12), $C$63),C511)","v":193.57255240517475},6.8905561939833282,{"$f":"IF(B512>=F$46,E511,IF(D512*F$23/1000000-F$30/1000<0,0,D512*F$23/1000000-F$30/1000))","v":25.908435253834217},{"$f":"IF(B512>F$46-5,0,IF(C512 <= $C$63- $F$33,1,0))","v":0},{"$f":"IF(ROUND(B512,1)=F$46-5,IF(E512-(E511-E512)*60<1,1,0),IF(E512-(E511-E512)<0,1,0))","v":0},{"$f":"IF(ROUND(F$46-B512,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$63:I511)<($F$38-1),IF((F512+G512)*H512>0,1,0),0)","v":0},0,0,{"$f":"IF(B512<F$46,E512/((1+$F$36)^B512),0)","v":0},{"$f":"IF(B512<F$46,($F$31/1000)/((1+$F$36)^B512),0)","v":0},30,{"$f":"IF(B512<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B512),0)","v":0},{"$f":"I512/(1+$F$36)^B512","v":0},373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,{"$f":"(1-($F$32+273)/(C512+273))/F$41","v":0.90719945655205814},0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J512=0,1,1000)*AVERAGE(C$63:C512)","v":205.89740309255558},null,{"$f":"(F512+G512)*SUM(F$63:G512)","v":0},{"$f":"IF((F512+G512)=0,0,B512)","v":0},{"$f":"IF($AG512=1,$AH512,0)","v":0},{"$f":"IF($AG512=2,$AH512,0)","v":0},{"$f":"IF($AG512=3,$AH512,0)","v":0},{"$f":"IF($AG512=4,$AH512,0)","v":0},{"$f":"IF($AG512=5,$AH512,0)","v":0},{"$f":"IF($AG512=6,$AH512,0)","v":0},{"$f":"IF($AG512=7,$AH512,0)","v":0},{"$f":"IF($AG512=8,$AH512,0)","v":0}]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I512)<($F$38-1),IF((F513+G513)*H513>0,1,0),0)","v":0},{"$f":"IF(OR(I513=1,J512 =1), 1,0)","v":0},0,0,0,{"$f":"IF(J513<1, B513,N512)","v":30},{"$f":"IF(B513<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B513),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J513=0,1,1000)*AVERAGE(C$63:C513)","v":205.87007526398045},null,{"$f":"(F513+G513)*SUM(F$63:G513)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I513)<($F$38-1),IF((F514+G514)*H514>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B514<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B514),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J514=0,1,1000)*AVERAGE(C$63:C514)","v":205.8428683550008},null,{"$f":"(F514+G514)*SUM(F$63:G514)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I514)<($F$38-1),IF((F515+G515)*H515>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B515<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B515),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J515=0,1,1000)*AVERAGE(C$63:C515)","v":205.81578156482462},null,{"$f":"(F515+G515)*SUM(F$63:G515)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I515)<($F$38-1),IF((F516+G516)*H516>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B516<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B516),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J516=0,1,1000)*AVERAGE(C$63:C516)","v":205.78881409971527},null,{"$f":"(F516+G516)*SUM(F$63:G516)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I516)<($F$38-1),IF((F517+G517)*H517>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B517<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B517),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J517=0,1,1000)*AVERAGE(C$63:C517)","v":205.7619651729141},null,{"$f":"(F517+G517)*SUM(F$63:G517)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I517)<($F$38-1),IF((F518+G518)*H518>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B518<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B518),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J518=0,1,1000)*AVERAGE(C$63:C518)","v":205.73523400456381},null,{"$f":"(F518+G518)*SUM(F$63:G518)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I518)<($F$38-1),IF((F519+G519)*H519>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B519<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B519),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J519=0,1,1000)*AVERAGE(C$63:C519)","v":205.70861982163299},null,{"$f":"(F519+G519)*SUM(F$63:G519)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I519)<($F$38-1),IF((F520+G520)*H520>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B520<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B520),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J520=0,1,1000)*AVERAGE(C$63:C520)","v":205.68212185784159},null,{"$f":"(F520+G520)*SUM(F$63:G520)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I520)<($F$38-1),IF((F521+G521)*H521>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B521<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B521),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J521=0,1,1000)*AVERAGE(C$63:C521)","v":205.65573935358745},null,{"$f":"(F521+G521)*SUM(F$63:G521)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I521)<($F$38-1),IF((F522+G522)*H522>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B522<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B522),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J522=0,1,1000)*AVERAGE(C$63:C522)","v":205.62947155587352},null,{"$f":"(F522+G522)*SUM(F$63:G522)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I522)<($F$38-1),IF((F523+G523)*H523>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B523<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B523),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J523=0,1,1000)*AVERAGE(C$63:C523)","v":205.60331771823644},null,{"$f":"(F523+G523)*SUM(F$63:G523)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I523)<($F$38-1),IF((F524+G524)*H524>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B524<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B524),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J524=0,1,1000)*AVERAGE(C$63:C524)","v":205.57727710067573},null,{"$f":"(F524+G524)*SUM(F$63:G524)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I524)<($F$38-1),IF((F525+G525)*H525>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B525<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B525),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J525=0,1,1000)*AVERAGE(C$63:C525)","v":205.55134896958393},null,{"$f":"(F525+G525)*SUM(F$63:G525)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I525)<($F$38-1),IF((F526+G526)*H526>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B526<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B526),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J526=0,1,1000)*AVERAGE(C$63:C526)","v":205.52553259767791},null,{"$f":"(F526+G526)*SUM(F$63:G526)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I526)<($F$38-1),IF((F527+G527)*H527>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B527<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B527),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J527=0,1,1000)*AVERAGE(C$63:C527)","v":205.4998272639306},null,{"$f":"(F527+G527)*SUM(F$63:G527)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I527)<($F$38-1),IF((F528+G528)*H528>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B528<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B528),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J528=0,1,1000)*AVERAGE(C$63:C528)","v":205.47423225350408},null,{"$f":"(F528+G528)*SUM(F$63:G528)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I528)<($F$38-1),IF((F529+G529)*H529>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B529<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B529),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J529=0,1,1000)*AVERAGE(C$63:C529)","v":205.44874685768326},null,{"$f":"(F529+G529)*SUM(F$63:G529)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I529)<($F$38-1),IF((F530+G530)*H530>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B530<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B530),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J530=0,1,1000)*AVERAGE(C$63:C530)","v":205.4233703738104},null,{"$f":"(F530+G530)*SUM(F$63:G530)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I530)<($F$38-1),IF((F531+G531)*H531>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B531<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B531),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J531=0,1,1000)*AVERAGE(C$63:C531)","v":205.39810210522057},null,{"$f":"(F531+G531)*SUM(F$63:G531)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I531)<($F$38-1),IF((F532+G532)*H532>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B532<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B532),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J532=0,1,1000)*AVERAGE(C$63:C532)","v":205.37294136117794},null,{"$f":"(F532+G532)*SUM(F$63:G532)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I532)<($F$38-1),IF((F533+G533)*H533>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B533<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B533),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J533=0,1,1000)*AVERAGE(C$63:C533)","v":205.34788745681277},null,{"$f":"(F533+G533)*SUM(F$63:G533)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I533)<($F$38-1),IF((F534+G534)*H534>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B534<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B534),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J534=0,1,1000)*AVERAGE(C$63:C534)","v":205.3229397130593},null,{"$f":"(F534+G534)*SUM(F$63:G534)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I534)<($F$38-1),IF((F535+G535)*H535>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B535<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B535),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J535=0,1,1000)*AVERAGE(C$63:C535)","v":205.29809745659446},null,{"$f":"(F535+G535)*SUM(F$63:G535)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I535)<($F$38-1),IF((F536+G536)*H536>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B536<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B536),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J536=0,1,1000)*AVERAGE(C$63:C536)","v":205.27336001977713},null,{"$f":"(F536+G536)*SUM(F$63:G536)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I536)<($F$38-1),IF((F537+G537)*H537>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B537<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B537),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J537=0,1,1000)*AVERAGE(C$63:C537)","v":205.24872674058849},null,{"$f":"(F537+G537)*SUM(F$63:G537)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I537)<($F$38-1),IF((F538+G538)*H538>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B538<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B538),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J538=0,1,1000)*AVERAGE(C$63:C538)","v":205.22419696257293},null,{"$f":"(F538+G538)*SUM(F$63:G538)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I538)<($F$38-1),IF((F539+G539)*H539>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B539<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B539),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J539=0,1,1000)*AVERAGE(C$63:C539)","v":205.19977003477968},null,{"$f":"(F539+G539)*SUM(F$63:G539)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I539)<($F$38-1),IF((F540+G540)*H540>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B540<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B540),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J540=0,1,1000)*AVERAGE(C$63:C540)","v":205.1754453117052},null,{"$f":"(F540+G540)*SUM(F$63:G540)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I540)<($F$38-1),IF((F541+G541)*H541>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B541<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B541),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J541=0,1,1000)*AVERAGE(C$63:C541)","v":205.15122215323646},null,{"$f":"(F541+G541)*SUM(F$63:G541)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I541)<($F$38-1),IF((F542+G542)*H542>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B542<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B542),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J542=0,1,1000)*AVERAGE(C$63:C542)","v":205.12709992459469},null,{"$f":"(F542+G542)*SUM(F$63:G542)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$63:I542)<($F$38-1),IF((F543+G543)*H543>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B543<F$46,(1/12)/(1+$F$36/12)^COUNT(B$64:B543),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,30,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J543=0,1,1000)*AVERAGE(C$63:C543)","v":205.10307799627989},null,{"$f":"(F543+G543)*SUM(F$63:G543)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I63:I543)","v":0},null,{"$f":"SUM(K63:K543)","v":0},{"$f":"SUM(L63:L543)","v":5450.5138463977119},{"$f":"SUM(M63:M543)","v":6185.104685707639},{"$f":"N543","v":30},{"$f":"SUM(O63:O543)","v":12.608963995651742},{"$f":"SUM(P63:P543)","v":0}]
[]
[]
[]
[null,null,"Revised"]
[null,null,null,null,null,"Criteria for Replacing Reservoir",null,null,null,null,"Sums of Discounted Amounts"]
[null,null,null,null,null,"I","II","III","Final","Logic:",null,null,null,"System",null,null,null,null,null,null,"eff/eff,design",{"$f":"H$26","v":0.37666317698859836},null,null,null,null,null,null,null,{"$f":"H46","v":30}]
[null,null,"[u]","Plant Be,","Sales","T <","Power <","No change","Replace","Reservoir","N.","Actual","Design","Initial",null,null,{"$f":"V12","v":60},{"$f":"W12","v":28.093532960000005},{"$f":"X12","v":5.5531784907809009E-2},"   <------","ambient condition",null,null,null,null,null,"Power at replacement",null,null,"Power at plant life"]
[null,null,"Prd Fluid T","fn(DD Rate, ","Power,","T.o - max"," Pwr.o/2","in final","Reservoir","has been","Reservoirs","Power","Power","Life, ","Unit","discounted ",null,null,null,null,"Carnot Efficiency ",null,null,null,null,null,{"$f":"IF(MAX(AA554:AA1035)=0,1000,MAX(AA554:AA1035))","v":1000},{"$f":"MIN(AB554:AB1035)","v":25.908435253834217},null,{"$f":"MIN(AD554:AD1034)","v":25.908435253834217},{"$f":"MIN(AE554:AE1034)","v":205.10307799627984}]
[null,"Year","Deg C","2nd law η)","MWe","?","?","5 years","?","rplc'd.","Added","Output","Output","Years","Value","WF/Resv","T,F","h","s","ae"," Ratio","2nd law eff",null,null,null,null,"first ","replacement",null,null,null,null,"# replacements","Replacement","1st","2nd","3rd","4th","5th","6th","7th","8th"]
[null,0,{"$f":"H17","v":225},{"$f":"V554*T554/3.413","v":10.434806885111065},{"$f":"IF(D554*H$23/1000000-H$30/1000<0,0,D554*H$23/1000000-H$30/1000)","v":40.000000000000078},{"$f":"IF(C554 <= $C$554- $H$33,1,0)","v":0},{"$f":"IF(E554<=($H$28-$H$30-$H$35)/1000,1,0)*0","v":0},{"$f":"IF(H$46-B554<5,0,1)","v":1},0,0,{"$f":"I554/(1+$H$36)^B554","v":0},{"$f":"E554/((1+$H$36)^B554)","v":40.000000000000078},{"$f":"($H$31/1000)/((1+$H$36)^B554)","v":39.999999999999993},{"$f":"IF(J554<1, B554,N553)","v":0},{"$f":"(1/12)/(1+$H$36)^B554","v":8.3333333333333329E-2},{"$f":"I554/(1+$H$36)^B554","v":0},{"$f":"C554*1.8+32-H$20","v":429.67922187488693},{"$f":"R$9*$Q554^6+S$9*$Q554^5+T$9*$Q554^4+U$9*$Q554^3+V$9*$Q554^2+W$9*$Q554+X$9","v":407.55908988777014},{"$f":"R$10*$Q554^6+S$10*$Q554^5+T$10*$Q554^4+U$10*$Q554^3+V$10*$Q554^2+W$10*$Q554+X$10","v":0.60344380289769184},{"$f":"(R554-R$60)-(Q$60+460)*(S554-S$60)","v":94.551307573031067},{"$f":"(1-($F$32+273)/(C554+273))/H$41","v":1},{"$f":"($AH$29*U554^3+$AH$30*U554^2+$AH$31*U554+$AH$32)*V$550","v":0.37666317698859902},{"$f":"V554/V$550","v":1.0000000000000018},null,null,null,{"$f":"IF(J554=0,0,B554)","v":0},{"$f":"E554","v":40.000000000000078},null,{"$f":"IF(B554<=AD550,E554,AB554)","v":40.000000000000078},{"$f":"IF(J554=0,1,1000)*AVERAGE(C$63:C554)","v":205.14435791744944},null,{"$f":"(F554+G554)*SUM(F$554:G554)","v":0},{"$f":"IF((F554+G554)=0,0,B554)","v":0},{"$f":"IF($AG554=1,$AH554,0)","v":0},{"$f":"IF($AG554=2,$AH554,0)","v":0},{"$f":"IF($AG554=3,$AH554,0)","v":0},{"$f":"IF($AG554=4,$AH554,0)","v":0},{"$f":"IF($AG554=5,$AH554,0)","v":0},{"$f":"IF($AG554=6,$AH554,0)","v":0},{"$f":"IF($AG554=7,$AH554,0)","v":0},{"$f":"IF($AG554=8,$AH554,0)","v":0}]
[null,{"$f":"IF(ROUND(B554,1)=H$46,H$46,IF(B554<$H$46,B554+1/12,B554))","v":8.3333333333333329E-2},{"$f":"IF(B554<H$46,IF(I554<1,C554*(1-$H$22/12), $C$63),C554)","v":224.90625},10.425388488008375,{"$f":"IF(B555>=H$46,E554,IF(D555*H$23/1000000-H$30/1000<0,0,D555*H$23/1000000-H$30/1000))","v":39.962449656480864},{"$f":"IF(B555>H$46-5,0,IF(C555 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B555,1)=H$46-5,IF(E555-(E554-E555)*60<1,1,0),IF(E555-(E554-E555)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B555,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I554)<($H$38-1),IF((F555+G555)*H555>0,1,0),0)","v":0},{"$f":"IF(OR(I555=1,J554 =1), 1,0)","v":0},0,{"$f":"IF(B555<H$46,E555/((1+$H$36)^B555),0)","v":39.737766547053056},{"$f":"IF(B555<H$46,($H$31/1000)/((1+$H$36)^B555),0)","v":39.775105769181614},{"$f":"IF(J555<1, B555,N554)","v":8.3333333333333329E-2},{"$f":"IF(B555<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B555),0)","v":8.2850041425020712E-2},{"$f":"I555/(1+$H$36)^B555","v":0},{"$f":"C555*1.8+32-H$20","v":429.51047187488695},407.37253072768135,0.60323644378761088,94.472575150184355,{"$f":"(1-($F$32+273)/(C555+273))/H$41","v":0.99974059144551086},0.3766368266452737,0.99993004268817742,null,null,null,{"$f":"IF(AA554>0,AA554,IF(K555=0,0,B555))","v":0},{"$f":"IF(AA554>0,AB554,E555)","v":39.962449656480864},null,{"$f":"IF(B555<=AD$59,E555,AD554)","v":39.962449656480864},{"$f":"IF(J555=0,1,1000)*AVERAGE(C$63:C555)","v":205.1852728078895},null,{"$f":"(F555+G555)*SUM(F$554:G555)","v":0},{"$f":"IF((F555+G555)=0,0,B555)","v":0},{"$f":"IF($AG555=1,$AH555,0)","v":0},{"$f":"IF($AG555=2,$AH555,0)","v":0},{"$f":"IF($AG555=3,$AH555,0)","v":0},{"$f":"IF($AG555=4,$AH555,0)","v":0},{"$f":"IF($AG555=5,$AH555,0)","v":0},{"$f":"IF($AG555=6,$AH555,0)","v":0},{"$f":"IF($AG555=7,$AH555,0)","v":0},{"$f":"IF($AG555=8,$AH555,0)","v":0}]
[null,0.16666666666666666,224.81253906250001,10.415965143816495,39.924879589340279,0,0,1,{"$f":"IF(SUM(I$554:I555)<($H$38-1),IF((F556+G556)*H556>0,1,0),0)","v":0},0,0,39.477197895806,39.551475973739628,{"$f":"IF(J556<1, B556,N555)","v":0.16666666666666666},{"$f":"IF(B556<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B556),0)","v":8.2369552369531779E-2},0,429.34179218738694,407.18607391531134,0.60302915582742223,94.393908077112428,0.99948119333331475,0.37660999274237472,0.99985880157798046,null,null,null,{"$f":"IF(AA555>0,AA555,IF(K556=0,0,B556))","v":0},{"$f":"IF(AA555>0,AB555,E556)","v":39.924879589340279},null,{"$f":"IF(B556<=AD$59,E556,AD555)","v":39.924879589340279},{"$f":"IF(J556=0,1,1000)*AVERAGE(C$63:C556)","v":205.22582501089491},null,{"$f":"(F556+G556)*SUM(F$554:G556)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.25,224.71886717122396,10.406536878871584,39.887289903578321,0,0,1,{"$f":"IF(SUM(I$554:I556)<($H$38-1),IF((F557+G557)*H557>0,1,0),0)","v":0},0,0,39.218283828364036,39.329103504568486,0.25,{"$f":"IF(B557<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B557),0)","v":8.189184991171343E-2},0,429.17318278309006,406.99971935834691,0.60282193896580782,94.315306288187514,0.99922180568530561,0.37658267534075845,0.99978627683097798,null,null,null,0,39.887289903578321,null,{"$f":"IF(B557<=AD$59,E557,AD556)","v":39.887289903578321},{"$f":"IF(J557=0,1,1000)*AVERAGE(C$63:C557)","v":205.26601685040072},null,{"$f":"(F557+G557)*SUM(F$554:G557)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.33333333333333331,224.62523430990262,10.39710371946693,39.849680704024081,0,0,1,{"$f":"IF(SUM(I$554:I557)<($H$38-1),IF((F558+G558)*H558>0,1,0),0)","v":0},0,0,38.961014187159265,39.107981292532578,0.33333333333333331,{"$f":"IF(B558<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B558),0)","v":8.1416917890684448E-2},0,429.00464363271169,406.81346696464084,0.60261479315156119,94.236769717889672,0.99896242852337536,0.3765548745014356,0.99971246860914664,null,null,null,0,39.849680704024081,null,39.849680704024081,{"$f":"IF(J558=0,1,1000)*AVERAGE(C$63:C558)","v":205.30585063118161},null,{"$f":"(F558+G558)*SUM(F$554:G558)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.41666666666666663,224.53164046227351,10.387665691853089,39.81205209533627,0,0,1,{"$f":"IF(SUM(I$554:I558)<($H$38-1),IF((F559+G559)*H559>0,1,0),0)","v":0},0,0,38.705378874611931,38.888102308241493,0.41666666666666663,{"$f":"IF(B559<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B559),0)","v":8.094474023928859E-2},0,428.83617470697925,406.62731664221059,0.60240771833358764,94.158298300805654,0.99870306186941094,0.376526590285577,0.99963737707488864,null,null,null,0,39.81205209533627,null,39.81205209533627,{"$f":"IF(J559=0,1,1000)*AVERAGE(C$63:C559)","v":205.34532863904832},null,{"$f":"(F559+G559)*SUM(F$554:G559)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.49999999999999994,224.4380856120809,10.378222822238186,39.77440418200446,0,0,1,{"$f":"IF(SUM(I$554:I559)<($H$38-1),IF((F560+G560)*H560>0,1,0),0)","v":0},0,0,38.451367852794149,38.669459561826535,0.49999999999999994,{"$f":"IF(B560<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B560),0)","v":8.0475300983551212E-2},0,428.66777597663258,406.44126829923857,0.60220071446090306,94.07989197162965,0.99844370574529662,0.37649782275451915,0.99956100239104551,null,null,null,0,39.77440418200446,null,39.77440418200446,{"$f":"IF(J560=0,1,1000)*AVERAGE(C$63:C560)","v":205.38445314104223},null,{"$f":"(F560+G560)*SUM(F$554:G560)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.58333333333333326,224.34456974307588,10.368775136787612,39.736737068347814,0,0,1,{"$f":"IF(SUM(I$554:I560)<($H$38-1),IF((F561+G561)*H561>0,1,0),0)","v":0},0,0,38.198971143092891,38.452046102718548,0.58333333333333326,{"$f":"IF(B561<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B561),0)","v":8.0008584242138733E-2},0,428.49944741242354,406.25532184407086,0.60199378148263416,94.001550665161744,0.9981843601729129,0.37646857196975608,0.9994833447208773,null,null,null,0,39.736737068347814,null,39.736737068347814,{"$f":"IF(J561=0,1,1000)*AVERAGE(C$63:C561)","v":205.42322638562717},null,{"$f":"(F561+G561)*SUM(F$554:G561)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.66666666666666663,224.25109283901628,10.359322661624404,39.699050858516649,0,0,1,{"$f":"IF(SUM(I$554:I561)<($H$38-1),IF((F562+G562)*H562>0,1,0),0)","v":0},0,0,37.948178825877513,38.235855019426964,0.66666666666666663,{"$f":"IF(B562<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B562),0)","v":7.9544574225821438E-2},0,428.33118898511623,406.06947718521815,0.60178691934801787,93.923274316309517,0.99792502517413573,0.3764388379929442,0.99940440422807519,null,null,null,0,39.699050858516649,null,39.699050858516649,{"$f":"IF(J562=0,1,1000)*AVERAGE(C$63:C562)","v":205.46165060287896},null,{"$f":"(F562+G562)*SUM(F$554:G562)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.75,224.15765488366671,10.349865422828922,39.661345656491122,0,0,1,{"$f":"IF(SUM(I$554:I562)<($H$38-1),IF((F563+G563)*H563>0,1,0),0)","v":0},0,0,37.698981040166217,38.020879439320041,0.75,{"$f":"IF(B563<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B563),0)","v":7.9083255236939279E-2},0,428.163000665487,405.8837342313534,0.60158012800640115,93.845062860085477,0.99766570077083916,0.37640862088589722,0.99932418107674792,null,null,null,0,39.661345656491122,null,39.661345656491122,{"$f":"IF(J563=0,1,1000)*AVERAGE(C$63:C563)","v":205.49972800467282},null,{"$f":"(F563+G563)*SUM(F$554:G563)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.83333333333333337,224.06425586079851,10.340403446439193,39.62362156608264,0,0,1,{"$f":"IF(SUM(I$554:I563)<($H$38-1),IF((F564+G564)*H564>0,1,0),0)","v":0},0,0,37.451367983296969,37.807112528406435,0.83333333333333337,{"$f":"IF(B564<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B564),0)","v":7.8624611668870872E-2},0,427.99488242432426,405.6980928913124,0.60137340740724043,93.766916231608036,0.99740638698489215,0.37637792071059278,0.9992426754314393,null,null,null,0,39.62362156608264,null,39.62362156608264,{"$f":"IF(J564=0,1,1000)*AVERAGE(C$63:C564)","v":205.53746078486819},null,{"$f":"(F564+G564)*SUM(F$554:G564)","v":0},0,0,0,0,0,0,0,0,0]
[null,0.91666666666666674,223.97089575418985,10.330936758450958,39.585878690933981,0,0,1,{"$f":"IF(SUM(I$554:I564)<($H$38-1),IF((F565+G565)*H565>0,1,0),0)","v":0},0,0,37.205329910598792,37.594547491117943,0.91666666666666674,{"$f":"IF(B565<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B565),0)","v":7.8168628005505419E-2},0,427.82683423242867,405.51255307409383,0.60116675750010107,93.688834366101958,0.99714708383816053,0.37634673752916853,0.99915988745711815,null,null,null,0,39.585878690933981,null,39.585878690933981,{"$f":"IF(J565=0,1,1000)*AVERAGE(C$63:C565)","v":205.57485111949157},null,{"$f":"(F565+G565)*SUM(F$554:G565)","v":0},0,0,0,0,0,0,0,0,0]
[null,1,223.87757454762561,10.321465384817392,39.548117134518229,0,0,1,{"$f":"IF(SUM(I$554:I565)<($H$38-1),IF((F566+G566)*H566>0,1,0),0)","v":0},0,0,36.960857135063762,37.383177570093451,1,{"$f":"IF(B566<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B566),0)","v":7.7715288820717904E-2},0,427.65885606061306,405.32711468885759,0.60096017823465819,93.610817198895973,0.99688779135250649,0.37631507140391912,0.99907581731917006,null,null,null,0,39.548117134518229,null,39.548117134518229,{"$f":"IF(J566=0,1,1000)*AVERAGE(C$63:C566)","v":205.61190116691694},null,{"$f":"(F566+G566)*SUM(F$554:G566)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.0833333333333333,223.78429222489746,10.311989351449691,39.510337000141121,0,0,1,{"$f":"IF(SUM(I$554:I566)<($H$38-1),IF((F567+G567)*H567>0,1,0),0)","v":0},0,0,36.717940027023907,37.172996045964126,1.0833333333333333,{"$f":"IF(B567<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B567),0)","v":7.726457877784712E-2},0,427.49094787970239,405.14177764492524,0.60075366956069431,93.532864665424881,0.99662850954978877,0.37628292239730599,0.99899046518342327,null,null,null,0,39.510337000141121,null,39.510337000141121,{"$f":"IF(J567=0,1,1000)*AVERAGE(C$63:C567)","v":205.64861306804417},null,{"$f":"(F567+G567)*SUM(F$554:G567)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.1666666666666665,223.69104876980376,10.302508684216525,39.472538390938823,0,0,1,{"$f":"IF(SUM(I$554:I567)<($H$38-1),IF((F568+G568)*H568>0,1,0),0)","v":0},0,0,36.476569013825518,36.963996237139838,1.1666666666666665,{"$f":"IF(B568<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B568),0)","v":7.681648262917691E-2},0,427.3231096605337,404.95654185177864,0.60054723142810074,93.45497670122694,0.99636923845186243,0.37625029057194515,0.9989038312161167,null,null,null,0,39.472538390938823,null,39.472538390938823,{"$f":"IF(J568=0,1,1000)*AVERAGE(C$63:C568)","v":205.68498894647513},null,{"$f":"(F568+G568)*SUM(F$554:G568)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.2499999999999998,223.59784416614968,10.293023408944538,39.434721409879955,0,0,1,{"$f":"IF(SUM(I$554:I568)<($H$38-1),IF((F569+G569)*H569>0,1,0),0)","v":0},0,0,36.236734579509154,36.756171499596718,1.2499999999999998,{"$f":"IF(B569<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B569),0)","v":7.6370985215420309E-2},0,427.15534137395639,404.77140721906056,0.60034086378687668,93.377153241945337,0.99610997808057833,0.37621717599061638,0.99881591558392369,null,null,null,0,39.434721409879955,null,39.434721409879955,{"$f":"IF(J569=0,1,1000)*AVERAGE(C$63:C569)","v":205.72103090868777},null,{"$f":"(F569+G569)*SUM(F$554:G569)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.333333333333333,223.50467839774714,10.283533551418156,39.396886159764811,0,0,1,{"$f":"IF(SUM(I$554:I569)<($H$38-1),IF((F570+G570)*H570>0,1,0),0)","v":0},0,0,35.99842726448874,36.54951522666596,1.333333333333333,{"$f":"IF(B570<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B570),0)","v":7.5928071465206595E-2},0,426.98764299083177,404.58637365657347,0.60013456658712838,93.299394223327397,0.995850728457784,0.37618357871625691,0.9987267184539359,null,null,null,0,39.396886159764811,null,39.396886159764811,{"$f":"IF(J570=0,1,1000)*AVERAGE(C$63:C570)","v":205.75674104420796},null,{"$f":"(F570+G570)*SUM(F$554:G570)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4166666666666663,223.41155144841477,10.27403913737972,39.359032743225924,0,0,1,{"$f":"IF(SUM(I$554:I570)<($H$38-1),IF((F571+G571)*H571>0,1,0),0)","v":0},0,0,35.761637665233572,36.344020848823824,1.4166666666666663,{"$f":"IF(B571<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B571),0)","v":7.5487726394571589E-2},0,426.82001448203351,404.40144107427932,0.59992833977906979,93.221699581223675,0.99559148960532362,0.37614949881196635,0.99863623999367601,null,null,null,0,39.359032743225924,null,39.359032743225924,{"$f":"IF(J571=0,1,1000)*AVERAGE(C$63:C571)","v":205.7921214257795},null,{"$f":"(F571+G571)*SUM(F$554:G571)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.4999999999999996,223.31846330197794,10.264540192529589,39.32116126272841,0,0,1,{"$f":"IF(SUM(I$554:I571)<($H$38-1),IF((F572+G572)*H572>0,1,0),0)","v":0},0,0,35.526356433951783,36.13968183348274,1.4999999999999996,{"$f":"IF(B572<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B572),0)","v":7.5049935106450638E-2},0,426.65245581844727,404.2166093822994,0.59972218331302096,93.144069251589144,0.99533226154503696,0.37611493634100363,0.99854448037108945,null,null,null,0,39.32116126272841,null,39.32116126272841,{"$f":"IF(J572=0,1,1000)*AVERAGE(C$63:C572)","v":205.82717410953191},null,{"$f":"(F572+G572)*SUM(F$554:G572)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.5833333333333328,223.2254139422688,10.255036742525949,39.283271820569254,0,0,1,{"$f":"IF(SUM(I$554:I572)<($H$38-1),IF((F573+G573)*H573>0,1,0),0)","v":0},0,0,35.292574278274621,35.936491684783697,1.5833333333333328,{"$f":"IF(B573<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B573),0)","v":7.4614682790174608E-2},0,426.48496697097079,404.03187849091245,0.59951609713940879,93.06650317048053,0.99507304429876109,0.37607989136678704,0.99845143975454498,null,null,null,0,39.283271820569254,null,39.283271820569254,{"$f":"IF(J573=0,1,1000)*AVERAGE(C$63:C573)","v":205.86190113514618},null,{"$f":"(F573+G573)*SUM(F$554:G573)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.6666666666666661,223.13240335312619,10.245528812985256,39.245364518879093,0,0,1,{"$f":"IF(SUM(I$554:I573)<($H$38-1),IF((F574+G574)*H574>0,1,0),0)","v":0},0,0,35.060281960944494,35.734443943389685,1.6666666666666661,{"$f":"IF(B574<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B574),0)","v":7.4181954720968959E-2},0,426.31754791051407,403.84724831055638,0.59931008120876605,92.989001274058694,0.99481383788832822,0.37604436395289859,0.99835711831284613,null,null,null,0,39.245364518879093,null,39.245364518879093,{"$f":"IF(J574=0,1,1000)*AVERAGE(C$63:C574)","v":205.89630452601864},null,{"$f":"(F574+G574)*SUM(F$554:G574)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.7499999999999993,223.03943151839573,10.236016429481802,39.207439459620439,0,0,1,{"$f":"IF(SUM(I$554:I574)<($H$38-1),IF((F575+G575)*H575>0,1,0),0)","v":0},0,0,34.829470299501594,35.533532186280411,1.7499999999999993,{"$f":"IF(B575<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B575),0)","v":7.3751736259455455E-2},0,426.15019860799924,403.66271875182645,0.5991041354717318,92.911563498586588,0.9945546423355679,0.37600835416307299,0.99826151621520154,null,null,null,0,39.207439459620439,null,39.207439459620439,{"$f":"IF(J575=0,1,1000)*AVERAGE(C$63:C575)","v":205.93038628942296},null,{"$f":"(F575+G575)*SUM(F$554:G575)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.8333333333333326,222.94649842192973,10.226499617548217,39.169496744589686,0,0,1,{"$f":"IF(SUM(I$554:I575)<($H$38-1),IF((F576+G576)*H576>0,1,0),0)","v":0},0,0,34.600130165975514,35.333750026548074,1.8333333333333326,{"$f":"IF(B576<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B576),0)","v":7.3324012851157042E-2},0,425.98291903436046,403.47828972547478,0.59889825987904999,92.834189780429426,0.99429545766230532,0.37597186206121286,0.99816463363126562,null,null,null,0,39.169496744589686,null,39.169496744589686,{"$f":"IF(J576=0,1,1000)*AVERAGE(C$63:C576)","v":205.96414841666999},null,{"$f":"(F576+G576)*SUM(F$554:G576)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9166666666666659,222.85360404758728,10.216978402675229,39.131536475416205,0,0,1,{"$f":"IF(SUM(I$554:I576)<($H$38-1),IF((F577+G577)*H577>0,1,0),0)","v":0},0,0,34.37225248657591,35.135091113194342,1.9166666666666659,{"$f":"IF(B577<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B577),0)","v":7.2898770026005352E-2},0,425.81570916054403,403.29396114241035,0.59869245438156948,92.756880056054854,0.99403628389036225,0.37593488771137606,0.99806647073110533,null,null,null,0,39.131536475416205,null,39.131536475416205,{"$f":"IF(J577=0,1,1000)*AVERAGE(C$63:C577)","v":205.99759288326587},null,{"$f":"(F577+G577)*SUM(F$554:G577)","v":0},0,0,0,0,0,0,0,0,0]
[null,1.9999999999999991,222.76074837923414,10.207452810311834,39.093558753562959,0,0,1,{"$f":"IF(SUM(I$554:I577)<($H$38-1),IF((F578+G578)*H578>0,1,0),0)","v":0},0,0,34.145828241386113,34.93754913092846,1.9999999999999991,{"$f":"IF(B578<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B578),0)","v":7.2475993397851213E-2},0,425.64856895750842,403.10973291369896,0.59848671893024474,92.67963426203238,0.99377712104155635,0.37589743117778157,0.99796702768521495,null,null,null,0,39.093558753562959,null,39.093558753562959,{"$f":"IF(J578=0,1,1000)*AVERAGE(C$63:C578)","v":206.0307216490682},null,{"$f":"(F578+G578)*SUM(F$554:G578)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.0833333333333326,222.66793140074282,10.1979228658652,39.055563680326152,0,0,1,{"$f":"IF(SUM(I$554:I578)<($H$38-1),IF((F579+G579)*H579>0,1,0),0)","v":0},0,0,33.920848464057578,34.741117799966474,2.0833333333333326,{"$f":"IF(B579<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B579),0)","v":7.2055668663978001E-2},0,425.48149839622403,402.92560495056085,0.59828105347613358,92.602452335032069,0.99351796913770207,0.37585949252480855,0.99786630466451431,null,null,null,0,39.055563680326152,null,39.055563680326152,{"$f":"IF(J579=0,1,1000)*AVERAGE(C$63:C579)","v":206.06353665844034},null,{"$f":"(F579+G579)*SUM(F$554:G579)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.1666666666666661,222.5751530959925,10.188388594700848,39.017551356835945,0,0,1,{"$f":"IF(SUM(I$554:I579)<($H$38-1),IF((F580+G580)*H580>0,1,0),0)","v":0},0,0,33.697304241506878,34.545790875831621,2.1666666666666661,{"$f":"IF(B580<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B580),0)","v":7.1637781604617742E-2},0,425.31449744767343,402.74157716437276,0.59807545797039829,92.525334211826305,0.99325882820060984,0.37582107181699237,0.9977643018403376,null,null,null,0,39.017551356835945,null,39.017551356835945,{"$f":"IF(J580=0,1,1000)*AVERAGE(C$63:C580)","v":206.09603984040402},null,{"$f":"(F580+G580)*SUM(F$554:G580)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.2499999999999996,222.48241344886918,10.178850022142747,38.979521884056844,0,0,1,{"$f":"IF(SUM(I$554:I580)<($H$38-1),IF((F581+G581)*H581>0,1,0),0)","v":0},0,0,33.475186713613944,34.351562149155804,2.2499999999999996,{"$f":"IF(B581<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B581),0)","v":7.1222318082469996E-2},0,425.14756608285148,402.55764946666613,0.59786993236430552,92.448279829287912,0.99299969825208612,0.37578216911903339,0.9976610193844575,null,null,null,0,38.979521884056844,null,38.979521884056844,{"$f":"IF(J581=0,1,1000)*AVERAGE(C$63:C581)","v":206.12823310879003},null,{"$f":"(F581+G581)*SUM(F$554:G581)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.333333333333333,222.38971244326549,10.169307173473234,38.941475362787351,0,0,1,{"$f":"IF(SUM(I$554:I581)<($H$38-1),IF((F582+G582)*H582>0,1,0),0)","v":0},0,0,33.25448707292135,34.158425445482202,2.333333333333333,{"$f":"IF(B582<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B582),0)","v":7.0809264042223694E-2},0,424.98070427276485,402.37382176912678,0.59766447660922439,92.371289124390728,0.992740579313934,0.37574278449578885,0.99755645746906296,null,null,null,0,38.941475362787351,null,38.941475362787351,{"$f":"IF(J582=0,1,1000)*AVERAGE(C$63:C582)","v":206.16011836238704},null,{"$f":"(F582+G582)*SUM(F$554:G582)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.4166666666666665,222.2970500630808,10.159760073933059,38.903411893660191,0,0,1,{"$f":"IF(SUM(I$554:I582)<($H$38-1),IF((F583+G583)*H583>0,1,0),0)","v":0},0,0,33.035196564335678,33.966374625068994,2.4166666666666665,{"$f":"IF(B583<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B583),0)","v":7.0398605510081536E-2},0,424.81391198843238,402.19009398359418,0.59745909065662739,92.294362034208575,0.99248147140795295,0.37570291801227546,0.99745061626676623,null,null,null,0,38.903411893660191,null,38.903411893660191,{"$f":"IF(J583=0,1,1000)*AVERAGE(C$63:C583)","v":206.19169748508898},null,{"$f":"(F583+G583)*SUM(F$554:G583)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5,222.2044262922212,10.150208748721534,38.865331577142854,0,0,1,{"$f":"IF(SUM(I$554:I583)<($H$38-1),IF((F584+G584)*H584>0,1,0),0)","v":0},0,0,32.817306484830674,33.775403582694146,2.5,{"$f":"IF(B584<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B584),0)","v":6.9990328593287368E-2},0,424.64718920088512,402.00646602206217,0.59725377445809025,92.217498495915891,0.99222237455593809,0.37566256973366979,0.99734349595060401,null,null,null,0,38.865331577142854,null,38.865331577142854,{"$f":"IF(J584=0,1,1000)*AVERAGE(C$63:C584)","v":206.22297234604042},null,{"$f":"(F584+G584)*SUM(F$554:G584)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.5833333333333335,222.11184111459946,10.140653222996493,38.827234513537476,0,0,1,{"$f":"IF(SUM(I$554:I584)<($H$38-1),IF((F585+G585)*H585>0,1,0),0)","v":0},0,0,32.60080818315155,33.585506247461396,2.5833333333333335,{"$f":"IF(B585<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B585),0)","v":6.9584419479656046E-2},0,424.48053588116596,401.8229377966768,0.59704852796529029,92.14069844678653,0.99196328877968087,0.37562173972530893,0.99723509669403931,null,null,null,0,38.827234513537476,null,38.827234513537476,{"$f":"IF(J585=0,1,1000)*AVERAGE(C$63:C585)","v":206.2539447997803},null,{"$f":"(F585+G585)*SUM(F$554:G585)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.666666666666667,222.01929451413505,10.131093521874282,38.789120802980783,0,0,1,{"$f":"IF(SUM(I$554:I585)<($H$38-1),IF((F586+G586)*H586>0,1,0),0)","v":0},0,0,32.38569305952074,33.396676582607178,2.666666666666667,{"$f":"IF(B586<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B586),0)","v":6.9180864437106249E-2},0,424.31395200033006,401.63950921973742,0.59684335113000753,92.063961824194166,0.99170421410096932,0.37558042805268527,0.99712541867094728,null,null,null,0,38.789120802980783,null,38.789120802980783,{"$f":"IF(J586=0,1,1000)*AVERAGE(C$63:C586)","v":206.28461668638411},null,{"$f":"(F586+G586)*SUM(F$554:G586)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.7500000000000004,221.92678647475418,10.121529670430117,38.750990545445511,0,0,1,{"$f":"IF(SUM(I$554:I586)<($H$38-1),IF((F587+G587)*H587>0,1,0),0)","v":0},0,0,32.171952565346636,33.208908585308791,2.7500000000000004,{"$f":"IF(B587<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B587),0)","v":6.8779649813195953E-2},0,424.14743752944446,401.45618020369579,0.59663824390412357,91.987288565612175,0.99144515054158766,0.37553863478145771,0.99701446205564537,null,null,null,0,38.750990545445511,null,38.750990545445511,{"$f":"IF(J587=0,1,1000)*AVERAGE(C$63:C587)","v":206.31498983160424},null,{"$f":"(F587+G587)*SUM(F$554:G587)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.8333333333333339,221.8343169803897,10.111961693697605,38.712843840738508,0,0,1,{"$f":"IF(SUM(I$554:I587)<($H$38-1),IF((F588+G588)*H588>0,1,0),0)","v":0},0,0,31.959578202930977,33.022196286493525,2.8333333333333339,{"$f":"IF(B588<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B588),0)","v":6.8380762034660425E-2},0,423.98099243958842,401.27295066115454,0.59643320623962148,91.910678608612045,0.99118609812331593,0.37549635997743719,0.99690222702285414,null,null,null,0,38.712843840738508,null,38.712843840738508,{"$f":"IF(J588=0,1,1000)*AVERAGE(C$63:C588)","v":206.34506604700886},null,{"$f":"(F588+G588)*SUM(F$554:G588)","v":0},0,0,0,0,0,0,0,0,0]
[null,2.9166666666666674,221.74188601498122,10.102389616669317,38.674680788503025,0,0,1,{"$f":"IF(SUM(I$554:I588)<($H$38-1),IF((F589+G589)*H589>0,1,0),0)","v":0},0,0,31.748561525181319,32.836533750648911,2.9166666666666674,{"$f":"IF(B589<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B589),0)","v":6.7984187606953198E-2},0,423.81461670185314,401.08982050486878,0.59622823808858516,91.834131890865137,0.99092705686793059,0.37545360370659847,0.99678871374772982,null,null,null,0,38.674680788503025,null,38.674680788503025,{"$f":"IF(J589=0,1,1000)*AVERAGE(C$63:C589)","v":206.37484713011904},null,{"$f":"(F589+G589)*SUM(F$554:G589)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0000000000000009,221.64949356247499,10.09281346429651,38.636501488217576,0,0,1,{"$f":"IF(SUM(I$554:I589)<($H$38-1),IF((F590+G590)*H590>0,1,0),0)","v":0},0,0,31.538894135322241,32.651915075634065,3.0000000000000009,{"$f":"IF(B590<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B590),0)","v":6.7589913113789424E-2},0,423.64831028734193,400.90678964774418,0.59602333940319974,91.757648350140983,0.99066802679720389,0.3754103660350735,0.9966739224058454,null,null,null,0,38.636501488217576,null,38.636501488217576,{"$f":"IF(J590=0,1,1000)*AVERAGE(C$63:C590)","v":206.40433486454444},null,{"$f":"(F590+G590)*SUM(F$554:G590)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.0833333333333344,221.55713960682397,10.0832332614892,38.598306039196274,0,0,1,{"$f":"IF(SUM(I$554:I590)<($H$38-1),IF((F591+G591)*H591>0,1,0),0)","v":0},0,0,31.330567686609232,32.468334392492025,3.0833333333333344,{"$f":"IF(B591<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B591),0)","v":6.7197925216692059E-2},0,423.48207316717009,400.72385800283655,0.59581851013575049,91.681227924306938,0.99040900793290543,0.3753666470291529,0.99655785317319534,null,null,null,0,38.598306039196274,null,38.598306039196274,{"$f":"IF(J591=0,1,1000)*AVERAGE(C$63:C591)","v":206.43353102011724},null,{"$f":"(F591+G591)*SUM(F$554:G591)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.1666666666666679,221.4648241319878,10.073649033116471,38.560094540590036,0,0,1,{"$f":"IF(SUM(I$554:I591)<($H$38-1),IF((F592+G592)*H592>0,1,0),0)","v":0},0,0,31.123573882044862,32.285785865263193,3.1666666666666679,{"$f":"IF(B592<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B592),0)","v":6.6808210654540554E-2},0,423.31590531246496,400.54102548335248,0.59561375023862306,91.604870551329157,0.99015000029679978,0.37532244675529047,0.99644050622620728,null,null,null,0,38.560094540590036,null,38.560094540590036,{"$f":"IF(J592=0,1,1000)*AVERAGE(C$63:C592)","v":206.46243735302468},null,{"$f":"(F592+G592)*SUM(F$554:G592)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.2500000000000013,221.37254712193283,10.064060804006031,38.521867091384799,0,0,1,{"$f":"IF(SUM(I$554:I592)<($H$38-1),IF((F593+G593)*H593>0,1,0),0)","v":0},0,0,30.917904474094033,32.104263690799812,3.2500000000000013,{"$f":"IF(B593<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B593),0)","v":6.6420756243122353E-2},0,423.14980669436602,400.35829200264754,0.59540905966430269,91.528576169270821,0.98989100391064777,0.37527776528009138,0.99632188174171077,null,null,null,0,38.521867091384799,null,38.521867091384799,{"$f":"IF(J593=0,1,1000)*AVERAGE(C$63:C593)","v":206.49105560594006},null,{"$f":"(F593+G593)*SUM(F$554:G593)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.3333333333333348,221.28030856063202,10.054468598944796,38.483623790403875,0,0,1,{"$f":"IF(SUM(I$554:I593)<($H$38-1),IF((F594+G594)*H594>0,1,0),0)","v":0},0,0,30.713551264404114,31.923762098581495,3.3333333333333348,{"$f":"IF(B594<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B594),0)","v":6.603554887468667E-2},0,422.9837772840246,400.17565747422691,0.5952044383653744,91.452344716292885,0.98963201879620699,0.37523260267032782,0.99620197989697878,null,null,null,0,38.483623790403875,null,38.483623790403875,{"$f":"IF(J594=0,1,1000)*AVERAGE(C$63:C594)","v":206.51938750815211},null,{"$f":"(F594+G594)*SUM(F$554:G594)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.4166666666666683,221.18810843206509,10.044872442678587,38.445364736306736,0,0,1,{"$f":"IF(SUM(I$554:I594)<($H$38-1),IF((F595+G595)*H595>0,1,0),0)","v":0},0,0,30.510506103523632,31.744275350531765,3.4166666666666683,{"$f":"IF(B595<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B595),0)","v":6.5652575517501241E-2},0,422.81781705260408,399.99312181174452,0.59499988629452183,91.376176130653846,0.98937304497523071,0.37518695899292609,0.99608080086969331,null,null,null,0,38.445364736306736,null,38.445364736306736,{"$f":"IF(J595=0,1,1000)*AVERAGE(C$63:C595)","v":206.54743477569303},null,{"$f":"(F595+G595)*SUM(F$554:G595)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5000000000000018,221.09594672021842,10.035272359912234,38.407090027589433,0,0,1,{"$f":"IF(SUM(I$554:I595)<($H$38-1),IF((F596+G596)*H596>0,1,0),0)","v":0},0,0,30.308760890623851,31.565797740835645,3.5000000000000018,{"$f":"IF(B596<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B596),0)","v":6.5271823215411348E-2},0,422.65192597128009,399.81068492900278,0.59479540340452841,91.300070350708666,0.98911408246946908,0.37514083431497164,0.99595834483795898,null,null,null,0,38.407090027589433,null,38.407090027589433,{"$f":"IF(J596=0,1,1000)*AVERAGE(C$63:C596)","v":206.57519911146503},null,{"$f":"(F596+G596)*SUM(F$554:G596)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.5833333333333353,221.00382340908502,10.025668375309737,38.368799762585226,0,0,1,{"$f":"IF(SUM(I$554:I596)<($H$38-1),IF((F597+G597)*H597>0,1,0),0)","v":0},0,0,30.108307573221996,31.388323595758308,3.5833333333333353,{"$f":"IF(B597<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B597),0)","v":6.4893279087401501E-2},0,422.48610401123995,399.62834673995172,0.59459098964827539,91.224027314909165,0.98885513130066716,0.37509422870371112,0.99583461198030854,null,null,null,0,38.368799762585226,null,38.368799762585226,{"$f":"IF(J597=0,1,1000)*AVERAGE(C$63:C597)","v":206.60268220536528},null,{"$f":"(F597+G597)*SUM(F$554:G597)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.6666666666666687,220.91173848266456,10.016060513494212,38.330494039464355,0,0,1,{"$f":"IF(SUM(I$554:I597)<($H$38-1),IF((F598+G598)*H598>0,1,0),0)","v":0},0,0,29.909138146905214,31.211847273464645,3.6666666666666687,{"$f":"IF(B598<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B598),0)","v":6.4516930327159744E-2},0,422.32035114368313,399.44610715868936,0.5943866449787425,91.148046961803914,0.98859619149056654,0.37504714222654789,0.9957096024756904,null,null,null,0,38.330494039464355,null,38.330494039464355,{"$f":"IF(J598=0,1,1000)*AVERAGE(C$63:C598)","v":206.62988573440958},null,{"$f":"(F598+G598)*SUM(F$554:G598)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.7500000000000022,220.81969192496345,10.006448799047936,38.292172956234275,0,0,1,{"$f":"IF(SUM(I$554:I598)<($H$38-1),IF((F599+G599)*H599>0,1,0),0)","v":0},0,0,29.711244655056483,31.036363163839983,3.7500000000000022,{"$f":"IF(B599<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B599),0)","v":6.4142764202644295E-2},0,422.15466733982117,399.2639660994605,0.59418236934900759,91.072129230037206,0.98833726306090597,0.37499957495104508,0.99558331650347753,null,null,null,0,38.292172956234275,null,38.292172956234275,{"$f":"IF(J599=0,1,1000)*AVERAGE(C$63:C599)","v":206.65681136285465},null,{"$f":"(F599+G599)*SUM(F$554:G599)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.8333333333333357,220.72768371999473,9.9968332565124332,38.253836610739931,0,0,1,{"$f":"IF(SUM(I$554:I599)<($H$38-1),IF((F600+G600)*H600>0,1,0),0)","v":0},0,0,29.514619188581918,30.861865688311696,3.8333333333333357,{"$f":"IF(B600<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B600),0)","v":6.3770768055652988E-2},0,421.98905257087745,399.08192347665658,0.59397816271224557,90.99627405834957,0.98807834603341949,0.37495152694492384,0.99545575424346211,null,null,null,0,38.253836610739931,null,38.253836610739931,{"$f":"IF(J600=0,1,1000)*AVERAGE(C$63:C600)","v":206.68346074231891},null,{"$f":"(F600+G600)*SUM(F$554:G600)","v":0},0,0,0,0,0,0,0,0,0]
[null,3.9166666666666692,220.63571385177806,9.9872139103884248,38.215485100663606,0,0,1,{"$f":"IF(SUM(I$554:I600)<($H$38-1),IF((F601+G601)*H601>0,1,0),0)","v":0},0,0,29.319253885639277,30.68834929967187,3.9166666666666692,{"$f":"IF(B601<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B601),0)","v":6.3400929301394862E-2},0,421.82350680808747,398.89997920481574,0.59377402502172949,90.920481385577034,0.98781944042983649,0.37490299827606177,0.99532691587585198,null,null,null,0,38.215485100663606,null,38.215485100663606,{"$f":"IF(J601=0,1,1000)*AVERAGE(C$63:C601)","v":206.70983551190201},null,{"$f":"(F601+G601)*SUM(F$554:G601)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0000000000000027,220.54378230433983,9.9775907851361403,38.17711852352614,0,0,1,{"$f":"IF(SUM(I$554:I601)<($H$38-1),IF((F602+G602)*H602>0,1,0),0)","v":0},0,0,29.125140931368968,30.515808481900994,4.0000000000000027,{"$f":"IF(B602<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B602),0)","v":6.3033235428064494E-2},0,421.65803002269865,398.71813319862167,0.59356995623082864,90.844751150651462,0.98756054627188394,0.3748539890125005,0.9951968015812902,null,null,null,0,38.17711852352614,null,38.17711852352614,{"$f":"IF(J602=0,1,1000)*AVERAGE(C$63:C602)","v":206.73593729830284},null,{"$f":"(F602+G602)*SUM(F$554:G602)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.0833333333333357,220.45188906171302,9.9679639051749724,38.138736976685571,0,0,1,{"$f":"IF(SUM(I$554:I602)<($H$38-1),IF((F603+G603)*H603>0,1,0),0)","v":0},0,0,28.932272557624476,30.344237749992544,4.0833333333333357,{"$f":"IF(B603<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B603),0)","v":6.2667673996418705E-2},0,421.49262218597039,398.53638537290351,0.59336595629300926,90.769083292599362,0.98730166358128368,0.37480449922243486,0.99506541154082673,null,null,null,0,38.138736976685571,null,38.138736976685571,{"$f":"IF(J603=0,1,1000)*AVERAGE(C$63:C603)","v":206.7617677159364},null,{"$f":"(F603+G603)*SUM(F$554:G603)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.1666666666666687,220.36003410793731,9.9583332948838237,38.100340557338491,0,0,1,{"$f":"IF(SUM(I$554:I603)<($H$38-1),IF((F604+G604)*H604>0,1,0),0)","v":0},0,0,28.740641042706379,30.173631649778681,4.1666666666666687,{"$f":"IF(B604<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B604),0)","v":6.2304232639355792E-2},0,421.32728326917407,398.3547356426356,0.59316202516183436,90.693477750542399,0.98704279237975456,0.37475452897422079,0.99493274593593906,null,null,null,0,38.100340557338491,null,38.100340557338491,{"$f":"IF(J604=0,1,1000)*AVERAGE(C$63:C604)","v":206.78732836704918},null,{"$f":"(F604+G604)*SUM(F$554:G604)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.2500000000000018,220.268217427059,9.9486989786010085,38.061929362519678,0,0,1,{"$f":"IF(SUM(I$554:I604)<($H$38-1),IF((F605+G605)*H605>0,1,0),0)","v":0},0,0,28.550238711096448,30.003984757756832,4.2500000000000018,{"$f":"IF(B605<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B605),0)","v":6.194289906149706E-2},0,421.16201324359315,398.17318392293686,0.5929581627909627,90.61793446369694,0.9867839326890111,0.37470407833637109,0.99479880494852146,null,null,null,0,38.061929362519678,null,38.061929362519678,{"$f":"IF(J605=0,1,1000)*AVERAGE(C$63:C605)","v":206.81262084183345},null,{"$f":"(F605+G605)*SUM(F$554:G605)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.3333333333333348,220.17643900313107,9.9390609806243386,38.023503489102424,0,0,1,{"$f":"IF(SUM(I$554:I605)<($H$38-1),IF((F606+G606)*H606>0,1,0),0)","v":0},0,0,28.361057933193678,29.835291680917283,4.3333333333333348,{"$f":"IF(B606<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B606),0)","v":6.1583661038770901E-2},0,420.99681208052289,397.99173012907033,0.59275436913414847,90.542453371373767,0.98652508453076404,0.37465314737755684,0.99466358876088823,null,null,null,0,38.023503489102424,null,38.023503489102424,{"$f":"IF(J606=0,1,1000)*AVERAGE(C$63:C606)","v":206.83764671854001},null,{"$f":"(F606+G606)*SUM(F$554:G606)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.4166666666666679,220.08469882021311,9.9294193252112564,37.985063033799094,0,0,1,{"$f":"IF(SUM(I$554:I606)<($H$38-1),IF((F607+G607)*H607>0,1,0),0)","v":0},0,0,28.173091125051961,29.667547056571738,4.4166666666666679,{"$f":"IF(B607<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B607),0)","v":6.1226506417999232E-2},0,420.83167975127054,397.81037417644279,0.59255064414524206,90.467034412977569,0.98626624792671969,0.3746017361666118,0.99452709755578539,null,null,null,0,37.985063033799094,null,37.985063033799094,{"$f":"IF(J607=0,1,1000)*AVERAGE(C$63:C607)","v":206.86240756358987},null,{"$f":"(F607+G607)*SUM(F$554:G607)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5000000000000009,219.99299686237137,9.9197740365786551,37.94660809316035,0,0,1,{"$f":"IF(SUM(I$554:I607)<($H$38-1),IF((F608+G608)*H608>0,1,0),0)","v":0},0,0,27.986330748118153,29.500745552182849,4.5000000000000009,{"$f":"IF(B608<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B608),0)","v":6.0871423116486384E-2},0,420.66661622715543,397.62911598060475,0.59234698777818851,90.391677528007392,0.98600742289858057,0.37454984477252107,0.99438933151636089,null,null,null,0,37.94660809316035,null,37.94660809316035,{"$f":"IF(J608=0,1,1000)*AVERAGE(C$63:C608)","v":206.8869049316846},null,{"$f":"(F608+G608)*SUM(F$554:G608)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.5833333333333339,219.90133311367873,9.9101251389030782,37.908138763576012,0,0,1,{"$f":"IF(SUM(I$554:I608)<($H$38-1),IF((F609+G609)*H609>0,1,0),0)","v":0},0,0,27.80076930897274,29.334881865194678,4.5833333333333339,{"$f":"IF(B609<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B609),0)","v":6.051839912161034E-2},0,420.50162147950869,397.44795545724935,0.59214339998702792,90.316382656055509,0.98574860946804577,0.37449747326443023,0.99425029082618899,null,null,null,0,37.908138763576012,null,37.908138763576012,{"$f":"IF(J609=0,1,1000)*AVERAGE(C$63:C609)","v":206.91114036591551},null,{"$f":"(F609+G609)*SUM(F$554:G609)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.666666666666667,219.80970755821471,9.900472656320888,37.869655141275686,0,0,1,{"$f":"IF(SUM(I$554:I609)<($H$38-1),IF((F610+G610)*H610>0,1,0),0)","v":0},0,0,27.616399359071785,29.169950722864161,4.666666666666667,{"$f":"IF(B610<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B610),0)","v":6.0167422490416241E-2},0,420.33669547967344,397.26689252221263,0.59193988072589476,90.241149736807984,0.98548980765681038,0.37444462171164739,0.99410997566927517,null,null,null,{"$f":"IF(AA609>0,AA609,IF(K610=0,0,B610))","v":0},37.869655141275686,null,37.869655141275686,{"$f":"IF(J610=0,1,1000)*AVERAGE(C$63:C610)","v":206.93511539787147},null,{"$f":"(F610+G610)*SUM(F$554:G610)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.75,219.71812018006545,9.8908166129279369,37.831157322327478,0,0,1,{"$f":"IF(SUM(I$554:I610)<($H$38-1),IF((F611+G611)*H611>0,1,0),0)","v":0},0,0,27.433213494488793,29.005946882093451,4.75,{"$f":"IF(B611<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B611),0)","v":5.9818481349212492E-2},0,420.17183819900475,397.08592709147234,0.59173642994901809,90.165978710043589,0.98523101748656472,0.37439129018363126,0.99396838623002459,null,null,null,{"$f":"IF(AA610>0,AA610,IF(K611=0,0,B611))","v":0},37.831157322327478,null,37.831157322327478,{"$f":"IF(J611=0,1,1000)*AVERAGE(C$63:C611)","v":206.95883154774569},null,{"$f":"(F611+G611)*SUM(F$554:G611)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.833333333333333,219.62657096332376,9.8811570327800542,37.792645402639927,0,0,1,{"$f":"IF(SUM(I$554:I611)<($H$38-1),IF((F612+G612)*H612>0,1,0),0)","v":0},0,0,27.251204355660381,28.84286512926327,4.833333333333333,{"$f":"IF(B612<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B612),0)","v":5.9471563893169016E-2},0,420.00704960886969,396.90505908114875,0.59153304761072067,90.090869515634665,0.98497223897899566,0.3743374787500045,0.99382552269327817,null,null,null,0,37.792645402639927,null,37.792645402639927,{"$f":"IF(J612=0,1,1000)*AVERAGE(C$63:C612)","v":206.98229032444121},null,{"$f":"(F612+G612)*SUM(F$554:G612)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9166666666666661,219.53505989208904,9.8714939398927655,37.75411947796087,0,0,1,{"$f":"IF(SUM(I$554:I612)<($H$38-1),IF((F613+G613)*H613>0,1,0),0)","v":0},0,0,27.070364627131056,28.680700280067178,4.9166666666666661,{"$f":"IF(B613<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B613),0)","v":5.9126658385917817E-2},0,419.8423296806472,396.72428840750302,0.59132973366541919,90.015822093545694,0.98471347215578675,0.37428318748054568,0.99368138524429017,null,null,null,0,37.75411947796087,null,37.75411947796087,{"$f":"IF(J613=0,1,1000)*AVERAGE(C$63:C613)","v":207.00549322567531},null,{"$f":"(F613+G613)*SUM(F$554:G613)","v":0},0,0,0,0,0,0,0,0,0]
[null,4.9999999999999991,219.44358695046733,9.8618273582414258,37.715579643878002,0,0,1,{"$f":"IF(SUM(I$554:I613)<($H$38-1),IF((F614+G614)*H614>0,1,0),0)","v":0},0,0,26.890687037300584,28.519447179346724,4.9999999999999991,{"$f":"IF(B614<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B614),0)","v":5.8783753159156078E-2},0,419.67767838572814,396.54361498693743,0.59112648806762358,89.940836383833812,0.98445471703861609,0.37422841644518923,0.99353597406872918,null,null,null,0,37.715579643878002,null,37.715579643878002,{"$f":"IF(J614=0,1,1000)*AVERAGE(C$63:C614)","v":207.02844173808268},null,{"$f":"(F614+G614)*SUM(F$554:G614)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.0833333333333321,219.35215212257131,9.852157311761367,37.677025995819442,0,0,1,{"$f":"IF(SUM(I$554:I614)<($H$38-1),IF((F615+G615)*H615>0,1,0),0)","v":0},0,0,26.712164358172782,28.359100700927616,5.0833333333333321,{"$f":"IF(B615<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B615),0)","v":5.8442836612251275E-2},0,419.51309569551529,396.36303873599468,0.59092331077193661,89.865912326648299,0.9841959736491589,0.37417316571403086,0.99338928935269166,null,null,null,0,37.677025995819442,null,37.677025995819442,{"$f":"IF(J615=0,1,1000)*AVERAGE(C$63:C615)","v":207.05113733731747},null,{"$f":"(F615+G615)*SUM(F$554:G615)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.1666666666666652,219.26075539252025,9.8424838243477417,37.638458629053119,0,0,1,{"$f":"IF(SUM(I$554:I615)<($H$38-1),IF((F616+G616)*H616>0,1,0),0)","v":0},0,0,26.534789405104743,28.199655747456713,5.1666666666666652,{"$f":"IF(B616<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B616),0)","v":5.8103897211848818E-2},0,419.34858158142339,396.18255957135773,0.5907202017330544,89.791049862230125,0.98393724200908639,0.37411743535732073,0.99324133128268421,null,null,null,0,37.638458629053119,null,37.638458629053119,{"$f":"IF(J616=0,1,1000)*AVERAGE(C$63:C616)","v":207.07358148815425},null,{"$f":"(F616+G616)*SUM(F$554:G616)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.2499999999999982,219.16939674444004,9.8328069198558907,37.599877638688234,0,0,1,{"$f":"IF(SUM(I$554:I616)<($H$38-1),IF((F617+G617)*H617>0,1,0),0)","v":0},0,0,26.358555036558972,28.041107250240032,5.2499999999999982,{"$f":"IF(B617<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B617),0)","v":5.7766923491481853E-2},0,419.18413601487902,396.00217740984988,0.590517160905765,89.716248930912741,0.98367852214006501,0.3740612254454711,0.99309210004564363,null,null,null,0,37.599877638688234,null,37.599877638688234,{"$f":"IF(J617=0,1,1000)*AVERAGE(C$63:C617)","v":207.0957756445878},null,{"$f":"(F617+G617)*SUM(F$554:G617)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.3333333333333313,219.07807616246319,{"$f":"V618*T618/3.413","v":9.8231266221008777},37.561283119673412,0,0,1,{"$f":"IF(SUM(I$554:I617)<($H$38-1),IF((F618+G618)*H618>0,1,0),0)","v":0},0,{"$f":"I618/(1+$H$36)^B618","v":0},26.18345415385447,27.883450169081577,5.3333333333333313,{"$f":"IF(B618<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B618),0)","v":5.7431904051183286E-2},0,419.01975896732068,{"$f":"R$9*$Q618^6+S$9*$Q618^5+T$9*$Q618^4+U$9*$Q618^3+V$9*$Q618^2+W$9*$Q618+X$9","v":395.82189216843278},{"$f":"R$10*$Q618^6+S$10*$Q618^5+T$10*$Q618^4+U$10*$Q618^3+V$10*$Q618^2+W$10*$Q618+X$10","v":0.59031418824494886},{"$f":"(R618-R$60)-(Q$60+460)*(S618-S$60)","v":89.641509473120038},0.98341981406375745,0.3740045360490446,{"$f":"V618/V$550","v":0.99294159582890618},null,null,null,0,37.561283119673412,null,37.561283119673412,{"$f":"IF(J618=0,1,1000)*AVERAGE(C$63:C618)","v":207.11772124993189},null,{"$f":"(F618+G618)*SUM(F$554:G618)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B618,1)=H$46,H$46,IF(B618<$H$46,B618+1/12,B618))","v":5.4166666666666643},{"$f":"IF(B618<H$46,IF(I618<1,C618*(1-$H$22/12), $C$63),C618)","v":218.98679363072884},9.8134429548581537,{"$f":"IF(B619>=H$46,E618,IF(D619*H$23/1000000-H$30/1000<0,0,D619*H$23/1000000-H$30/1000))","v":37.522675166799338},{"$f":"IF(B619>H$46-5,0,IF(C619 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B619,1)=H$46-5,IF(E619-(E618-E619)*60<1,1,0),IF(E619-(E618-E619)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B619,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I618)<($H$38-1),IF((F619+G619)*H619>0,1,0),0)","v":0},{"$f":"IF(OR(I619=1,J618 =1), 1,0)","v":0},0,{"$f":"IF(B619<H$46,E619/((1+$H$36)^B619),0)","v":26.009479700922327},{"$f":"IF(B619<H$46,($H$31/1000)/((1+$H$36)^B619),0)","v":27.726679492123125},5.4166666666666643,{"$f":"IF(B619<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B619),0)","v":5.7098827557100204E-2},{"$f":"I619/(1+$H$36)^B619","v":0},{"$f":"C619*1.8+32-H$20","v":418.85545041019884},395.64170376420822,0.59011128370557864,89.566831429367994,{"$f":"(1-($F$32+273)/(C619+273))/H$41","v":0.98316111780182336},{"$f":"($AH$29*U619^3+$AH$30*U619^2+$AH$31*U619+$AH$32)*V$550","v":0.37394736723876998},0.99278981882024908,null,null,null,0,37.522675166799338,null,37.522675166799338,{"$f":"IF(J619=0,1,1000)*AVERAGE(C$63:C619)","v":207.13941973691689},null,{"$f":"(F619+G619)*SUM(F$554:G619)","v":0},{"$f":"IF((F619+G619)=0,0,B619)","v":0},{"$f":"IF($AG619=1,$AH619,0)","v":0},{"$f":"IF($AG619=2,$AH619,0)","v":0},{"$f":"IF($AG619=3,$AH619,0)","v":0},{"$f":"IF($AG619=4,$AH619,0)","v":0},{"$f":"IF($AG619=5,$AH619,0)","v":0},{"$f":"IF($AG619=6,$AH619,0)","v":0},{"$f":"IF($AG619=7,$AH619,0)","v":0},{"$f":"IF($AG619=8,$AH619,0)","v":0}]
[null,5.4999999999999973,218.8955491333827,9.8037559418630362,37.484053874696698,0,0,1,{"$f":"IF(SUM(I$554:I619)<($H$38-1),IF((F620+G620)*H620>0,1,0),0)","v":0},0,0,25.836624664059375,27.570790235684907,{"$f":"IF(J620<1, B620,N619)","v":5.4999999999999973},{"$f":"IF(B620<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B620),0)","v":5.6767682741110388E-2},0,418.69121031497582,395.46161211441574,0.58990844724271807,89.492214740263023,0.98290243337591687,0.37388971908552632,0.99263676920784849,null,null,null,0,{"$f":"IF(AA619>0,AB619,E620)","v":37.484053874696698},null,37.484053874696698,{"$f":"IF(J620=0,1,1000)*AVERAGE(C$63:C620)","v":207.16087252778635},null,{"$f":"(F620+G620)*SUM(F$554:G620)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.5833333333333304,218.80434265457714,9.7940656068111487,37.445419337837905,0,0,1,{"$f":"IF(SUM(I$554:I620)<($H$38-1),IF((F621+G621)*H621>0,1,0),0)","v":0},0,0,25.664882071685788,27.415777444107182,5.5833333333333304,{"$f":"IF(B621<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B621),0)","v":5.6438458400441142E-2},0,418.52703865312577,395.28161713643374,0.5897056788115228,89.417659346502546,0.98264376080768889,0.37383159166035484,0.99248244718031142,null,null,null,0,37.445419337837905,null,{"$f":"IF(B621<=AD$59,E621,AD620)","v":37.445419337837905},{"$f":"IF(J621=0,1,1000)*AVERAGE(C$63:C621)","v":207.18208103439252},null,{"$f":"(F621+G621)*SUM(F$554:G621)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.6666666666666634,218.71317417847106,9.7843719733582102,37.406771650536307,0,0,1,{"$f":"IF(SUM(I$554:I621)<($H$38-1),IF((F622+G622)*H622>0,1,0),0)","v":0},0,0,25.494244994102253,27.261636189592675,5.6666666666666634,{"$f":"IF(B622<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B622),0)","v":5.6111143397290286E-2},0,418.36293539613484,395.10171874777791,0.58950297836723886,89.343165188874366,0.98238510011878644,0.37377298503445044,0.99232685292665224,null,null,null,0,37.406771650536307,null,37.406771650536307,{"$f":"IF(J622=0,1,1000)*AVERAGE(C$63:C622)","v":207.20304665829084},null,{"$f":"(F622+G622)*SUM(F$554:G622)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.7499999999999964,218.62204368923005,9.7746750651203271,37.36811090694728,0,0,1,{"$f":"IF(SUM(I$554:I622)<($H$38-1),IF((F623+G623)*H623>0,1,0),0)","v":0},0,0,25.324706543249768,27.108361572049958,5.7499999999999964,{"$f":"IF(B623<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B623),0)","v":5.5785726658449324E-2},0,418.19890051550107,394.92191686610198,0.58930034586520386,89.268732208256608,0.98212645133085219,0.37371389927917076,0.99216998663631817,null,null,null,0,37.36811090694728,null,37.36811090694728,{"$f":"IF(J623=0,1,1000)*AVERAGE(C$63:C623)","v":207.22377079083338},null,{"$f":"(F623+G623)*SUM(F$554:G623)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.8333333333333295,218.53095117102623,9.7649749056737498,37.329437201067329,0,0,1,{"$f":"IF(SUM(I$554:I623)<($H$38-1),IF((F624+G624)*H624>0,1,0),0)","v":0},0,0,25.156259872469356,26.955948718937641,5.8333333333333295,{"$f":"IF(B624<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B624),0)","v":5.5462197174928909E-2},0,418.03493398273417,394.74221140919627,0.589097781260845,89.194360345617554,0.98186781446552451,0.37365433446602458,0.99201184849915702,null,null,null,0,37.329437201067329,null,37.329437201067329,{"$f":"IF(J624=0,1,1000)*AVERAGE(C$63:C624)","v":207.24425481326125},null,{"$f":"(F624+G624)*SUM(F$554:G624)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9166666666666625,218.43989660803831,9.7552715185550927,37.290750626734912,0,0,1,{"$f":"IF(SUM(I$554:I624)<($H$38-1),IF((F625+G625)*H625>0,1,0),0)","v":0},0,0,24.988898176264289,26.804392785109517,5.9166666666666625,{"$f":"IF(B625<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B625),0)","v":5.5140544001586328E-2},0,417.8710357693559,394.5626022949881,0.58889528450968032,89.120049542015011,0.9816091895444381,0.3735942906666806,0.99185243870544149,null,null,null,0,37.290750626734912,null,37.290750626734912,{"$f":"IF(J625=0,1,1000)*AVERAGE(C$63:C625)","v":207.26450009679613},null,{"$f":"(F625+G625)*SUM(F$554:G625)","v":0},0,0,0,0,0,0,0,0,0]
[null,5.9999999999999956,218.34887998445163,9.7455649272613929,37.25205127763072,0,0,1,{"$f":"IF(SUM(I$554:I625)<($H$38-1),IF((F626+G626)*H626>0,1,0),0)","v":0},0,0,24.822614690063212,26.653688952660495,5.9999999999999956,{"$f":"IF(B626<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B626),0)","v":5.482075625675524E-2},0,417.70720584689985,394.38308944154085,0.58869285556731765,89.045799738596315,0.9813505765892232,0.37353376795296617,0.99169175744586546,null,null,null,0,37.25205127763072,null,37.25205127763072,{"$f":"IF(J626=0,1,1000)*AVERAGE(C$63:C626)","v":207.28450800273052},null,{"$f":"(F626+G626)*SUM(F$554:G626)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.0833333333333286,218.25790128445811,9.7358551552500678,37.213339247277453,0,0,1,{"$f":"IF(SUM(I$554:I626)<($H$38-1),IF((F627+G627)*H627>0,1,0),0)","v":0},0,0,24.657402689984192,26.503832430773475,6.0833333333333286,{"$f":"IF(B627<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B627),0)","v":5.4502823121877618E-2},0,417.54344418691153,394.20367276705417,0.58849049438945411,88.971610876598675,0.98109197562150674,0.37347276639686244,0.99152980491153109,null,null,null,0,37.213339247277453,null,37.213339247277453,{"$f":"IF(J627=0,1,1000)*AVERAGE(C$63:C627)","v":207.30427988251742},null,{"$f":"(F627+G627)*SUM(F$554:G627)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.1666666666666616,218.16696049225627,9.7261422259390375,37.17461462904037,0,0,1,{"$f":"IF(SUM(I$554:I627)<($H$38-1),IF((F628+G628)*H628>0,1,0),0)","v":0},0,0,24.493255492600635,26.354818455567031,6.1666666666666616,{"$f":"IF(B628<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B628),0)","v":5.4186733841137653E-2},0,417.37975076094824,394.02435218986307,0.58828820093187661,88.897482897347857,0.98083338666291064,0.37341128607051116,0.99136658129396693,null,null,null,0,37.17461462904037,null,37.17461462904037,{"$f":"IF(J628=0,1,1000)*AVERAGE(C$63:C628)","v":207.32381707785865},null,{"$f":"(F628+G628)*SUM(F$554:G628)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.2499999999999947,218.07605759205117,9.7164261627066804,37.13587751612706,0,0,1,{"$f":"IF(SUM(I$554:I628)<($H$38-1),IF((F629+G629)*H629>0,1,0),0)","v":0},0,0,24.330166454707868,26.206642289943964,6.2499999999999947,{"$f":"IF(B629<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B629),0)","v":5.3872477721097919E-2},0,417.21612554057907,393.84512762843758,0.58808597515046068,88.823415742258703,0.98057480973505329,0.37334932704620866,0.99120208678511201,null,null,null,0,37.13587751612706,null,37.13587751612706,{"$f":"IF(J629=0,1,1000)*AVERAGE(C$63:C629)","v":207.34312092079259},null,{"$f":"(F629+G629)*SUM(F$554:G629)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.3333333333333277,217.98519256805449,9.7067069888919111,37.09712800158777,0,0,1,{"$f":"IF(SUM(I$554:I629)<($H$38-1),IF((F630+G630)*H630>0,1,0),0)","v":0},0,0,24.168128973091445,26.059299223440732,6.3333333333333277,{"$f":"IF(B630<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B630),0)","v":5.3560044130337617E-2},0,417.05256849738504,393.66599900138266,0.58788381700117087,88.749409352834448,0.98031624485954871,0.37328688939640847,0.99103632157732247,null,null,null,0,37.09712800158777,null,37.09712800158777,{"$f":"IF(J630=0,1,1000)*AVERAGE(C$63:C630)","v":207.36219273378052},null,{"$f":"(F630+G630)*SUM(F$554:G630)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4166666666666607,217.89436540448446,9.6969847277942911,37.058366178315879,0,0,1,{"$f":"IF(SUM(I$554:I630)<($H$38-1),IF((F631+G631)*H631>0,1,0),0)","v":0},0,0,24.007136484296741,25.912784572077694,6.4166666666666607,{"$f":"IF(B631<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B631),0)","v":5.3249422499092897E-2},0,416.88907960295899,393.48696622743796,0.58768172644006034,88.675463670667227,0.98005769205800708,0.37322397319372136,0.99086928586337197,null,null,null,0,37.058366178315879,null,37.058366178315879,{"$f":"IF(J631=0,1,1000)*AVERAGE(C$63:C631)","v":207.3810338297925},null,{"$f":"(F631+G631)*SUM(F$554:G631)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.4999999999999938,217.80357608556594,9.6872594026739858,37.019592139047653,0,0,1,{"$f":"IF(SUM(I$554:I631)<($H$38-1),IF((F632+G632)*H632>0,1,0),0)","v":0},0,0,23.847182464399378,25.767093678210202,6.4999999999999938,{"$f":"IF(B632<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B632),0)","v":5.2940602318899313E-2},0,416.72565882890564,393.30802922547662,0.58747970342327027,88.601578637436717,0.97979915135203466,0.37316057851091611,0.99070097983645411,null,null,null,0,37.019592139047653,null,37.019592139047653,{"$f":"IF(J632=0,1,1000)*AVERAGE(C$63:C632)","v":207.39964551239211},null,{"$f":"(F632+G632)*SUM(F$554:G632)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.5833333333333268,217.71282459553029,9.6775310367517786,36.980805976362383,0,0,1,{"$f":"IF(SUM(I$554:I632)<($H$38-1),IF((F633+G633)*H633>0,1,0),0)","v":0},0,0,23.688260428777109,25.622221910380549,6.5833333333333268,{"$f":"IF(B633<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B633),0)","v":5.2633573142236281E-2},0,416.56230614684148,393.12918791450591,0.58727774790703002,88.527754194910926,0.97954062276323206,0.37309670542091461,0.99053140369016823,null,null,null,0,36.980805976362383,null,36.980805976362383,{"$f":"IF(J633=0,1,1000)*AVERAGE(C$63:C633)","v":207.41802907582016},null,{"$f":"(F633+G633)*SUM(F$554:G633)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.6666666666666599,217.6221109186155,9.667799653209368,36.942007782683518,0,0,1,{"$f":"IF(SUM(I$554:I633)<($H$38-1),IF((F634+G634)*H634>0,1,0),0)","v":0},0,0,23.530363931883638,25.478164663170734,6.6666666666666599,{"$f":"IF(B634<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B634),0)","v":5.2328324582173597E-2},0,416.39902152839483,392.95044221366635,0.58707585984765598,88.453990284945917,0.97928210631319812,0.37303235399680135,0.99036055761854602,null,null,null,0,36.942007782683518,null,36.942007782683518,{"$f":"IF(J634=0,1,1000)*AVERAGE(C$63:C634)","v":207.4361858050778},null,{"$f":"(F634+G634)*SUM(F$554:G634)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.7499999999999929,217.53143503906608,9.6580652751888838,36.903197650276745,0,0,1,{"$f":"IF(SUM(I$554:I634)<($H$38-1),IF((F635+G635)*H635>0,1,0),0)","v":0},0,0,23.373486567021651,25.334917357056039,6.7499999999999929,{"$f":"IF(B635<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B635),0)","v":5.2024846312020138E-2},0,416.23580494520587,392.77179204223108,0.58687403920155301,88.38028684948415,0.97902360202352601,0.3729675243118093,0.99018844181601295,null,null,null,0,36.903197650276745,null,36.903197650276745,{"$f":"IF(J635=0,1,1000)*AVERAGE(C$63:C635)","v":207.45411697600852},null,{"$f":"(F635+G635)*SUM(F$554:G635)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.8333333333333259,217.44079694113316,9.6483279257935912,36.864375671252802,0,0,1,{"$f":"IF(SUM(I$554:I635)<($H$38-1),IF((F636+G636)*H636>0,1,0),0)","v":0},0,0,23.21762196612017,25.192475438259486,6.8333333333333259,{"$f":"IF(B636<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B636),0)","v":5.1723128064974463E-2},0,416.07265636892663,392.59323731960603,0.58667228592521203,88.306643830556425,0.97876510991580479,0.37290221643933624,0.99001505647743215,null,null,null,0,36.864375671252802,null,36.864375671252802,{"$f":"IF(J636=0,1,1000)*AVERAGE(C$63:C636)","v":207.47182385537928},null,{"$f":"(F636+G636)*SUM(F$554:G636)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.916666666666659,217.35019660907437,9.6385876280874481,36.825541937565731,0,0,1,{"$f":"IF(SUM(I$554:I636)<($H$38-1),IF((F637+G637)*H637>0,1,0),0)","v":0},0,0,23.062763799510165,25.050834378607028,6.916666666666659,{"$f":"IF(B637<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B637),0)","v":5.1423159633777416E-2},0,415.90957577122083,392.41477796532951,0.58647059997521167,88.233061170280109,0.97850663001162019,0.37283643045293224,0.98984040179807131,null,null,null,0,36.825541937565731,null,36.825541937565731,{"$f":"IF(J637=0,1,1000)*AVERAGE(C$63:C637)","v":207.48930770096104},null,{"$f":"(F637+G637)*SUM(F$554:G637)","v":0},0,0,0,0,0,0,0,0,0]
[null,6.999999999999992,217.25963402715394,9.6288444050953039,36.786696541013619,0,0,1,{"$f":"IF(SUM(I$554:I637)<($H$38-1),IF((F638+G638)*H638>0,1,0),0)","v":0},0,0,22.908905775703019,24.909989675383645,6.999999999999992,{"$f":"IF(B638<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B638),0)","v":5.1124930870366951E-2},0,415.74656312376402,392.23641389907124,0.58626898130821636,88.159538810859374,0.97824816233255296,0.37277016642630412,0.9896644779736139,null,null,null,0,36.786696541013619,null,36.786696541013619,{"$f":"IF(J638=0,1,1000)*AVERAGE(C$63:C638)","v":207.50656976160803},null,{"$f":"(F638+G638)*SUM(F$554:G638)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.083333333333325,217.16910917964262,9.6190982798029303,36.747839573238785,0,0,1,{"$f":"IF(SUM(I$554:I638)<($H$38-1),IF((F639+G639)*H639>0,1,0),0)","v":0},0,0,22.756041641169801,24.76993685119017,7.083333333333325,{"$f":"IF(B639<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B639),0)","v":5.082843168553465E-2},0,415.58361839824363,392.05814504063255,0.58606742988097738,88.08607669458496,0.97798970690018028,0.37270342443331456,0.98948728520015727,null,null,null,0,36.747839573238785,null,36.747839573238785,{"$f":"IF(J639=0,1,1000)*AVERAGE(C$63:C639)","v":207.52361127733647},null,{"$f":"(F639+G639)*SUM(F$554:G639)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.1666666666666581,217.07862205081778,9.6093492751571539,36.708971125728262,0,0,1,{"$f":"IF(SUM(I$554:I639)<($H$38-1),IF((F640+G640)*H640>0,1,0),0)","v":0},0,0,22.604165180121978,24.630671453800964,7.1666666666666581,{"$f":"IF(B640<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B640),0)","v":5.0533652048584579E-2},0,415.42074156635897,391.87997130994614,0.58586594565033201,88.012674763834184,0.97773126373607433,0.37263620454798468,0.98930882367421979,null,null,null,0,36.708971125728262,null,36.708971125728262,{"$f":"IF(J640=0,1,1000)*AVERAGE(C$63:C640)","v":207.54043347940245},null,{"$f":"(F640+G640)*SUM(F$554:G640)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.2499999999999911,216.98817262496328,9.5995974140657481,36.670091289813364,0,0,1,{"$f":"IF(SUM(I$554:I640)<($H$38-1),IF((F641+G641)*H641>0,1,0),0)","v":0},0,0,22.453270214292733,24.492189056022401,7.2499999999999911,{"$f":"IF(B641<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B641),0)","v":5.0240581986993792E-2},0,415.25793259982083,391.70189262707498,0.58566452857320284,87.939332961070193,0.97747283286180398,0.37256850684449039,0.98912909359273016,null,null,null,0,36.670091289813364,null,36.670091289813364,{"$f":"IF(J641=0,1,1000)*AVERAGE(C$63:C641)","v":207.55703759037883},null,{"$f":"(F641+G641)*SUM(F$554:G641)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.3333333333333242,216.89776088636955,9.5898427193975291,36.631200156670133,0,0,1,{"$f":"IF(SUM(I$554:I641)<($H$38-1),IF((F642+G642)*H642>0,1,0),0)","v":0},0,0,22.303350602720005,24.354485255552088,7.3333333333333242,{"$f":"IF(B642<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B642),0)","v":4.9949211586075015E-2},0,415.09519147035212,391.52390891221273,0.58546317860659858,87.866051228842139,0.97721441429893385,0.37250033139716265,0.98894809515302917,null,null,null,0,36.631200156670133,null,36.631200156670133,{"$f":"IF(J642=0,1,1000)*AVERAGE(C$63:C642)","v":207.57342482423144},null,{"$f":"(F642+G642)*SUM(F$554:G642)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4166666666666572,216.80738681933357,9.580085213982521,36.592297817319903,0,0,1,{"$f":"IF(SUM(I$554:I642)<($H$38-1),IF((F643+G643)*H643>0,1,0),0)","v":0},0,0,22.154400241530833,24.21755567483897,7.4166666666666572,{"$f":"IF(B643<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B643),0)","v":4.9659530988641266E-2},0,414.93251814968738,391.34602008568316,0.58526189570761289,87.792829509785122,0.97695600806902405,0.37243167828049167,0.98876582855288031,null,null,null,0,36.592297817319903,null,36.592297817319903,{"$f":"IF(J643=0,1,1000)*AVERAGE(C$63:C643)","v":207.5895963863945},null,{"$f":"(F643+G643)*SUM(F$554:G643)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.4999999999999902,216.71705040815885,9.5703249206118191,36.553384362628826,0,0,1,{"$f":"IF(SUM(I$554:I643)<($H$38-1),IF((F644+G644)*H644>0,1,0),0)","v":0},0,0,22.006413063726196,24.081395960944118,7.4999999999999902,{"$f":"IF(B644<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B644),0)","v":4.9371530394672354E-2},0,414.76991260957288,391.16822606793937,0.58506067983342425,87.71966774661945,0.97669761419362999,0.37236254756912174,0.98858229399045605,null,null,null,0,36.553384362628826,null,36.553384362628826,{"$f":"IF(J644=0,1,1000)*AVERAGE(C$63:C644)","v":207.60555347384513},null,{"$f":"(F644+G644)*SUM(F$554:G644)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.5833333333333233,216.62675163715548,9.56056186203765,36.514459883308092,0,0,1,{"$f":"IF(SUM(I$554:I644)<($H$38-1),IF((F645+G645)*H645>0,1,0),0)","v":0},0,0,21.859383038967486,23.946001785402384,7.5833333333333233,{"$f":"IF(B645<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B645),0)","v":4.9085200060983276E-2},0,414.60737482176683,390.99052677956377,0.58485953094129606,87.646565882150469,0.97643923269430422,0.37229293933785207,0.98839749166434032,null,null,null,0,36.514459883308092,null,36.514459883308092,{"$f":"IF(J645=0,1,1000)*AVERAGE(C$63:C645)","v":207.62129727517726},null,{"$f":"(F645+G645)*SUM(F$554:G645)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.6666666666666563,216.53649049064001,9.550796060973644,36.475524469914987,0,0,1,{"$f":"IF(SUM(I$554:I645)<($H$38-1),IF((F646+G646)*H646>0,1,0),0)","v":0},0,0,21.713304173364662,23.811368844084797,7.6666666666666563,{"$f":"IF(B646<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B646),0)","v":4.8800530300894727E-2},0,414.44490475803894,390.81292214126802,0.58465844898857589,87.573523859269244,0.97618086359259371,0.37222285366164143,0.98821142177354027,null,null,null,0,36.475524469914987,null,36.475524469914987,{"$f":"IF(J646=0,1,1000)*AVERAGE(C$63:C646)","v":207.6368289706746},null,{"$f":"(F646+G646)*SUM(F$554:G646)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.7499999999999893,216.44626695293559,9.5410275400944595,36.436578212851444,0,0,1,{"$f":"IF(SUM(I$554:I646)<($H$38-1),IF((F647+G647)*H647>0,1,0),0)","v":0},0,0,21.568170509264021,23.677492857061718,7.7499999999999893,{"$f":"IF(B647<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B647),0)","v":4.8517511483905276E-2},0,414.28250239017098,390.6354120738921,0.58445743393269611,87.500541620950798,0.97592250691004245,0.3721522906155989,0.98802408451746271,null,null,null,0,36.436578212851444,null,36.436578212851444,{"$f":"IF(J647=0,1,1000)*AVERAGE(C$63:C647)","v":207.65214973238287},null,{"$f":"(F647+G647)*SUM(F$554:G647)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.8333333333333224,216.35608100837189,9.5312563220363167,36.397621202366132,0,0,1,{"$f":"IF(SUM(I$554:I647)<($H$38-1),IF((F648+G648)*H648>0,1,0),0)","v":0},0,0,21.423976125039292,23.544369568466809,7.8333333333333224,{"$f":"IF(B648<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B648),0)","v":4.8236134035365641E-2},0,414.12016768995636,390.45799649840421,0.58425648573117228,87.427619110255307,0.97566416266818878,0.37208125027499622,0.98783548009594568,null,null,null,0,36.397621202366132,null,36.397621202366132,{"$f":"IF(J648=0,1,1000)*AVERAGE(C$63:C648)","v":207.66726072418146},null,{"$f":"(F648+G648)*SUM(F$554:G648)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9166666666666554,216.26593264128508,9.5214824293967215,36.358653528553376,0,0,1,{"$f":"IF(SUM(I$554:I648)<($H$38-1),IF((F649+G649)*H649>0,1,0),0)","v":0},0,0,21.280715134881941,23.411994746361714,7.9166666666666554,{"$f":"IF(B649<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B649),0)","v":4.7956388436154747E-2},0,413.95790062920008,390.2806753359007,0.58405560434160364,87.354756270327471,0.9754058308885678,0.37200973271525778,0.98764560870923301,null,null,null,0,36.358653528553376,null,36.358653528553376,{"$f":"IF(J649=0,1,1000)*AVERAGE(C$63:C649)","v":207.68216310185409},null,{"$f":"(F649+G649)*SUM(F$554:G649)","v":0},0,0,0,0,0,0,0,0,0]
[null,7.9999999999999885,216.17582183601789,9.5117058847344254,36.319675281352993,0,0,1,{"$f":"IF(SUM(I$554:I649)<($H$38-1),IF((F650+G650)*H650>0,1,0),0)","v":0},0,0,21.138381688593224,23.280364182601542,7.9999999999999885,{"$f":"IF(B650<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B650),0)","v":4.7678265222357651E-2},0,413.79570117971912,390.10344850760509,0.58385478972167359,87.281953044395493,0.97514751159271074,0.37193773801196034,0.98745447055797264,null,null,null,0,36.319675281352993,null,36.319675281352993,{"$f":"IF(J650=0,1,1000)*AVERAGE(C$63:C650)","v":207.69685801315887},null,{"$f":"(F650+G650)*SUM(F$554:G650)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.0833333333333215,216.08574857691957,9.5019267105697995,36.280686550551764,0,0,1,{"$f":"IF(SUM(I$554:I650)<($H$38-1),IF((F651+G651)*H651>0,1,0),0)","v":0},0,0,20.996969971378316,23.149473692701097,8.0833333333333215,{"$f":"IF(B651<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B651),0)","v":4.740175498494547E-2},0,413.63356931334215,389.92631593486828,0.58365404182914782,87.209209375772105,0.97488920480214314,0.37186526624084076,0.98726206584323795,null,null,null,0,36.280686550551764,null,36.280686550551764,{"$f":"IF(J651=0,1,1000)*AVERAGE(C$63:C651)","v":207.71134659789766},null,{"$f":"(F651+G651)*SUM(F$554:G651)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.1666666666666554,215.99571284834587,9.4921449293846329,36.241687425782665,0,0,1,{"$f":"IF(SUM(I$554:I651)<($H$38-1),IF((F652+G652)*H652>0,1,0),0)","v":0},0,0,20.856474203640254,23.01931911570184,8.1666666666666554,{"$f":"IF(B652<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B652),0)","v":4.7126848369456971E-2},0,413.47150500190952,389.74927753916779,0.58345336062187547,87.136525207853197,0.97463091053838746,0.37179231747779162,0.98706839476651531,null,null,null,0,36.241687425782665,null,36.241687425782665,{"$f":"IF(J652=0,1,1000)*AVERAGE(C$63:C652)","v":207.72562998798466},null,{"$f":"(F652+G652)*SUM(F$554:G652)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.2499999999999893,215.90571463465906,9.4823605636222528,36.202677996525324,0,0,1,{"$f":"IF(SUM(I$554:I652)<($H$38-1),IF((F653+G653)*H653>0,1,0),0)","v":0},0,0,20.716888640775714,22.889896314039625,8.2499999999999893,{"$f":"IF(B653<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B653),0)","v":4.6853536075682156E-2},0,413.30950821727328,389.57233324210802,0.58325274605778776,87.063900484119017,0.97437262882296172,0.37171889179885759,0.98687345752969524,null,null,null,0,36.202677996525324,null,36.202677996525324,{"$f":"IF(J653=0,1,1000)*AVERAGE(C$63:C653)","v":207.7397093075142},null,{"$f":"(F653+G653)*SUM(F$554:G653)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.3333333333333233,215.81575392022796,9.4725736356875174,36.163658352105998,0,0,1,{"$f":"IF(SUM(I$554:I653)<($H$38-1),IF((F654+G654)*H654>0,1,0),0)","v":0},0,0,20.578207572971699,22.761201173413166,8.3333333333333233,{"$f":"IF(B654<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B654),0)","v":4.6581808857347626E-2},0,413.14757893129729,389.39548296541898,0.58305219809489861,86.99133514813235,0.97411435967737958,0.37164498928024098,0.98667725433508657,null,null,null,0,36.163658352105998,null,36.163658352105998,{"$f":"IF(J654=0,1,1000)*AVERAGE(C$63:C654)","v":207.75358567282814},null,{"$f":"(F654+G654)*SUM(F$554:G654)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4166666666666572,215.72583068942788,9.462784167946996,36.124628581698275,0,0,1,{"$f":"IF(SUM(I$554:I654)<($H$38-1),IF((F655+G655)*H655>0,1,0),0)","v":0},0,0,20.44042532500367,22.633229602653241,8.4166666666666572,{"$f":"IF(B655<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B655),0)","v":4.6311657521803773E-2},0,412.98571711585714,389.21872663095695,0.5828517166913042,86.918829143539426,0.97385610312314996,0.3715706099983016,0.98647978538541636,null,null,null,0,36.124628581698275,null,36.124628581698275,{"$f":"IF(J655=0,1,1000)*AVERAGE(C$63:C655)","v":207.76726019258217},null,{"$f":"(F655+G655)*SUM(F$554:G655)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.4999999999999911,215.63594492664063,9.4529921827287406,36.085588774322197,0,0,1,{"$f":"IF(SUM(I$554:I655)<($H$38-1),IF((F656+G656)*H656>0,1,0),0)","v":0},0,0,20.303536256033947,22.505977533592631,8.4999999999999911,{"$f":"IF(B656<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B656),0)","v":4.6043072929713769E-2},0,412.82392274284007,389.04206416070303,0.5826513018051821,86.846382414069012,0.9735978591817781,0.37149575402954965,0.98628105088381091,null,null,null,0,36.085588774322197,null,36.085588774322197,{"$f":"IF(J656=0,1,1000)*AVERAGE(C$63:C656)","v":207.78073396781173},null,{"$f":"(F656+G656)*SUM(F$554:G656)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.583333333333325,215.54609661625454,9.4431977023226619,36.046539018845721,0,0,1,{"$f":"IF(SUM(I$554:I656)<($H$38-1),IF((F657+G657)*H657>0,1,0),0)","v":0},0,0,20.167534759412529,22.379440920936805,8.583333333333325,{"$f":"IF(B657<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B657),0)","v":4.5776045994744434E-2},0,412.66219578414513,388.86549547676429,0.58245095339479191,86.773994903533151,0.97333962787476502,0.37142042145065463,0.98608105103381949,null,null,null,0,36.046539018845721,null,36.046539018845721,{"$f":"IF(J657=0,1,1000)*AVERAGE(C$63:C657)","v":207.79400809199709},null,{"$f":"(F657+G657)*SUM(F$554:G657)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.666666666666659,215.45628574266445,9.4334007489802882,36.007479403983794,0,0,1,{"$f":"IF(SUM(I$554:I657)<($H$38-1),IF((F658+G658)*H658>0,1,0),0)","v":0},0,0,20.032415262477681,22.25361574213532,8.666666666666659,{"$f":"IF(B658<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B658),0)","v":4.551056768325875E-2},0,412.50053621168297,388.68902050137177,0.58225067141847442,86.701666555825739,0.97308140922360653,0.37134461233843913,0.98587978603939763,null,null,null,0,36.007479403983794,null,36.007479403983794,{"$f":"IF(J658=0,1,1000)*AVERAGE(C$63:C658)","v":207.80708365112793},null,{"$f":"(F658+G658)*SUM(F$554:G658)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.7499999999999929,215.36651229027169,9.4236013449150349,35.968410018299402,0,0,1,{"$f":"IF(SUM(I$554:I658)<($H$38-1),IF((F659+G659)*H659>0,1,0),0)","v":0},0,0,19.898172226358675,22.128497997253938,8.7499999999999929,{"$f":"IF(B659<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B659),0)","v":4.5246629014010359E-2},0,412.33894399737596,388.51263915688116,0.5820504558346512,86.62939731492321,0.97282320324979499,0.37126832676988392,0.98567725610492118,null,null,null,0,35.968410018299402,null,35.968410018299402,{"$f":"IF(J659=0,1,1000)*AVERAGE(C$63:C659)","v":207.81996172376702},null,{"$f":"(F659+G659)*SUM(F$554:G659)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.8333333333333268,215.27677624348408,9.4137995123020186,35.929330950202839,0,0,1,{"$f":"IF(SUM(I$554:I659)<($H$38-1),IF((F660+G660)*H660>0,1,0),0)","v":0},0,0,19.7648001457787,22.004083708847478,8.8333333333333268,{"$f":"IF(B660<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B660),0)","v":4.4984221057839634E-2},0,412.17741911315829,388.33635136577249,0.58185030660182513,86.557187124884081,0.97256500997481887,0.37119156482212007,0.98547346143516457,null,null,null,0,35.929330950202839,null,35.929330950202839,{"$f":"IF(J660=0,1,1000)*AVERAGE(C$63:C660)","v":207.83264338111346},null,{"$f":"(F660+G660)*SUM(F$554:G660)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9166666666666607,215.18707758671596,9.4039952732782712,35.89024228795256,0,0,1,{"$f":"IF(SUM(I$554:I660)<($H$38-1),IF((F661+G661)*H661>0,1,0),0)","v":0},0,0,19.632293548859675,21.880368921833366,8.9166666666666607,{"$f":"IF(B661<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B661),0)","v":4.4723334937371621E-2},0,412.01596153097569,388.16015705064899,0.58165022367857955,86.485035929848266,0.97230682942016089,0.37111432657243792,0.98526840223532552,null,null,null,0,35.89024228795256,null,35.89024228795256,{"$f":"IF(J661=0,1,1000)*AVERAGE(C$63:C661)","v":207.84512968706525},null,{"$f":"(F661+G661)*SUM(F$554:G661)","v":0},0,0,0,0,0,0,0,0,0]
[null,8.9999999999999947,215.09741630438816,9.3941886499427714,35.851144119655288,0,0,1,{"$f":"IF(SUM(I$554:I661)<($H$38-1),IF((F662+G662)*H662>0,1,0),0)","v":0},0,0,19.50064699692777,21.757349703365918,8.9999999999999947,{"$f":"IF(B662<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B662),0)","v":4.4463961826715782E-2},0,411.85457122278564,387.98405613423779,0.58145020702357775,86.412943674038047,0.97204866160730063,0.3710366120982812,0.98506207871100848,null,null,null,0,35.851144119655288,null,35.851144119655288,{"$f":"IF(J662=0,1,1000)*AVERAGE(C$63:C662)","v":207.85742169828106},null,{"$f":"(F662+G662)*SUM(F$554:G662)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.0833333333333286,215.00779238092801,9.3843796643563735,35.812036533265776,0,0,1,{"$f":"IF(SUM(I$554:I662)<($H$38-1),IF((F663+G663)*H663>0,1,0),0)","v":0},0,0,19.369855084319774,21.635022142711293,9.0833333333333286,{"$f":"IF(B663<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B663),0)","v":4.42060929511673E-2},0,411.69324816055735,387.80804853938889,0.58125025659556362,86.34091030175648,0.9717905065577126,0.37095842147724867,0.98485449106822998,null,null,null,0,35.812036533265776,null,35.812036533265776,{"$f":"IF(J663=0,1,1000)*AVERAGE(C$63:C663)","v":207.86952046424153},null,{"$f":"(F663+G663)*SUM(F$554:G663)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.1666666666666625,214.9182058007693,9.3745683385418896,35.772919616587089,0,0,1,{"$f":"IF(SUM(I$554:I663)<($H$38-1),IF((F664+G664)*H664>0,1,0),0)","v":0},0,0,19.239912438190846,21.513382351123205,9.1666666666666625,{"$f":"IF(B664<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B664),0)","v":4.3949719586910324E-2},0,411.53199231627167,387.6321341890748,0.58105037235336088,86.268935757387794,0.97153236429286782,0.37087975478709306,0.98464563951341499,null,null,null,0,35.772919616587089,null,35.772919616587089,{"$f":"IF(J664=0,1,1000)*AVERAGE(C$63:C664)","v":207.88142702731},null,{"$f":"(F664+G664)*SUM(F$554:G664)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.2499999999999964,214.82865654835231,9.3647546944842741,35.733793457271361,0,0,1,{"$f":"IF(SUM(I$554:I664)<($H$38-1),IF((F665+G665)*H665>0,1,0),0)","v":0},0,0,19.11081371832357,21.392426461719264,9.2499999999999964,{"$f":"IF(B665<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B665),0)","v":4.3694833060722783E-2},0,411.37080366192112,387.45631300639087,0.58085055425587251,86.197019985397844,0.97127423483423192,0.37080061210572374,0.98443552425340453,null,null,null,0,35.733793457271361,null,35.733793457271361,{"$f":"IF(J665=0,1,1000)*AVERAGE(C$63:C665)","v":207.89314242279238},null,{"$f":"(F665+G665)*SUM(F$554:G665)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.3333333333333304,214.73914460812384,9.3549387541304316,35.694658142819016,0,0,1,{"$f":"IF(SUM(I$554:I665)<($H$38-1),IF((F666+G666)*H666>0,1,0),0)","v":0},0,0,18.982553616937238,21.272150629358091,9.3333333333333304,{"$f":"IF(B666<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B666),0)","v":4.3441424749682961E-2},0,411.20968216950985,387.28058491455403,0.58065080226208088,86.125162930332635,0.97101611820326705,0.37072099351120319,0.98422414549544612,null,null,null,0,35.694658142819016,null,35.694658142819016,{"$f":"IF(J666=0,1,1000)*AVERAGE(C$63:C666)","v":207.90466767899665},null,{"$f":"(F666+G666)*SUM(F$554:G666)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4166666666666643,214.64966996453714,9.3451205393894554,35.655513760579744,0,0,1,{"$f":"IF(SUM(I$554:I666)<($H$38-1),IF((F667+G667)*H667>0,1,0),0)","v":0},0,0,18.85512685849914,21.152551030517039,9.4166666666666643,{"$f":"IF(B667<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B667),0)","v":4.3189486080877831E-2},0,411.04862781105379,387.10494983690342,0.58045111633104762,86.053364536819288,0.9707580144214305,0.37064089908174919,0.98401150344719923,null,null,null,0,35.655513760579744,null,35.655513760579744,{"$f":"IF(J667=0,1,1000)*AVERAGE(C$63:C667)","v":207.91600381729168},null,{"$f":"(F667+G667)*SUM(F$554:G667)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.4999999999999982,214.56023260205191,9.3353000721325863,35.616360397752302,0,0,1,{"$f":"IF(SUM(I$554:I667)<($H$38-1),IF((F668+G668)*H668>0,1,0),0)","v":0},0,0,18.728528199536246,21.033623863170671,9.4999999999999982,{"$f":"IF(B668<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B668),0)","v":4.2939008531113008E-2},0,410.88764055858036,386.92940769689892,0.5802514964219132,85.98162474956473,0.97049992351017556,0.37056032889573665,0.98379759831674107,null,null,null,0,35.616360397752302,null,35.616360397752302,{"$f":"IF(J668=0,1,1000)*AVERAGE(C$63:C668)","v":207.92715185216542},null,{"$f":"(F668+G668)*SUM(F$554:G668)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.5833333333333321,214.47083250513441,9.3254773741931061,35.577198141384123,0,0,1,{"$f":"IF(SUM(I$554:I668)<($H$38-1),IF((F669+G669)*H669>0,1,0),0)","v":0},0,0,18.602752428447861,20.915365346669901,9.5833333333333321,{"$f":"IF(B669<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B669),0)","v":4.2689983626624364E-2},0,410.7267203841289,386.75395841812212,0.58005194249389691,85.909943513356382,0.97024184549095083,0.37047928303168781,0.98358243031253956,null,null,null,0,35.577198141384123,null,35.577198141384123,{"$f":"IF(J669=0,1,1000)*AVERAGE(C$63:C669)","v":207.93811279128261},null,{"$f":"(F669+G669)*SUM(F$554:G669)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.6666666666666661,214.38146965825729,9.315652467366796,35.538027078373119,0,0,1,{"$f":"IF(SUM(I$554:I669)<($H$38-1),IF((F670+G670)*H670>0,1,0),0)","v":0},0,0,18.477794365320445,20.797771721621785,9.6666666666666661,{"$f":"IF(B670<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B670),0)","v":4.2442402942791418E-2},0,410.56586725975006,386.57860192427506,0.57985245450629574,85.838320773061923,0.96998378038520039,0.37039776156828874,0.98336599964349769,null,null,null,0,35.538027078373119,null,35.538027078373119,{"$f":"IF(J670=0,1,1000)*AVERAGE(C$63:C670)","v":207.94888763554178},null,{"$f":"(F670+G670)*SUM(F$554:G670)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.75,214.2921440458997,9.305825373411464,35.498847295465815,0,0,1,{"$f":"IF(SUM(I$554:I670)<($H$38-1),IF((F671+G671)*H671>0,1,0),0)","v":0},0,0,18.353648861741554,20.680839249770028,9.75,{"$f":"IF(B671<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B671),0)","v":4.2196258103852274E-2},0,410.4050811575064,386.40333813918016,0.57965303241848554,85.766756473628334,0.9697257282143642,0.37031576458437215,0.98314830651890794,null,null,null,0,35.498847295465815,null,35.498847295465815,{"$f":"IF(J671=0,1,1000)*AVERAGE(C$63:C671)","v":207.9594773791317},null,{"$f":"(F671+G671)*SUM(F$554:G671)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.8333333333333339,214.20285565254724,9.2959961140473695,35.459658879259017,0,0,1,{"$f":"IF(SUM(I$554:I671)<($H$38-1),IF((F672+G672)*H672>0,1,0),0)","v":0},0,0,18.230310800616632,20.564564213876135,9.8333333333333339,{"$f":"IF(B672<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B672),0)","v":4.1951540782620318E-2},0,410.24436204947199,386.22816698677991,0.57945367618991972,85.695250560082343,0.96946768899987834,0.37023329215892992,0.9829293511484849,null,null,null,0,35.459658879259017,null,35.459658879259017,{"$f":"IF(J672=0,1,1000)*AVERAGE(C$63:C672)","v":207.96988300958739},null,{"$f":"(F672+G672)*SUM(F$554:G672)","v":0},0,0,0,0,0,0,0,0,0]
[null,9.9166666666666679,214.11360446269202,9.2861647109571024,35.420461916199365,0,0,1,{"$f":"IF(SUM(I$554:I672)<($H$38-1),IF((F673+G673)*H673>0,1,0),0)","v":0},0,0,18.107775095985765,20.448942917601268,9.9166666666666679,{"$f":"IF(B673<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B673),0)","v":4.1708242700202479E-2},0,410.08370990773261,386.05308839113673,0.57925438578012944,85.62380297753009,0.96920966276317333,0.37015034437110711,0.98270913374235036,null,null,null,0,35.420461916199365,null,35.420461916199365,{"$f":"IF(J673=0,1,1000)*AVERAGE(C$63:C673)","v":207.98010550784545},null,{"$f":"(F673+G673)*SUM(F$554:G673)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.000000000000002,214.02439046083259,9.2763311857855726,35.381256492583255,0,0,1,{"$f":"IF(SUM(I$554:I673)<($H$38-1),IF((F674+G674)*H674>0,1,0),0)","v":0},0,0,17.986036692841576,20.333971685388697,10.000000000000002,{"$f":"IF(B674<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B674),0)","v":4.1466355625719119E-2},0,409.9231247043856,385.87810227643229,0.57905516114872324,85.552413671156842,0.96895164952567625,0.37006692130020002,0.98248765451102749,null,null,null,0,35.381256492583255,null,35.381256492583255,{"$f":"IF(J674=0,1,1000)*AVERAGE(C$63:C674)","v":207.99014584829894},null,{"$f":"(F674+G674)*SUM(F$554:G674)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.083333333333336,213.93521363147391,9.2664955601402603,35.342042694557868,0,0,1,{"$f":"IF(SUM(I$554:I674)<($H$38-1),IF((F675+G675)*H675>0,1,0),0)","v":0},0,0,17.865090566948766,20.219646862346991,10.083333333333336,{"$f":"IF(B675<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B675),0)","v":4.1225871376025625E-2},0,409.76260641153999,385.70320856696736,0.57885600225538669,85.481082586226933,0.96869364930880941,0.36998302302566427,0.9822649136654622,null,null,null,{"$f":"IF(AA674>0,AA674,IF(K675=0,0,B675))","v":0},35.342042694557868,null,35.342042694557868,{"$f":"IF(J675=0,1,1000)*AVERAGE(C$63:C675)","v":208.00000499885144},null,{"$f":"(F675+G675)*SUM(F$554:G675)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.16666666666667,213.84607395912747,9.2566578555910795,35.302820608120605,0,0,1,{"$f":"IF(SUM(I$554:I675)<($H$38-1),IF((F676+G676)*H676>0,1,0),0)","v":0},0,0,17.744931724663786,20.105964814133824,10.16666666666667,{"$f":"IF(B676<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B676),0)","v":4.0986781815435594E-2},0,409.60215500131636,385.52840718716175,0.57865690905988243,85.40980966808354,0.96843566213399024,0.36989864962710728,0.98204091141700367,null,null,null,0,35.302820608120605,null,35.302820608120605,{"$f":"IF(J676=0,1,1000)*AVERAGE(C$63:C676)","v":208.0096839209711},null,{"$f":"(F676+G676)*SUM(F$554:G676)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.250000000000004,213.75697142831118,9.2468180936703384,35.263590319118933,0,0,1,{"$f":"IF(SUM(I$554:I676)<($H$38-1),IF((F677+G677)*H677>0,1,0),0)","v":0},0,0,17.62555520275577,19.992921926840427,10.250000000000004,{"$f":"IF(B677<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B677),0)","v":4.0749078855445486E-2},0,409.44177044584706,385.35369806155336,0.57845788152205013,85.338594862147943,0.96817768802263293,0.36981380118428775,0.98181564797740251,null,null,null,0,35.263590319118933,null,35.263590319118933,{"$f":"IF(J677=0,1,1000)*AVERAGE(C$63:C677)","v":208.01918356974357},null,{"$f":"(F677+G677)*SUM(F$554:G677)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.333333333333337,213.66790602354939,9.2369762958730863,35.22435191325178,0,0,1,{"$f":"IF(SUM(I$554:I677)<($H$38-1),IF((F678+G678)*H678>0,1,0),0)","v":0},0,0,17.506956068229194,19.880514606876709,10.333333333333337,{"$f":"IF(B678<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B678),0)","v":4.0512754454461126E-2},0,409.28145271727584,385.17908111479881,0.5782589196018052,85.267438113920775,0.96791972699614581,0.36972847777712153,0.98158912355882688,null,null,null,0,35.22435191325178,null,35.22435191325178,{"$f":"IF(J678=0,1,1000)*AVERAGE(C$63:C678)","v":208.02850489392478},null,{"$f":"(F678+G678)*SUM(F$554:G678)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.416666666666671,213.57887772937292,9.2271324836568702,35.18510547606855,0,0,1,{"$f":"IF(SUM(I$554:I678)<($H$38-1),IF((F679+G679)*H679>0,1,0),0)","v":0},0,0,17.389129418146357,19.76873928085703,10.416666666666671,{"$f":"IF(B679<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B679),0)","v":4.0277800617525561E-2},0,409.1212017877582,385.00455627167162,0.57806002325913997,85.196339368979523,0.96766177907593409,0.36964267948567975,0.98136133837385675,null,null,null,0,35.18510547606855,null,35.18510547606855,{"$f":"IF(J679=0,1,1000)*AVERAGE(C$63:C679)","v":208.03764883599308},null,{"$f":"(F679+G679)*SUM(F$554:G679)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.500000000000005,213.48988653031901,9.2172866784419263,35.145851092969892,0,0,1,{"$f":"IF(SUM(I$554:I679)<($H$38-1),IF((F680+G680)*H680>0,1,0),0)","v":0},0,0,17.272070379451733,19.657592395486599,10.500000000000005,{"$f":"IF(B680<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B680),0)","v":4.0044209396048608E-2},0,408.96101762946114,384.83012345706402,0.57786119245412226,85.12529857298108,0.96740384428339732,0.36955640639018339,0.98113229263547019,null,null,null,0,35.145851092969892,null,35.145851092969892,{"$f":"IF(J680=0,1,1000)*AVERAGE(C$63:C680)","v":208.04661633220084},null,{"$f":"(F680+G680)*SUM(F$554:G680)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.583333333333339,213.40093241093138,9.207438901611086,35.106588849207313,0,0,1,{"$f":"IF(SUM(I$554:I680)<($H$38-1),IF((F681+G681)*H681>0,1,0),0)","v":0},0,0,17.155774108796688,19.547070417448495,10.583333333333339,{"$f":"IF(B681<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B681),0)","v":3.9811972887537982E-2},0,408.8009002145634,384.65578259598419,0.57766242714689597,85.054315671658969,0.96714592263993115,0.36946965857100872,0.98090198655705763,null,null,null,0,35.106588849207313,null,35.106588849207313,{"$f":"IF(J681=0,1,1000)*AVERAGE(C$63:C681)","v":208.0554083126257},null,{"$f":"(F681+G681)*SUM(F$554:G681)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.666666666666673,213.31201535576017,{"$f":"V682*T682/3.413","v":9.1975891745100533},35.067318829884329,0,0,1,{"$f":"IF(SUM(I$554:I681)<($H$38-1),IF((F682+G682)*H682>0,1,0),0)","v":0},0,{"$f":"I682/(1+$H$36)^B682","v":0},17.040235792365959,19.437169833291374,10.666666666666673,{"$f":"IF(B682<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B682),0)","v":3.9581083235331875E-2},0,408.64084951525524,{"$f":"R$9*$Q682^6+S$9*$Q682^5+T$9*$Q682^4+U$9*$Q682^3+V$9*$Q682^2+W$9*$Q682+X$9","v":384.48153361355844},{"$f":"R$10*$Q682^6+S$10*$Q682^5+T$10*$Q682^4+U$10*$Q682^3+V$10*$Q682^2+W$10*$Q682+X$10","v":0.57746372729768058},{"$f":"(R682-R$60)-(Q$60+460)*(S682-S$60)","v":84.983390610825211},0.96688801416692727,0.36938243610868787,{"$f":"V682/V$550","v":0.98067042035242302},null,null,null,0,35.067318829884329,null,35.067318829884329,{"$f":"IF(J682=0,1,1000)*AVERAGE(C$63:C682)","v":208.064025701221},null,{"$f":"(F682+G682)*SUM(F$554:G682)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B682,1)=H$46,H$46,IF(B682<$H$46,B682+1/12,B682))","v":10.750000000000007},{"$f":"IF(B682<H$46,IF(I682<1,C682*(1-$H$22/12), $C$63),C682)","v":213.22313534936194},9.1877375184471468,{"$f":"IF(B683>=H$46,E682,IF(D683*H$23/1000000-H$30/1000<0,0,D683*H$23/1000000-H$30/1000))","v":35.028041119955368},{"$f":"IF(B683>H$46-5,0,IF(C683 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B683,1)=H$46-5,IF(E683-(E682-E683)*60<1,1,0),IF(E683-(E682-E683)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B683,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I682)<($H$38-1),IF((F683+G683)*H683>0,1,0),0)","v":0},{"$f":"IF(OR(I683=1,J682 =1), 1,0)","v":0},0,{"$f":"IF(B683<H$46,E683/((1+$H$36)^B683),0)","v":16.925450645704},{"$f":"IF(B683<H$46,($H$31/1000)/((1+$H$36)^B683),0)","v":19.327887149317771},10.750000000000007,{"$f":"IF(B683<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B683),0)","v":3.9351532628333255E-2},{"$f":"I683/(1+$H$36)^B683","v":0},{"$f":"C683*1.8+32-H$20","v":408.48086550373841},384.30737643502846,0.57726509286677052,84.912523336368452,{"$f":"(1-($F$32+273)/(C683+273))/H$41","v":0.96663011888577222},{"$f":"($AH$29*U683^3+$AH$30*U683^2+$AH$31*U683+$AH$32)*V$550","v":0.36929473908390414},0.98043759423577193,null,null,null,0,35.028041119955368,null,35.028041119955368,{"$f":"IF(J683=0,1,1000)*AVERAGE(C$63:C683)","v":208.07246941586607},null,{"$f":"(F683+G683)*SUM(F$554:G683)","v":0},{"$f":"IF((F683+G683)=0,0,B683)","v":0},{"$f":"IF($AG683=1,$AH683,0)","v":0},{"$f":"IF($AG683=2,$AH683,0)","v":0},{"$f":"IF($AG683=3,$AH683,0)","v":0},{"$f":"IF($AG683=4,$AH683,0)","v":0},{"$f":"IF($AG683=5,$AH683,0)","v":0},{"$f":"IF($AG683=6,$AH683,0)","v":0},{"$f":"IF($AG683=7,$AH683,0)","v":0},{"$f":"IF($AG683=8,$AH683,0)","v":0}]
[null,10.833333333333341,213.13429237629973,9.1778839546935505,34.988755804226834,0,0,1,{"$f":"IF(SUM(I$554:I683)<($H$38-1),IF((F684+G684)*H684>0,1,0),0)","v":0},0,0,16.811413913543316,19.219218891473016,{"$f":"IF(J684<1, B684,N683)","v":10.833333333333341},{"$f":"IF(B684<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B684),0)","v":3.9123313300745581E-2},0,408.32094815222644,384.13331098575304,0.57706652381453571,84.841713794255156,0.96637223681784823,0.36920656757749415,0.98020350842171677,null,null,null,0,{"$f":"IF(AA683>0,AB683,E684)","v":34.988755804226834},null,34.988755804226834,{"$f":"IF(J684=0,1,1000)*AVERAGE(C$63:C684)","v":208.0807403684158},null,{"$f":"(F684+G684)*SUM(F$554:G684)","v":0},0,0,0,0,0,0,0,0,0]
[null,10.916666666666675,213.04548642114295,9.1680285044833418,34.949462967357171,0,0,1,{"$f":"IF(SUM(I$554:I684)<($H$38-1),IF((F685+G685)*H685>0,1,0),0)","v":0},0,0,16.698120869633318,19.11116160523482,10.916666666666675,{"$f":"IF(B685<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B685),0)","v":3.8896417531810015E-2},0,408.16109743294425,383.95933719120649,0.57686802010142058,84.770961930528472,0.96611436798453298,0.3691179216704516,0.97996816312528701,null,null,null,0,34.949462967357171,null,{"$f":"IF(B685<=AD$59,E685,AD684)","v":34.949462967357171},{"$f":"IF(J685=0,1,1000)*AVERAGE(C$63:C685)","v":208.08883946474978},null,{"$f":"(F685+G685)*SUM(F$554:G685)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.000000000000009,212.95671746846747,9.1581711890134176,34.910162693856584,0,0,1,{"$f":"IF(SUM(I$554:I685)<($H$38-1),IF((F686+G686)*H686>0,1,0),0)","v":0},0,0,16.585566816569916,19.003711855503447,11.000000000000009,{"$f":"IF(B686<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B686),0)","v":3.867083764554434E-2},0,408.00131331812838,383.78545497697905,0.57666958168794424,84.700267691308682,0.96585651240719961,0.36902880144391959,0.97973155856190886,null,null,null,0,34.910162693856584,null,34.910162693856584,{"$f":"IF(J686=0,1,1000)*AVERAGE(C$63:C686)","v":208.09676760482097},null,{"$f":"(F686+G686)*SUM(F$554:G686)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.083333333333343,212.86798550285562,9.1483120294436286,34.8708550680876,0,0,1,{"$f":"IF(SUM(I$554:I686)<($H$38-1),IF((F687+G687)*H687>0,1,0),0)","v":0},0,0,16.473747085626496,18.896866226492506,11.083333333333343,{"$f":"IF(B687<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B687),0)","v":3.8446566010483185E-2},0,407.84159578002703,383.61166426877594,0.57647120853470024,84.629631022792466,0.96559867010721745,0.36893920697919697,0.979493694947422,null,null,null,0,34.8708550680876,null,34.8708550680876,{"$f":"IF(J687=0,1,1000)*AVERAGE(C$63:C687)","v":208.10452568270395},null,{"$f":"(F687+G687)*SUM(F$554:G687)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.166666666666677,212.77929050889611,9.138451046896753,34.831540174264923,0,0,1,{"$f":"IF(SUM(I$554:I687)<($H$38-1),IF((F688+G688)*H688>0,1,0),0)","v":0},0,0,16.362657036585492,18.790621321620389,11.166666666666677,{"$f":"IF(B688<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B688),0)","v":3.8223595039419904E-2},0,407.68194479089993,383.43796499241773,0.5762729006023567,84.559051871252905,0.9653408411059502,0.36884913835773459,0.97925457249806958,null,null,null,0,34.831540174264923,null,34.831540174264923,{"$f":"IF(J688=0,1,1000)*AVERAGE(C$63:C688)","v":208.1121145866426},null,{"$f":"(F688+G688)*SUM(F$554:G688)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.250000000000011,212.69063247118407,9.1285882624586634,34.792218096456125,0,0,1,{"$f":"IF(SUM(I$554:I688)<($H$38-1),IF((F689+G689)*H689>0,1,0),0)","v":0},0,0,16.252292057571299,18.684973763402258,11.250000000000011,{"$f":"IF(B689<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B689),0)","v":3.8001917189149866E-2},0,407.52236032301829,383.26435707383951,0.57607465785165479,84.4885301830397,0.96508302542475777,0.36875859566113833,0.97901419143050639,null,null,null,0,34.792218096456125,null,34.792218096456125,{"$f":"IF(J689=0,1,1000)*AVERAGE(C$63:C689)","v":208.1195351990973},null,{"$f":"(F689+G689)*SUM(F$554:G689)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.333333333333345,212.60201137432108,9.1187236971781243,34.75288891858083,0,0,1,{"$f":"IF(SUM(I$554:I689)<($H$38-1),IF((F690+G690)*H690>0,1,0),0)","v":0},0,0,16.142647564883404,18.579920193342709,11.333333333333345,{"$f":"IF(B690<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B690),0)","v":3.7781524960215279E-2},0,407.36284234866491,383.09084043909058,0.57587648024340987,84.4180659045781,0.9648252230849953,0.36866757897116353,0.97877255196178403,null,null,null,0,34.75288891858083,null,34.75288891858083,{"$f":"IF(J690=0,1,1000)*AVERAGE(C$63:C690)","v":208.12678839679182},null,{"$f":"(F690+G690)*SUM(F$554:G690)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.416666666666679,212.51342720291512,9.1088573720671988,34.713552724412331,0,0,1,{"$f":"IF(SUM(I$554:I690)<($H$38-1),IF((F691+G691)*H691>0,1,0),0)","v":0},0,0,16.033719002831575,18.475457271828994,11.416666666666679,{"$f":"IF(B691<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B691),0)","v":3.7562410896651473E-2},0,407.20339084013415,382.91741501433501,0.57567836773851111,84.347658982369865,0.9645674341080136,0.36857608836972461,0.97852965430937644,null,null,null,0,34.713552724412331,null,34.713552724412331,{"$f":"IF(J691=0,1,1000)*AVERAGE(C$63:C691)","v":208.13387505075968},null,{"$f":"(F691+G691)*SUM(F$554:G691)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.500000000000012,212.4248799415806,9.0989893081008777,34.674209597576137,0,0,1,{"$f":"IF(SUM(I$554:I691)<($H$38-1),IF((F692+G692)*H692>0,1,0),0)","v":0},0,0,15.925501843570579,18.371581678024846,11.500000000000012,{"$f":"IF(B692<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B692),0)","v":3.7344567585734692E-2},0,407.044005769732,382.74408072584981,0.5754803202979204,84.277309362991843,0.96430965851515893,0.36848412393888325,0.97828549869114845,null,null,null,0,34.674209597576137,null,34.674209597576137,{"$f":"IF(J692=0,1,1000)*AVERAGE(C$63:C692)","v":208.14079602639006},null,{"$f":"(F692+G692)*SUM(F$554:G692)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.583333333333346,212.33636957493829,9.0891195262175106,34.634859621551634,0,0,1,{"$f":"IF(SUM(I$554:I692)<($H$38-1),IF((F693+G693)*H693>0,1,0),0)","v":0},0,0,15.817991586937222,18.268290109764937,11.583333333333346,{"$f":"IF(B693<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B693),0)","v":3.7127987657731253E-2},0,406.88468710977588,382.57083750002619,0.5752823378826728,84.207016993097,0.96405189632777322,0.36839168576085968,0.97804008532538589,null,null,null,0,34.634859621551634,null,34.634859621551634,{"$f":"IF(J693=0,1,1000)*AVERAGE(C$63:C693)","v":208.14755218347307},null,{"$f":"(F693+G693)*SUM(F$554:G693)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.66666666666668,212.2478960876154,9.0792480473184209,34.595502879670626,0,0,1,{"$f":"IF(SUM(I$554:I693)<($H$38-1),IF((F694+G694)*H694>0,1,0),0)","v":0},0,0,15.711183760286881,18.165579283449873,11.66666666666668,{"$f":"IF(B694<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B694),0)","v":3.6912663785648309E-2},0,406.72543483259466,382.39768526336798,0.57508442045387642,84.136781819412874,0.96379414756719273,0.36829877391802063,0.97779341443076362,null,null,null,0,34.595502879670626,null,34.595502879670626,{"$f":"IF(J694=0,1,1000)*AVERAGE(C$63:C694)","v":208.154144376245},null,{"$f":"(F694+G694)*SUM(F$554:G694)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.750000000000014,212.15945946424557,9.0693748922684101,34.556139455119293,0,0,1,{"$f":"IF(SUM(I$554:I694)<($H$38-1),IF((F695+G695)*H695>0,1,0),0)","v":0},0,0,15.60507391833254,18.063445933941832,11.750000000000014,{"$f":"IF(B695<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B695),0)","v":3.6698588684985878E-2},0,406.566248910529,382.22462394249237,0.57488656797271165,84.066603788742952,0.96353641225475062,0.36820538849289147,0.97754548622637749,null,null,null,0,34.556139455119293,null,34.556139455119293,{"$f":"IF(J695=0,1,1000)*AVERAGE(C$63:C695)","v":208.16057345343282},null,{"$f":"(F695+G695)*SUM(F$554:G695)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.833333333333348,212.07105968946883,9.0595000818953846,34.516769430936705,0,0,1,{"$f":"IF(SUM(I$554:I695)<($H$38-1),IF((F696+G696)*H696>0,1,0),0)","v":0},0,0,15.499657642983101,17.961886814460751,11.833333333333348,{"$f":"IF(B696<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B696),0)","v":3.6485755113490517E-2},0,406.40712931593083,382.05165346412866,0.57468878040043136,83.996482847965012,0.96327869041177439,0.36811152956814608,0.97729630093171771,null,null,null,0,34.516769430936705,null,34.516769430936705,{"$f":"IF(J696=0,1,1000)*AVERAGE(C$63:C696)","v":208.16684025829824},null,{"$f":"(F696+G696)*SUM(F$554:G696)","v":0},0,0,0,0,0,0,0,0,0]
[null,11.916666666666682,211.98269674793156,9.0496236369907486,34.477392890016418,0,0,1,{"$f":"IF(SUM(I$554:I696)<($H$38-1),IF((F697+G697)*H697>0,1,0),0)","v":0},0,0,15.394930543184053,17.860898696481129,11.916666666666682,{"$f":"IF(B697<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B697),0)","v":3.6274155870910214E-2},0,406.24807602116374,381.87877375511903,0.57449105769836073,83.926418944032093,0.96302098205958775,0.36801719722661558,0.97704585876669203,null,null,null,0,34.477392890016418,null,34.477392890016418,{"$f":"IF(J697=0,1,1000)*AVERAGE(C$63:C697)","v":208.17294562868167},null,{"$f":"(F697+G697)*SUM(F$554:G697)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.000000000000016,211.89437062428658,9.0397455783091534,34.438009915105447,0,0,1,{"$f":"IF(SUM(I$554:I697)<($H$38-1),IF((F698+G698)*H698>0,1,0),0)","v":0},0,0,15.29088825475781,17.760478369629375,12.000000000000016,{"$f":"IF(B698<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B698),0)","v":3.6063783798750838E-2},0,406.08908899860279,381.70598474241712,0.57429339982789662,83.856412023971529,0.96276328721950966,0.36792239155128026,0.97679415995160401,null,null,null,0,34.438009915105447,null,34.438009915105447,{"$f":"IF(J698=0,1,1000)*AVERAGE(C$63:C698)","v":208.17889039704525},null,{"$f":"(F698+G698)*SUM(F$554:G698)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.08333333333335,211.80608130319314,9.0298659265686521,34.39862058880491,0,0,1,{"$f":"IF(SUM(I$554:I698)<($H$38-1),IF((F699+G699)*H699>0,1,0),0)","v":0},0,0,15.187526440245724,17.660622641581771,12.08333333333335,{"$f":"IF(B699<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B699),0)","v":3.5854631780033966E-2},0,405.93016822063458,381.53328635308833,0.57409580675050764,83.786462034885005,0.96250560591285428,0.36782711262527301,0.97654120470716255,null,null,null,0,34.39862058880491,null,34.39862058880491,{"$f":"IF(J699=0,1,1000)*AVERAGE(C$63:C699)","v":208.18467539051596},null,{"$f":"(F699+G699)*SUM(F$554:G699)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.166666666666684,211.71782876931681,9.0199847024508557,34.359224993570606,0,0,1,{"$f":"IF(SUM(I$554:I699)<($H$38-1),IF((F700+G700)*H700>0,1,0),0)","v":0},0,0,15.084840788750927,17.561328337962969,12.166666666666684,{"$f":"IF(B700<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B700),0)","v":3.5646692739056143E-2},0,405.77131365965721,381.36067851430994,0.57389827842773411,83.716568923948842,0.96224793816093102,0.36773136053188188,0.97628699325448831,null,null,null,0,34.359224993570606,null,34.359224993570606,{"$f":"IF(J700=0,1,1000)*AVERAGE(C$63:C700)","v":208.19030143092806},null,{"$f":"(F700+G700)*SUM(F$554:G700)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.250000000000018,211.6296130073296,9.0101019266007274,34.31982321171224,0,0,1,{"$f":"IF(SUM(I$554:I700)<($H$38-1),IF((F701+G701)*H701>0,1,0),0)","v":0},0,0,14.982827015781467,17.462592302245092,12.250000000000018,{"$f":"IF(B701<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B701),0)","v":3.5439959641149432E-2},0,405.61252528808023,381.18816115336961,0.57370081482118762,83.646732638412686,0.96199028398504471,0.36763513535454495,0.97603152581510066,null,null,null,0,34.31982321171224,null,34.31982321171224,{"$f":"IF(J701=0,1,1000)*AVERAGE(C$63:C701)","v":208.1957693348651},null,{"$f":"(F701+G701)*SUM(F$554:G701)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.333333333333352,211.54143400190989,9.0002176196269286,34.280415325394799,0,0,1,{"$f":"IF(SUM(I$554:I701)<($H$38-1),IF((F702+G702)*H702>0,1,0),0)","v":0},0,0,14.881480863095268,17.36441139564738,12.333333333333352,{"$f":"IF(B702<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B702),0)","v":3.5234425492443516E-2},0,405.45380307832477,381.01573419766657,0.57350341589255038,83.576953125601051,0.96173264340649689,0.36753843717685536,0.97577480261092997,null,null,null,0,34.280415325394799,null,34.280415325394799,{"$f":"IF(J702=0,1,1000)*AVERAGE(C$63:C702)","v":208.2010799137017},null,{"$f":"(F702+G702)*SUM(F$554:G702)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.416666666666686,211.45329173774243,8.9903318021014496,34.241001416637019,0,0,1,{"$f":"IF(SUM(I$554:I702)<($H$38-1),IF((F703+G703)*H703>0,1,0),0)","v":0},0,0,14.780798098544697,17.266782497036431,12.416666666666686,{"$f":"IF(B703<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B703),0)","v":3.5030083339629002E-2},0,405.29514700282334,380.8433975747098,0.5733060816035761,83.507230332910865,0.96147501644658206,0.36744126608255423,0.97551682386430016,null,null,null,0,34.241001416637019,null,34.241001416637019,{"$f":"IF(J703=0,1,1000)*AVERAGE(C$63:C703)","v":208.20623397364471},null,{"$f":"(F703+G703)*SUM(F$554:G703)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.50000000000002,211.36518619951838,8.9804444945601176,34.201581567313511,0,0,1,{"$f":"IF(SUM(I$554:I703)<($H$38-1),IF((F704+G704)*H704>0,1,0),0)","v":0},0,0,14.680774515923575,17.169702502826951,12.50000000000002,{"$f":"IF(B704<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B704),0)","v":3.4826926269722294E-2},0,405.13655703402003,380.67115121211884,0.5731088119160882,83.437564207813637,0.9612174031265921,0.36734362215553978,0.97525758979795185,null,null,null,0,34.201581567313511,null,34.201581567313511,{"$f":"IF(J704=0,1,1000)*AVERAGE(C$63:C704)","v":208.21123231577425},null,{"$f":"(F704+G704)*SUM(F$554:G704)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.583333333333353,211.27711737193525,8.9705557175023234,34.162155859153579,0,0,1,{"$f":"IF(SUM(I$554:I704)<($H$38-1),IF((F705+G705)*H705>0,1,0),0)","v":0},0,0,14.581405934813631,17.07316832688311,12.583333333333353,{"$f":"IF(B705<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B705),0)","v":3.4624947409831609E-2},0,404.97803314437039,380.4989950376235,0.57291160679198172,83.367954697853691,0.96095980346781373,0.36724550547986096,0.97499710063502576,null,null,null,0,34.162155859153579,null,34.162155859153579,{"$f":"IF(J705=0,1,1000)*AVERAGE(C$63:C705)","v":208.21607573608415},null,{"$f":"(F705+G705)*SUM(F$554:G705)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.666666666666687,211.18908523969696,8.9606654913910742,34.122724373741484,0,0,1,{"$f":"IF(SUM(I$554:I705)<($H$38-1),IF((F706+G706)*H706>0,1,0),0)","v":0},0,0,14.482688200432433,16.977176900420435,12.666666666666687,{"$f":"IF(B706<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B706),0)","v":3.442413992692455E-2},0,404.81957530634151,380.3269289790627,0.57271446619322097,83.298401750648452,0.96070221749152873,0.36714691613971645,0.97473535659906052,null,null,null,0,34.122724373741484,null,34.122724373741484,{"$f":"IF(J706=0,1,1000)*AVERAGE(C$63:C706)","v":208.22076502552201},null,{"$f":"(F706+G706)*SUM(F$554:G706)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.750000000000021,211.10108978751376,8.9507738366531822,34.083287192517183,0,0,1,{"$f":"IF(SUM(I$554:I706)<($H$38-1),IF((F707+G707)*H707>0,1,0),0)","v":0},0,0,14.384617183482383,16.881725171908244,12.750000000000021,{"$f":"IF(B707<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B707),0)","v":3.4224497027596897E-2},0,404.66118349241168,380.1549529643849,0.57251739008184044,83.228905313888561,0.96044464521901429,0.36704785421945885,0.97447235791400288,null,null,null,0,34.083287192517183,null,34.083287192517183,{"$f":"IF(J707=0,1,1000)*AVERAGE(C$63:C707)","v":208.22530097002911},null,{"$f":"(F707+G707)*SUM(F$554:G707)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.833333333333355,211.01313100010231,8.9408807736792273,34.04384439677618,0,0,1,{"$f":"IF(SUM(I$554:I707)<($H$38-1),IF((F708+G708)*H708>0,1,0),0)","v":0},0,0,14.287188780000173,16.786810106972656,12.833333333333355,{"$f":"IF(B708<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B708),0)","v":3.4026011957842814E-2},0,404.50285767507108,379.98306692164789,0.57232037841994488,83.159465335337188,0.96018708667154384,0.36694831980359405,0.97420810480420716,null,null,null,0,34.04384439677618,null,34.04384439677618,{"$f":"IF(J708=0,1,1000)*AVERAGE(C$63:C708)","v":208.22968435057953},null,{"$f":"(F708+G708)*SUM(F$554:G708)","v":0},0,0,0,0,0,0,0,0,0]
[null,12.916666666666689,210.9252088621856,8.930986322823566,34.004396067669532,0,0,1,{"$f":"IF(SUM(I$554:I708)<($H$38-1),IF((F709+G709)*H709>0,1,0),0)","v":0},0,0,14.190398911207163,16.692428688300112,12.916666666666689,{"$f":"IF(B709<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B709),0)","v":3.382867800282633E-2},0,404.34459782682103,379.81127077901783,0.57212343116970799,83.090081762830323,0.95992954187038448,0.36684831297677772,0.9739425974944248,null,null,null,0,34.004396067669532,null,34.004396067669532,{"$f":"IF(J709=0,1,1000)*AVERAGE(C$63:C709)","v":208.23391594321939},null,{"$f":"(F709+G709)*SUM(F$554:G709)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.000000000000023,210.83732335849302,8.9210905044044289,33.964942286204305,0,0,1,{"$f":"IF(SUM(I$554:I709)<($H$38-1),IF((F710+G710)*H710>0,1,0),0)","v":0},0,0,14.094243523360783,16.598577915541465,13.000000000000023,{"$f":"IF(B710<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B710),0)","v":3.3632488486654177E-2},0,404.18640392017437,379.63956446476948,0.57192654829337297,83.020754544276201,0.95967201083679954,0.36674783382381948,0.97367583620981613,null,null,null,0,33.964942286204305,null,33.964942286204305,{"$f":"IF(J710=0,1,1000)*AVERAGE(C$63:C710)","v":208.23799651910539},null,{"$f":"(F710+G710)*SUM(F$554:G710)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.083333333333357,210.74947447376033,8.9111933387038942,33.925483133243397,0,0,1,{"$f":"IF(SUM(I$554:I710)<($H$38-1),IF((F711+G711)*H711>0,1,0),0)","v":0},0,0,13.998718587606511,16.505254805216602,13.083333333333357,{"$f":"IF(B711<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B711),0)","v":3.343743677214997E-2},0,404.02827592765556,379.46794790728609,0.57172972975325265,82.951483627655364,0.95941449359204878,0.36664688242967886,0.9734078211759396,null,null,null,0,33.925483133243397,null,33.925483133243397,{"$f":"IF(J711=0,1,1000)*AVERAGE(C$63:C711)","v":208.24192684454306},null,{"$f":"(F711+G711)*SUM(F$554:G711)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.166666666666691,210.66166219272961,8.9012948459679269,33.886018689505761,0,0,1,{"$f":"IF(SUM(I$554:I711)<($H$38-1),IF((F712+G712)*H712>0,1,0),0)","v":0},0,0,13.903820099830844,16.412456390619589,13.166666666666691,{"$f":"IF(B712<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B712),0)","v":3.3243516260629623E-2},0,403.87021382180023,379.29642103505819,0.5715329755117281,82.882268961020259,0.95915699015738531,0.36654545887946649,0.97313855261875482,null,null,null,0,33.886018689505761,null,33.886018689505761,{"$f":"IF(J712=0,1,1000)*AVERAGE(C$63:C712)","v":208.24570768102458},null,{"$f":"(F712+G712)*SUM(F$554:G712)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.250000000000025,210.57388650014931,8.8913950464066023,33.8465490355672,0,0,1,{"$f":"IF(SUM(I$554:I712)<($H$38-1),IF((F713+G713)*H713>0,1,0),0)","v":0},0,0,13.809544080515339,16.320179721724372,13.250000000000025,{"$f":"IF(B713<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B713),0)","v":3.3050720391678175E-2},0,403.71221757515571,379.12498377668476,0.57133628553124971,82.813110492495582,0.95889950055405904,0.36644356325844901,0.97286803076463535,null,null,null,0,33.8465490355672,null,33.8465490355672,{"$f":"IF(J713=0,1,1000)*AVERAGE(C$63:C713)","v":208.24933978526659},null,{"$f":"(F713+G713)*SUM(F$554:G713)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.333333333333359,210.48614738077427,8.8814939601938931,33.80707425185966,0,0,1,{"$f":"IF(SUM(I$554:I713)<($H$38-1),IF((F714+G714)*H714>0,1,0),0)","v":0},0,0,13.715886574590863,16.228421865091004,13.333333333333359,{"$f":"IF(B714<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B714),0)","v":3.2859042642927758E-2},0,403.55428716028064,378.9536360608717,0.57113965977433601,82.744008170277652,0.95864202480331406,0.36634119565204087,0.97259625584034748,null,null,null,0,33.80707425185966,null,33.80707425185966,{"$f":"IF(J714=0,1,1000)*AVERAGE(C$63:C714)","v":208.25282390924713},null,{"$f":"(F714+G714)*SUM(F$554:G714)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.416666666666693,210.39844481936564,8.8715916074677956,33.767594418671578,0,0,1,{"$f":"IF(SUM(I$554:I714)<($H$38-1),IF((F715+G715)*H715>0,1,0),0)","v":0},0,0,13.622843651293067,16.137179903772356,13.416666666666693,{"$f":"IF(B715<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B715),0)","v":3.2668476529837051E-2},0,403.39642254974507,378.78237781643179,0.57094309820357403,82.674961942633956,0.95838456292639118,0.36623835614580907,0.97232322807306204,null,null,null,0,33.767594418671578,null,33.767594418671578,{"$f":"IF(J715=0,1,1000)*AVERAGE(C$63:C715)","v":208.25616080024264},null,{"$f":"(F715+G715)*SUM(F$554:G715)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.500000000000027,210.31077880069091,8.8616880083304039,33.728109616148295,0,0,1,{"$f":"IF(SUM(I$554:I715)<($H$38-1),IF((F716+G716)*H716>0,1,0),0)","v":0},0,0,13.530411404018761,16.04645093722144,13.500000000000027,{"$f":"IF(B716<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B716),0)","v":3.2479015605471791E-2},0,403.23862371613058,378.61120897228506,0.57074660078161898,82.605971757903831,0.95812711494452496,0.36613504482547049,0.97204894769034844,null,null,null,0,33.728109616148295,null,33.728109616148295,{"$f":"IF(J716=0,1,1000)*AVERAGE(C$63:C716)","v":208.25935120086444},null,{"$f":"(F716+G716)*SUM(F$554:G716)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.583333333333361,210.22314930952396,8.8517831828480205,33.688619924292446,0,0,1,{"$f":"IF(SUM(I$554:I716)<($H$38-1),IF((F717+G717)*H717>0,1,0),0)","v":0},0,0,13.438585950183013,15.956232081199161,13.583333333333361,{"$f":"IF(B717<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B717),0)","v":3.2290653460286783E-2},0,403.08089063203005,378.44012945745777,0.57055016747119358,82.53703756449778,0.95786968087894619,0.36603126177689732,0.97177341492018776,null,null,null,0,33.688619924292446,null,33.688619924292446,{"$f":"IF(J717=0,1,1000)*AVERAGE(C$63:C717)","v":208.2623958490949},null,{"$f":"(F717+G717)*SUM(F$554:G717)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.666666666666694,210.13555633064502,8.841877151051003,33.649125422963344,0,0,1,{"$f":"IF(SUM(I$554:I717)<($H$38-1),IF((F718+G718)*H718>0,1,0),0)","v":0},0,0,13.347363431076706,15.866520467682641,13.666666666666694,{"$f":"IF(B718<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B718),0)","v":3.2103383721908983E-2},0,402.92322327004797,378.26913920108251,0.57035379823508869,82.468159310897022,0.95761226075088102,0.36592700708611015,0.97149662999095554,null,null,null,0,33.649125422963344,null,33.649125422963344,{"$f":"IF(J718=0,1,1000)*AVERAGE(C$63:C718)","v":208.26529547832331},null,{"$f":"(F718+G718)*SUM(F$554:G718)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.750000000000028,210.04799984884059,8.8319699329339318,33.60962619187768,0,0,1,{"$f":"IF(SUM(I$554:I718)<($H$38-1),IF((F719+G719)*H719>0,1,0),0)","v":0},0,0,13.256740011725418,15.777313244774051,13.750000000000028,{"$f":"IF(B719<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B719),0)","v":3.1917200054921935E-2},0,402.76562160280002,378.09823813239791,0.57015749303616292,82.399336945653829,0.95735485458155034,0.36582228083928087,0.97121859313142878,null,null,null,0,33.60962619187768,null,33.60962619187768,{"$f":"IF(J719=0,1,1000)*AVERAGE(C$63:C719)","v":208.26805081738129},null,{"$f":"(F719+G719)*SUM(F$554:G719)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.833333333333362,209.96047984890359,8.8220615484556326,33.570122310609584,0,0,1,{"$f":"IF(SUM(I$554:I719)<($H$38-1),IF((F720+G720)*H720>0,1,0),0)","v":0},0,0,13.16671188074881,15.688607576609952,13.833333333333362,{"$f":"IF(B720<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B720),0)","v":3.1732096160651466E-2},0,402.60808560291338,377.92742618074783,0.56996125183734103,82.330570417391129,0.95709746239217053,0.36571708312273321,0.9709393045707877,null,null,null,0,33.570122310609584,null,33.570122310609584,{"$f":"IF(J720=0,1,1000)*AVERAGE(C$63:C720)","v":208.2706625905781},null,{"$f":"(F720+G720)*SUM(F$554:G720)","v":0},0,0,0,0,0,0,0,0,0]
[null,13.916666666666696,209.87299631563323,8.8121520175392405,33.530613858590883,0,0,1,{"$f":"IF(SUM(I$554:I720)<($H$38-1),IF((F721+G721)*H721>0,1,0),0)","v":0},0,0,13.077275250220925,15.600400643271126,13.916666666666696,{"$f":"IF(B721<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B721),0)","v":3.1548065776952579E-2},0,402.45061524302673,377.75670327558231,0.56976507460161641,82.261859674802452,0.95684008420395361,0.36561141402294284,0.97065876453861577,null,null,null,0,33.530613858590883,null,33.530613858590883,{"$f":"IF(J721=0,1,1000)*AVERAGE(C$63:C721)","v":208.27313151773532},null,{"$f":"(F721+G721)*SUM(F$554:G721)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.00000000000003,209.78554923383507,8.8022413600721983,33.491100915111112,0,0,1,{"$f":"IF(SUM(I$554:I721)<($H$38-1),IF((F722+G722)*H722>0,1,0),0)","v":0},0,0,12.988426355531161,15.512689640692951,14.00000000000003,{"$f":"IF(B722<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B722),0)","v":3.1365102677997594E-2},0,402.29321049579005,377.58606934645599,0.56956896129204815,82.193204666651582,0.95658272003810629,0.36550527362653662,0.97037697326489791,null,null,null,0,33.491100915111112,null,33.491100915111112,{"$f":"IF(J722=0,1,1000)*AVERAGE(C$63:C722)","v":208.27545831422165},null,{"$f":"(F722+G722)*SUM(F$554:G722)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.083333333333364,209.69813858832097,8.792329595906212,33.451583559317328,0,0,1,{"$f":"IF(SUM(I$554:I722)<($H$38-1),IF((F723+G723)*H723>0,1,0),0)","v":0},0,0,12.900161455245954,15.425471780576254,14.083333333333364,{"$f":"IF(B723<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B723),0)","v":3.1183200674065537E-2},0,402.13587133386471,377.41552432302825,0.56937291187176242,82.124605341772451,0.95632536991583039,0.36539866202028859,0.97009393098000996,null,null,null,0,33.451583559317328,null,33.451583559317328,{"$f":"IF(J723=0,1,1000)*AVERAGE(C$63:C723)","v":208.27764369098676},null,{"$f":"(F723+G723)*SUM(F$554:G723)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.166666666666698,209.61076436390917,8.7824167448575583,33.412061870215332,0,0,1,{"$f":"IF(SUM(I$554:I723)<($H$38-1),IF((F724+G724)*H724>0,1,0),0)","v":0},0,0,12.812476830971788,15.338744290298672,14.166666666666698,{"$f":"IF(B724<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B724),0)","v":3.1002353611332769E-2},0,401.97859772992342,377.24506813506355,0.56917692630395211,82.056061649069136,0.95606803385832428,0.36529157929113065,0.9698096379147465,null,null,null,0,33.412061870215332,null,33.412061870215332,{"$f":"IF(J724=0,1,1000)*AVERAGE(C$63:C724)","v":208.27968835459552},null,{"$f":"(F724+G724)*SUM(F$554:G724)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.250000000000032,209.52342654542423,8.7725028267067451,33.37253592666832,0,0,1,{"$f":"IF(SUM(I$554:I724)<($H$38-1),IF((F725+G725)*H725>0,1,0),0)","v":0},0,0,12.725368787217999,15.252504412826511,14.250000000000032,{"$f":"IF(B725<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B725),0)","v":3.0822555371664725E-2},0,401.82138965665058,377.07470071243046,0.5689810045518765,81.987573537515345,0.95581071188678013,0.36518402552613799,0.96952409430028297,null,null,null,0,33.37253592666832,null,33.37253592666832,{"$f":"IF(J725=0,1,1000)*AVERAGE(C$63:C725)","v":208.28159300726142},null,{"$f":"(F725+G725)*SUM(F$554:G725)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.333333333333366,209.43612511769697,8.762587861198929,33.333005807398528,0,0,1,{"$f":"IF(SUM(I$554:I725)<($H$38-1),IF((F726+G726)*H726>0,1,0),0)","v":0},0,0,12.63883365126148,15.166749406627096,14.333333333333366,{"$f":"IF(B726<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B726),0)","v":3.0643799872409005E-2},0,401.66424708674151,376.90442198510129,0.56878514657886015,81.919140956154649,0.95555340402238609,0.36507600081254299,0.96923730036821165,null,null,null,0,33.333005807398528,null,33.333005807398528,{"$f":"IF(J726=0,1,1000)*AVERAGE(C$63:C726)","v":208.28335834687985},null,{"$f":"(F726+G726)*SUM(F$554:G726)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.4166666666667,209.34886006556462,8.7526718680436879,33.293471590986371,0,0,1,{"$f":"IF(SUM(I$554:I726)<($H$38-1),IF((F727+G727)*H727>0,1,0),0)","v":0},0,0,12.552867773011236,15.081476545581634,14.4166666666667,{"$f":"IF(B727<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B727),0)","v":3.046608106618956E-2},0,401.50716999290324,376.73423188315257,0.56858935234829444,81.850763854100137,0.955296110286325,0.36496750523772525,0.96894925635051621,null,null,null,0,33.293471590986371,null,33.293471590986371,{"$f":"IF(J727=0,1,1000)*AVERAGE(C$63:C727)","v":208.28498506706106},null,{"$f":"(F727+G727)*SUM(F$554:G727)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.500000000000034,209.26163137387064,8.7427548669151403,33.253933355870878,0,0,1,{"$f":"IF(SUM(I$554:I727)<($H$38-1),IF((F728+G728)*H728>0,1,0),0)","v":0},0,0,12.467467524874143,14.996683118898533,14.500000000000034,{"$f":"IF(B728<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B728),0)","v":3.0289392940702129E-2},0,401.35015834785412,376.56413033676426,0.56839362182363617,81.782442180534133,0.95503883069977524,0.36485853888921482,0.96865996247957931,null,null,null,0,33.253933355870878,null,33.253933355870878,{"$f":"IF(J728=0,1,1000)*AVERAGE(C$63:C728)","v":208.28647385716289},null,{"$f":"(F728+G728)*SUM(F$554:G728)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.583333333333368,209.17443902746487,8.7328368774520513,33.214391180350106,0,0,1,{"$f":"IF(SUM(I$554:I728)<($H$38-1),IF((F729+G729)*H729>0,1,0),0)","v":0},0,0,12.382629301621508,14.912366431027243,14.583333333333368,{"$f":"IF(B729<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B729),0)","v":3.011372951851082E-2},0,401.19321212432374,376.39411727621928,0.56819795496840719,81.714175884708197,0.95478156528391089,0.36474910185469445,0.96836941898818918,null,null,null,0,33.214391180350106,null,33.214391180350106,{"$f":"IF(J729=0,1,1000)*AVERAGE(C$63:C729)","v":208.28782540232316},null,{"$f":"(F729+G729)*SUM(F$554:G729)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.666666666666702,209.08728301120343,8.7229179192578119,33.17484514258112,0,0,1,{"$f":"IF(SUM(I$554:I729)<($H$38-1),IF((F730+G730)*H730>0,1,0),0)","v":0},0,0,12.298349520256195,14.828523801572553,14.666666666666702,{"$f":"IF(B730<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B730),0)","v":2.9939084856845887E-2},0,401.03633129505312,376.22419263190375,0.56800235174619529,81.645964915942841,0.95452431405990013,0.36463919422199792,0.96807762610953496,null,null,null,0,33.17484514258112,null,33.17484514258112,{"$f":"IF(J730=0,1,1000)*AVERAGE(C$63:C730)","v":208.28904038349168},null,{"$f":"(F730+G730)*SUM(F$554:G730)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.750000000000036,209.00016330994876,8.7129980119004085,33.135295320579793,0,0,1,{"$f":"IF(SUM(I$554:I730)<($H$38-1),IF((F731+G731)*H731>0,1,0),0)","v":0},0,0,12.214624619880444,14.745152565209386,14.750000000000036,{"$f":"IF(B731<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B731),0)","v":2.9765453047402697E-2},0,400.87951583279471,376.05435633430648,0.56780681212065309,81.577809223627526,0.95426707704890734,0.36452881607910576,0.96778458407719559,null,null,null,0,33.135295320579793,null,33.135295320579793,{"$f":"IF(J731=0,1,1000)*AVERAGE(C$63:C731)","v":208.29011947746201},null,{"$f":"(F731+G731)*SUM(F$554:G731)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.833333333333369,208.91307990856961,8.7030771749125329,33.095741792221304,0,0,1,{"$f":"IF(SUM(I$554:I731)<($H$38-1),IF((F732+G732)*H732>0,1,0),0)","v":0},0,0,12.131451061564711,14.662250071598079,14.833333333333369,{"$f":"IF(B732<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B732),0)","v":2.9592828216141873E-2},0,400.72276571031227,375.88460831401858,0.56761133605549829,81.509708757220096,0.95400985427209162,0.36441796751415018,0.96749029312515233,null,null,null,0,33.095741792221304,null,33.095741792221304,{"$f":"IF(J732=0,1,1000)*AVERAGE(C$63:C732)","v":208.29106335690312},null,{"$f":"(F732+G732)*SUM(F$554:G732)","v":0},0,0,0,0,0,0,0,0,0]
[null,14.916666666666703,208.82603279194106,8.6931554277917709,33.056184635240861,0,0,1,{"$f":"IF(SUM(I$554:I732)<($H$38-1),IF((F733+G733)*H733>0,1,0),0)","v":0},0,0,12.048825328217299,14.57981368530011,14.916666666666703,{"$f":"IF(B733<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B733),0)","v":2.9421204523090508E-2},0,400.56608090038083,375.71494850173372,0.5674159235145132,81.441663466247519,0.9537526457506077,0.36430664861541739,0.96719475348779582,null,null,null,0,33.056184635240861,null,33.056184635240861,{"$f":"IF(J733=0,1,1000)*AVERAGE(C$63:C733)","v":208.29187269039031},null,{"$f":"(F733+G733)*SUM(F$554:G733)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.000000000000037,208.73902194494443,8.683232790000325,33.016623927232587,0,0,1,{"$f":"IF(SUM(I$554:I733)<($H$38-1),IF((F734+G734)*H734>0,1,0),0)","v":0},0,0,11.966743924454107,14.49784078569434,15.000000000000037,{"$f":"IF(B734<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B734),0)","v":2.925057616214467E-2},0,400.40946137578692,375.5453768282469,0.5672205744615445,81.373673300304404,0.95349545150560433,0.36419485947134017,0.96689796539990525,null,null,null,0,33.016623927232587,null,33.016623927232587,{"$f":"IF(J734=0,1,1000)*AVERAGE(C$63:C734)","v":208.29254814243649},null,{"$f":"(F734+G734)*SUM(F$554:G734)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.083333333333371,208.65204735246738,8.6733092809652863,32.977059745650649,0,0,1,{"$f":"IF(SUM(I$554:I734)<($H$38-1),IF((F735+G735)*H735>0,1,0),0)","v":0},0,0,11.885203376469883,14.416328766893686,15.083333333333371,{"$f":"IF(B735<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B735),0)","v":2.9080937360872906E-2},0,400.25290710932825,375.37589322445535,0.56702528886050374,81.305738209054084,0.95323827155822705,0.3640826001705017,0.96659992909665959,null,null,null,0,32.977059745650649,null,32.977059745650649,{"$f":"IF(J735=0,1,1000)*AVERAGE(C$63:C735)","v":208.29309037352249},null,{"$f":"(F735+G735)*SUM(F$554:G735)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.166666666666705,208.56510899940386,8.6633849200786273,32.937492167809175,0,0,1,{"$f":"IF(SUM(I$554:I735)<($H$38-1),IF((F736+G736)*H736>0,1,0),0)","v":0},0,0,11.804200231909814,14.335275037662303,15.166666666666705,{"$f":"IF(B736<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B736),0)","v":2.8912282380321029E-2},0,400.09641807381388,375.20649762135724,0.56683006667536573,81.237858142227708,0.95298110592961527,0.36396987080163723,0.96630064481364109,null,null,null,0,32.937492167809175,null,32.937492167809175,{"$f":"IF(J736=0,1,1000)*AVERAGE(C$63:C736)","v":208.29350004012773},null,{"$f":"(F736+G736)*SUM(F$554:G736)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.250000000000039,208.47820687065411,8.6534597266971609,32.897921270882122,0,0,1,{"$f":"IF(SUM(I$554:I736)<($H$38-1),IF((F737+G737)*H737>0,1,0),0)","v":0},0,0,11.723731059741787,14.254677021333178,15.250000000000039,{"$f":"IF(B737<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B737),0)","v":2.8744605514817931E-2},0,399.93999424206436,375.03718995005221,0.56663490787017035,81.170033049624294,0.95272395464090431,0.36385667145362965,0.96600011278682452,null,null,null,0,32.897921270882122,null,32.897921270882122,{"$f":"IF(J737=0,1,1000)*AVERAGE(C$63:C737)","v":208.29377779476008},null,{"$f":"(F737+G737)*SUM(F$554:G737)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.333333333333373,208.39134095112468,8.6435337201426421,32.858347131903678,0,0,1,{"$f":"IF(SUM(I$554:I737)<($H$38-1),IF((F738+G738)*H738>0,1,0),0)","v":0},0,0,11.643792450129604,14.174532155726251,15.333333333333373,{"$f":"IF(B738<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B738),0)","v":2.8577901091782529E-2},0,399.78363558691137,374.86797014174056,0.56643981240902053,81.102262881110562,0.95246681771322439,0.36374300221551198,0.9656983332525827,null,null,null,0,32.858347131903678,null,32.858347131903678,{"$f":"IF(J738=0,1,1000)*AVERAGE(C$63:C738)","v":208.29392428598584},null,{"$f":"(F738+G738)*SUM(F$554:G738)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.416666666666707,208.30451122572839,8.6336069197019025,32.818769827768783,0,0,1,{"$f":"IF(SUM(I$554:I738)<($H$38-1),IF((F739+G739)*H739>0,1,0),0)","v":0},0,0,11.564381014306937,14.09483789306694,15.416666666666707,{"$f":"IF(B739<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B739),0)","v":2.8412163471531922E-2},0,399.62734208119804,374.69883812772309,0.56624478025608271,81.034547586620761,0.9522096951677006,0.36362886317647153,0.96539530644769833,null,null,null,{"$f":"IF(AA738>0,AA738,IF(K739=0,0,B739))","v":0},32.818769827768783,null,32.818769827768783,{"$f":"IF(J739=0,1,1000)*AVERAGE(C$63:C739)","v":208.29394015845921},null,{"$f":"(F739+G739)*SUM(F$554:G739)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.500000000000041,208.21771767938435,8.6236793446267015,32.77918943523256,0,0,1,{"$f":"IF(SUM(I$554:I739)<($H$38-1),IF((F740+G740)*H740>0,1,0),0)","v":0},0,0,11.485493384451617,14.015591699905167,15.500000000000041,{"$f":"IF(B740<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B740),0)","v":2.8247387047090563E-2},0,399.47111369777878,374.52979383940146,0.56604981137558741,80.96688711615667,0.95195258702545371,0.36351425442584107,0.96509103260934026,null,null,null,0,32.77918943523256,null,32.77918943523256,{"$f":"IF(J740=0,1,1000)*AVERAGE(C$63:C740)","v":208.29382605295163},null,{"$f":"(F740+G740)*SUM(F$554:G740)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.583333333333375,208.13096029701794,8.613751014133836,32.739606030910743,0,0,1,{"$f":"IF(SUM(I$554:I740)<($H$38-1),IF((F741+G741)*H741>0,1,0),0)","v":0},0,0,11.407126213560987,13.936791057034799,15.583333333333375,{"$f":"IF(B741<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B741),0)","v":2.808356624400056E-2},0,399.31495040951921,374.36083720827685,0.56585490573182751,80.899281419787201,0.95169549330759928,0.36339917605310307,0.96478551197507478,null,null,null,0,32.739606030910743,null,32.739606030910743,{"$f":"IF(J741=0,1,1000)*AVERAGE(C$63:C741)","v":208.29358260638071},null,{"$f":"(F741+G741)*SUM(F$554:G741)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.666666666666709,208.04423906356087,8.6038219474051942,32.700019691279856,0,0,1,{"$f":"IF(SUM(I$554:I741)<($H$38-1),IF((F742+G742)*H742>0,1,0),0)","v":0},0,0,11.329276175327907,13.858433459413595,15.666666666666709,{"$f":"IF(B742<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B742),0)","v":2.7920695520133119E-2},0,399.15885218929651,374.19196816595053,0.56566006328915974,80.831730447648113,0.95143841403524776,0.36328362814789061,0.9644787447828681,null,null,null,0,32.700019691279856,null,32.700019691279856,{"$f":"IF(J742=0,1,1000)*AVERAGE(C$63:C742)","v":208.2932104518392},null,{"$f":"(F742+G742)*SUM(F$554:G742)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.750000000000043,207.95755396395106,8.5938921635878955,32.660430492677847,0,0,1,{"$f":"IF(SUM(I$554:I742)<($H$38-1),IF((F743+G743)*H743>0,1,0),0)","v":0},0,0,11.251939964017557,13.780516416083533,15.750000000000043,{"$f":"IF(B743<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B743),0)","v":2.7758769365501024E-2},0,399.00281900999886,374.0231866441236,0.56546528401200302,80.764234149942695,0.95118134922950526,0.36316761079998794,0.96417073127108754,null,null,null,0,32.660430492677847,null,32.660430492677847,{"$f":"IF(J743=0,1,1000)*AVERAGE(C$63:C743)","v":208.29271021862328},null,{"$f":"(F743+G743)*SUM(F$554:G743)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.833333333333377,207.87090498313276,8.5839616817941042,32.620838511303269,0,0,1,{"$f":"IF(SUM(I$554:I743)<($H$38-1),IF((F744+G744)*H744>0,1,0),0)","v":0},0,0,11.175114294344519,13.703037450091651,15.833333333333377,{"$f":"IF(B744<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B744),0)","v":2.7597782302072268E-2},0,398.84685084452593,373.85449257459584,0.56527056786483898,80.696792476940232,0.95092429891147301,0.36305112409932716,0.96386147167849323,null,null,null,0,32.620838511303269,null,32.620838511303269,{"$f":"IF(J744=0,1,1000)*AVERAGE(C$63:C744)","v":208.29208253226096},null,{"$f":"(F744+G744)*SUM(F$554:G744)","v":0},0,0,0,0,0,0,0,0,0]
[null,15.91666666666671,207.78429210605645,8.574030521101248,32.581243823216191,0,0,1,{"$f":"IF(SUM(I$554:I744)<($H$38-1),IF((F745+G745)*H745>0,1,0),0)","v":0},0,0,11.098795901351094,13.625994098411308,15.91666666666671,{"$f":"IF(B745<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B745),0)","v":2.7437728883584696E-2},0,398.69094766578854,373.68588588926673,0.56507591481221231,80.629405378976969,0.95066726310224692,0.36293416813599044,0.96355096624424352,null,null,null,0,32.581243823216191,null,32.581243823216191,{"$f":"IF(J745=0,1,1000)*AVERAGE(C$63:C745)","v":208.29132801454},null,{"$f":"(F745+G745)*SUM(F$554:G745)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.000000000000043,207.69771531767893,{"$f":"V746*T746/3.413","v":8.5640987005520124},32.541646504338189,0,0,1,{"$f":"IF(SUM(I$554:I745)<($H$38-1),IF((F746+G746)*H746>0,1,0),0)","v":0},0,{"$f":"I746/(1+$H$36)^B746","v":0},11.02298154028602,13.549383911863861,16.000000000000043,{"$f":"IF(B746<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B746),0)","v":2.7278603695361753E-2},0,398.53510944670899,{"$f":"R$9*$Q746^6+S$9*$Q746^5+T$9*$Q746^4+U$9*$Q746^3+V$9*$Q746^2+W$9*$Q746+X$9","v":373.51736652013437},{"$f":"R$10*$Q746^6+S$10*$Q746^5+T$10*$Q746^4+U$10*$Q746^3+V$10*$Q746^2+W$10*$Q746+X$10","v":0.5648813248187291},{"$f":"(R746-R$60)-(Q$60+460)*(S746-S$60)","v":80.562072806455888},0.95041024182291789,0.36281674300020883,{"$f":"V746/V$550","v":0.96323921520789202},null,null,null,0,32.541646504338189,null,32.541646504338189,{"$f":"IF(J746=0,1,1000)*AVERAGE(C$63:C746)","v":208.29044728353577},null,{"$f":"(F746+G746)*SUM(F$554:G746)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B746,1)=H$46,H$46,IF(B746<$H$46,B746+1/12,B746))","v":16.083333333333375},{"$f":"IF(B746<H$46,IF(I746<1,C746*(1-$H$22/12), $C$63),C746)","v":207.61117460296325},8.554166239154311,{"$f":"IF(B747>=H$46,E746,IF(D747*H$23/1000000-H$30/1000<0,0,D747*H$23/1000000-H$30/1000))","v":32.502046630452178},{"$f":"IF(B747>H$46-5,0,IF(C747 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B747,1)=H$46-5,IF(E747-(E746-E747)*60<1,1,0),IF(E747-(E746-E747)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B747,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I746)<($H$38-1),IF((F747+G747)*H747>0,1,0),0)","v":0},{"$f":"IF(OR(I747=1,J746 =1), 1,0)","v":0},0,{"$f":"IF(B747<H$46,E747/((1+$H$36)^B747),0)","v":10.947667986483825},{"$f":"IF(B747<H$46,($H$31/1000)/((1+$H$36)^B747),0)","v":13.473204455040825},16.083333333333375,{"$f":"IF(B747<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B747),0)","v":2.7120401354129332E-2},{"$f":"I747/(1+$H$36)^B747","v":0},{"$f":"C747*1.8+32-H$20","v":398.37933616022076},373.34893439929544,0.56468679784905851,80.494794709845678,{"$f":"(1-($F$32+273)/(C747+273))/H$41","v":0.95015323509457283},{"$f":"($AH$29*U747^3+$AH$30*U747^2+$AH$31*U747+$AH$32)*V$550","v":0.36269884878236291},0.96292621880938967,null,null,null,0,32.502046630452178,null,32.502046630452178,{"$f":"IF(J747=0,1,1000)*AVERAGE(C$63:C747)","v":208.28944095363863},null,{"$f":"(F747+G747)*SUM(F$554:G747)","v":0},{"$f":"IF((F747+G747)=0,0,B747)","v":0},{"$f":"IF($AG747=1,$AH747,0)","v":0},{"$f":"IF($AG747=2,$AH747,0)","v":0},{"$f":"IF($AG747=3,$AH747,0)","v":0},{"$f":"IF($AG747=4,$AH747,0)","v":0},{"$f":"IF($AG747=5,$AH747,0)","v":0},{"$f":"IF($AG747=6,$AH747,0)","v":0},{"$f":"IF($AG747=7,$AH747,0)","v":0},{"$f":"IF($AG747=8,$AH747,0)","v":0}]
[null,16.166666666666707,207.52466994687867,8.544233155881459,32.46244427720314,0,0,1,{"$f":"IF(SUM(I$554:I747)<($H$38-1),IF((F748+G748)*H748>0,1,0),0)","v":0},0,0,10.872852035245179,13.397453306226449,{"$f":"IF(J748<1, B748,N747)","v":16.166666666666707},{"$f":"IF(B748<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B748),0)","v":2.6963116507833639E-2},0,398.22362777926855,373.18058945894472,0.56449233386793052,80.427571039681538,0.94989624293829256,0.36258048557298428,0.96261197728908776,null,null,null,0,{"$f":"IF(AA747>0,AB747,E748)","v":32.46244427720314},null,32.46244427720314,{"$f":"IF(J748=0,1,1000)*AVERAGE(C$63:C748)","v":208.28830963558127},null,{"$f":"(F748+G748)*SUM(F$554:G748)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.250000000000039,207.43820133440082,8.5342994696720407,32.42283952009759,0,0,1,{"$f":"IF(SUM(I$554:I748)<($H$38-1),IF((F749+G749)*H749>0,1,0),0)","v":0},0,0,10.798530501717487,13.322128057320727,16.250000000000039,{"$f":"IF(B749<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B749),0)","v":2.6806743835460119E-2},0,398.06798427680843,373.01233163137567,0.56429793284013785,80.360401746564662,0.94963926537515331,0.36246165346274978,0.96229649088772362,null,null,null,0,32.42283952009759,null,{"$f":"IF(B749<=AD$59,E749,AD748)","v":32.42283952009759},{"$f":"IF(J749=0,1,1000)*AVERAGE(C$63:C749)","v":208.28705393646581},null,{"$f":"(F749+G749)*SUM(F$554:G749)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.333333333333371,207.3517687505115,8.5243651994300578,32.383232434504166,0,0,1,{"$f":"IF(SUM(I$554:I749)<($H$38-1),IF((F750+G750)*H750>0,1,0),0)","v":0},0,0,10.724700220776558,13.247226313762852,16.333333333333371,{"$f":"IF(B750<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B750),0)","v":2.6651278046853473E-2},0,397.91240562580765,372.8441608489785,0.56410359473053417,80.293286781161385,0.94938230242622745,0.36234235254248942,0.96197975984644124,null,null,null,0,32.383232434504166,null,32.383232434504166,{"$f":"IF(J750=0,1,1000)*AVERAGE(C$63:C750)","v":208.28567445979039},null,{"$f":"(F750+G750)*SUM(F$554:G750)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.416666666666703,207.2653721801988,8.5144303640250438,32.343623095654095,0,0,1,{"$f":"IF(SUM(I$554:I750)<($H$38-1),IF((F751+G751)*H751>0,1,0),0)","v":0},0,0,10.651358046908891,13.172745694455086,16.416666666666703,{"$f":"IF(B751<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B751),0)","v":2.6496713882538662E-2},0,397.75689179924478,372.67607704424222,0.56390931950403467,80.226226094204833,0.94912535411258092,0.36222258290318121,0.96166178440677719,null,null,null,0,32.343623095654095,null,32.343623095654095,{"$f":"IF(J751=0,1,1000)*AVERAGE(C$63:C751)","v":208.28417180547581},null,{"$f":"(F751+G751)*SUM(F$554:G751)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.500000000000036,207.17901160845705,8.5044949822918738,32.304011578640399,0,0,1,{"$f":"IF(SUM(I$554:I751)<($H$38-1),IF((F752+G752)*H752>0,1,0),0)","v":0},0,0,10.578500854094226,13.098683831687074,16.500000000000036,{"$f":"IF(B752<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B752),0)","v":2.6343046113542993E-2},0,397.6014427701096,372.50808014975223,0.56371510712561579,80.159219636492708,0.94886842045527531,0.36210234463595092,0.9613425648106606,null,null,null,0,32.304011578640399,null,32.304011578640399,{"$f":"IF(J752=0,1,1000)*AVERAGE(C$63:C752)","v":208.28254656989196},null,{"$f":"(F752+G752)*SUM(F$554:G752)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.583333333333368,207.09268702028686,8.4945590730310112,32.264397958418918,0,0,1,{"$f":"IF(SUM(I$554:I752)<($H$38-1),IF((F753+G753)*H753>0,1,0),0)","v":0},0,0,10.506125535689366,13.025038371060566,16.583333333333368,{"$f":"IF(B753<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B753),0)","v":2.6190269541219217E-2},0,397.44605851140329,372.34017009819178,0.56352095756031495,80.092267358888648,0.94861150147536777,0.3619816378320736,0.96102210130041676,null,null,null,0,32.264397958418918,null,32.264397958418918,{"$f":"IF(J753=0,1,1000)*AVERAGE(C$63:C753)","v":208.28079934588371},null,{"$f":"(F753+G753)*SUM(F$554:G753)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.6666666666667,207.00639840069508,8.4846226550084882,32.224782309808226,0,0,1,{"$f":"IF(SUM(I$554:I753)<($H$38-1),IF((F754+G754)*H754>0,1,0),0)","v":0},0,0,10.434229004312288,12.95180697141458,16.6666666666667,{"$f":"IF(B754<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B754),0)","v":2.6038378997069636E-2},0,397.29073899613809,372.17234682234022,0.56332687077323007,80.025369212321266,0.94835459719390991,0.36186046258297538,0.96070039411877239,null,null,null,0,32.224782309808226,null,32.224782309808226,{"$f":"IF(J754=0,1,1000)*AVERAGE(C$63:C754)","v":208.27893072279693},null,{"$f":"(F754+G754)*SUM(F$554:G754)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.750000000000032,206.92014573469478,8.4746857469557888,32.185164707489136,0,0,1,{"$f":"IF(SUM(I$554:I754)<($H$38-1),IF((F755+G755)*H755>0,1,0),0)","v":0},0,0,10.362808191726792,12.878987304750972,16.750000000000032,{"$f":"IF(B755<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B755),0)","v":2.5887369342571305E-2},0,397.13548419733758,372.00461025507389,0.56313284672952035,79.958525147783973,0.94809770763194801,0.36173881898022636,0.96037744350883614,null,null,null,0,32.185164707489136,null,32.185164707489136,{"$f":"IF(J755=0,1,1000)*AVERAGE(C$63:C755)","v":208.27694128650398},null,{"$f":"(F755+G755)*SUM(F$554:G755)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.833333333333364,206.83392900730533,8.4647483675701416,32.145545226005908,0,0,1,{"$f":"IF(SUM(I$554:I755)<($H$38-1),IF((F756+G756)*H756>0,1,0),0)","v":0},0,0,10.29186004872837,12.806577056160432,16.833333333333364,{"$f":"IF(B756<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B756),0)","v":2.5737235469002126E-2},0,396.98029408803654,371.83696032936541,0.56293888539440518,79.891735116335383,0.94784083281052456,0.36161670711554922,0.96005324971412165,null,null,null,0,32.145545226005908,null,32.145545226005908,{"$f":"IF(J756=0,1,1000)*AVERAGE(C$63:C756)","v":208.27483161942911},null,{"$f":"(F756+G756)*SUM(F$554:G756)","v":0},0,0,0,0,0,0,0,0,0]
[null,16.916666666666696,206.74774820355231,8.4548105355145218,32.105923939766221,0,0,1,{"$f":"IF(SUM(I$554:I756)<($H$38-1),IF((F757+G757)*H757>0,1,0),0)","v":0},0,0,10.221381545030312,12.734573923748897,16.916666666666696,{"$f":"IF(B757<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B757),0)","v":2.5587972297268061E-2},0,396.8251686412811,371.66939697828354,0.56274498673316375,79.824999069099078,0.94758397275067618,0.36149412708081774,0.95972781297854404,null,null,null,0,32.105923939766221,null,32.105923939766221,{"$f":"IF(J757=0,1,1000)*AVERAGE(C$63:C757)","v":208.27260230057379},null,{"$f":"(F757+G757)*SUM(F$554:G757)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.000000000000028,206.66160330846751,8.4448722694173739,32.066300923040103,0,0,1,{"$f":"IF(SUM(I$554:I757)<($H$38-1),IF((F758+G758)*H758>0,1,0),0)","v":0},0,0,10.151369669150123,12.662975618564367,17.000000000000028,{"$f":"IF(B758<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B758),0)","v":2.5439574777731299E-2},0,396.67010783012847,371.50192013499282,0.56255115071113637,79.758316957262537,0.94732712747343484,0.36137107896804765,0.959401133546395,null,null,null,0,{"$f":"IF(AA757>0,AB757,E758)","v":32.066300923040103},null,32.066300923040103,{"$f":"IF(J758=0,1,1000)*AVERAGE(C$63:C758)","v":208.27025390554155},null,{"$f":"(F758+G758)*SUM(F$554:G758)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.083333333333361,206.57549430708897,8.4349335878730454,32.026676249961611,0,0,1,{"$f":"IF(SUM(I$554:I758)<($H$38-1),IF((F759+G759)*H759>0,1,0),0)","v":0},0,0,10.081821428297509,12.591779864524147,17.083333333333361,{"$f":"IF(B759<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B759),0)","v":2.5292037890039396E-2},0,396.51511162764712,371.33452973275331,0.56235737729372204,79.691688732078489,0.94707029699982692,0.36124756286940651,0.95907321166236947,null,null,null,0,{"$f":"IF(AA758>0,AB758,E759)","v":32.026676249961611},null,32.026676249961611,{"$f":"IF(J759=0,1,1000)*AVERAGE(C$63:C759)","v":208.26778700656274},null,{"$f":"(F759+G759)*SUM(F$554:G759)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.166666666666693,206.48942118446104,8.4249945094415768,31.987049994528043,0,0,1,{"$f":"IF(SUM(I$554:I759)<($H$38-1),IF((F760+G760)*H760>0,1,0),0)","v":0},0,0,10.012733848262169,12.520984398342486,17.166666666666693,{"$f":"IF(B760<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B760),0)","v":2.5145356642955488E-2},0,396.36018000691683,371.16722570492072,0.56216366644638083,79.625114344863334,0.94681348135087429,0.36112357887720975,0.95874404757155496,null,null,null,0,31.987049994528043,null,31.987049994528043,{"$f":"IF(J760=0,1,1000)*AVERAGE(C$63:C760)","v":208.265202172519},null,{"$f":"(F760+G760)*SUM(F$554:G760)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.250000000000025,206.40338392563419,8.4150550526489685,31.947422230600978,0,0,1,{"$f":"IF(SUM(I$554:I760)<($H$38-1),IF((F761+G761)*H761>0,1,0),0)","v":0},0,0,9.9441039733028429,12.450586969458634,17.250000000000025,{"$f":"IF(B761<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B761),0)","v":2.4999526074189388E-2},0,396.20531294102847,371.0000079849458,0.56197001813463132,79.558593746998156,0.94655668054759468,0.36099912708392473,0.95841364151944219,null,null,null,0,31.947422230600978,null,31.947422230600978,{"$f":"IF(J761=0,1,1000)*AVERAGE(C$63:C761)","v":208.26249996896766},null,{"$f":"(F761+G761)*SUM(F$554:G761)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.333333333333357,206.31738251566517,8.4051152359869068,31.907793031905193,0,0,1,{"$f":"IF(SUM(I$554:I761)<($H$38-1),IF((F762+G762)*H762>0,1,0),0)","v":0},0,0,9.875928866036304,12.380585339965291,17.333333333333357,{"$f":"IF(B762<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B762),0)","v":2.4854541250229713E-2},0,396.05051040308427,370.83287650637408,0.56177643232405228,79.492126889927533,0.94629989461099884,0.36087420758216254,0.95808199375190384,null,null,null,0,31.907793031905193,null,31.907793031905193,{"$f":"IF(J762=0,1,1000)*AVERAGE(C$63:C762)","v":208.25968095816577},null,{"$f":"(F762+G762)*SUM(F$554:G762)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.416666666666689,206.23141693961699,8.3951750779130361,31.868162472029731,0,0,1,{"$f":"IF(SUM(I$554:I762)<($H$38-1),IF((F763+G763)*H763>0,1,0),0)","v":0},0,0,9.8082056073276913,12.310977284537474,17.416666666666689,{"$f":"IF(B763<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B763),0)","v":2.4710397266177013E-2},0,395.89577236619755,370.66583120284588,0.56158290898028107,79.425713725160392,0.94604312356209452,0.36074882046468298,0.95774910451520701,null,null,null,0,31.868162472029731,null,31.868162472029731,{"$f":"IF(J763=0,1,1000)*AVERAGE(C$63:C763)","v":208.25674569909407},null,{"$f":"(F763+G763)*SUM(F$554:G763)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.500000000000021,206.14548718255884,8.3852345968508484,31.828530624427479,0,0,1,{"$f":"IF(SUM(I$554:I763)<($H$38-1),IF((F764+G764)*H764>0,1,0),0)","v":0},0,0,9.7409312961809729,12.241760590361764,17.500000000000021,{"$f":"IF(B764<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B764),0)","v":2.4567089245577812E-2},0,395.74109880349283,370.49887200809565,0.56138944806901481,79.359354204268584,0.94578636742188316,0.36062296582439424,0.95741497405601272,null,null,null,0,31.828530624427479,null,31.828530624427479,{"$f":"IF(J764=0,1,1000)*AVERAGE(C$63:C764)","v":208.25369474748058},null,{"$f":"(F764+G764)*SUM(F$554:G764)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.583333333333353,206.0595932295661,8.3752938111899873,31.788897562416373,0,0,1,{"$f":"IF(SUM(I$554:I764)<($H$38-1),IF((F765+G765)*H765>0,1,0),0)","v":0},0,0,9.6741030496305491,12.172933057065963,17.583333333333353,{"$f":"IF(B765<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B765),0)","v":2.4424612340259624E-2},0,395.58648968810593,370.33199885595235,0.56119604955600877,79.293048278888421,0.94552962621136116,0.36049664375435647,0.95707960262138592,null,null,null,0,31.788897562416373,null,31.788897562416373,{"$f":"IF(J765=0,1,1000)*AVERAGE(C$63:C765)","v":208.25052865582413},null,{"$f":"(F765+G765)*SUM(F$554:G765)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.666666666666686,205.97373506572046,8.3653527392859601,31.749263359178251,0,0,1,{"$f":"IF(SUM(I$554:I765)<($H$38-1),IF((F766+G766)*H766>0,1,0),0)","v":0},0,0,9.607718002632776,12.104492496649152,17.666666666666686,{"$f":"IF(B766<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B766),0)","v":2.4282961730166988E-2},0,395.43194499318378,370.16521168033898,0.56100271340707741,79.226795900719367,0.94527289995152108,0.36036985434777302,0.9567429904587712,null,null,null,0,31.749263359178251,null,31.749263359178251,{"$f":"IF(J766=0,1,1000)*AVERAGE(C$63:C766)","v":208.24724797341764},null,{"$f":"(F766+G766)*SUM(F$554:G766)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.750000000000018,205.88791267610975,8.3554113994602712,31.709628087759391,0,0,1,{"$f":"IF(SUM(I$554:I766)<($H$38-1),IF((F767+G767)*H767>0,1,0),0)","v":0},0,0,9.5417733079586107,12.036436733412136,17.750000000000018,{"$f":"IF(B767<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B767),0)","v":2.4142132623198326E-2},0,395.27746469188452,369.99851041527194,0.56080943958809382,79.160597021523813,0.94501618866334924,0.36024259769799505,0.95640513781600589,null,null,null,0,31.709628087759391,null,31.709628087759391,{"$f":"IF(J767=0,1,1000)*AVERAGE(C$63:C767)","v":208.24385324637117},null,{"$f":"(F767+G767)*SUM(F$554:G767)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.83333333333335,205.80212604582806,8.3454698100006333,31.669991821071328,0,0,1,{"$f":"IF(SUM(I$554:I767)<($H$38-1),IF((F768+G768)*H768>0,1,0),0)","v":0},0,0,9.4762661360869416,11.968763603888267,17.83333333333335,{"$f":"IF(B768<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B768),0)","v":2.4002120255043904E-2},0,395.12304875737743,369.83189499486093,0.56061622806498912,79.094451593127246,0.9447594923678273,0.36011487389852692,0.95606604494133396,null,null,null,0,31.669991821071328,null,31.669991821071328,{"$f":"IF(J768=0,1,1000)*AVERAGE(C$63:C768)","v":208.24034501763475},null,{"$f":"(F768+G768)*SUM(F$554:G768)","v":0},0,0,0,0,0,0,0,0,0]
[null,17.916666666666682,205.71637515997566,8.3355279891607825,31.630354631890143,0,0,1,{"$f":"IF(SUM(I$554:I768)<($H$38-1),IF((F769+G769)*H769>0,1,0),0)","v":0},0,0,9.4111936750981044,11.901470956774682,17.916666666666682,{"$f":"IF(B769<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B769),0)","v":2.38629198890246E-2},0,394.96869716284311,369.66536535330965,0.56042307880375297,79.028359567418761,0.94450281108593215,0.35998668304301434,0.95572571208337465,null,null,null,0,31.630354631890143,null,31.630354631890143,{"$f":"IF(J769=0,1,1000)*AVERAGE(C$63:C769)","v":208.23672382702119},null,{"$f":"(F769+G769)*SUM(F$554:G769)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.000000000000014,205.63066000365902,8.3255859551606513,31.590716592857163,0,0,1,{"$f":"IF(SUM(I$554:I769)<($H$38-1),IF((F770+G770)*H770>0,1,0),0)","v":0},0,0,9.3465531305684006,11.834556652863906,18.000000000000014,{"$f":"IF(B770<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B770),0)","v":2.3724526815931662E-2},0,394.81440988147318,369.4989214249141,0.56022999177043264,78.962320896349809,0.94424614483863489,0.35985802522525467,0.95538413949114975,null,null,null,0,31.590716592857163,null,31.590716592857163,{"$f":"IF(J770=0,1,1000)*AVERAGE(C$63:C770)","v":208.23299021122841},null,{"$f":"(F770+G770)*SUM(F$554:G770)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.083333333333346,205.54498056199083,8.3156437261863196,31.551077776478728,0,0,1,{"$f":"IF(SUM(I$554:I770)<($H$38-1),IF((F771+G771)*H771>0,1,0),0)","v":0},0,0,9.2823417254649669,11.768018564975849,18.083333333333346,{"$f":"IF(B771<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B771),0)","v":2.3586936353867431E-2},0,394.66018688647046,369.33256314406333,0.56003696693113381,78.896335531934426,0.94398949364690199,0.35972890053919132,0.95504132741406877,null,null,null,0,31.551077776478728,null,31.551077776478728,{"$f":"IF(J771=0,1,1000)*AVERAGE(C$63:C771)","v":208.22914470386183},null,{"$f":"(F771+G771)*SUM(F$554:G771)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.166666666666679,205.45933682009002,8.3057013203901437,31.511438255126727,0,0,1,{"$f":"IF(SUM(I$554:I771)<($H$38-1),IF((F772+G772)*H772>0,1,0),0)","v":0},0,0,9.2185567000414661,11.701854577890185,18.166666666666679,{"$f":"IF(B772<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B772),0)","v":2.3450143848086927E-2},0,394.50602815104895,369.16629044523876,0.5598440042520193,78.830403426249404,0.94373285753169533,0.35959930907891674,0.95469727610193722,null,null,null,0,31.511438255126727,null,31.511438255126727,{"$f":"IF(J772=0,1,1000)*AVERAGE(C$63:C772)","v":208.22518783545647},null,{"$f":"(F772+G772)*SUM(F$554:G772)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.250000000000011,205.37372876308166,8.2957587558907377,31.471798101038516,0,0,1,{"$f":"IF(SUM(I$554:I772)<($H$38-1),IF((F773+G773)*H773>0,1,0),0)","v":0},0,0,9.1551953117341967,11.63606258827911,18.250000000000011,{"$f":"IF(B773<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B773),0)","v":2.3314144670840354E-2},0,394.35193364843394,369.00010326301469,0.55965110369931026,78.764524531434006,0.94347623651397095,0.35946925093867005,0.95435198580494962,null,null,null,0,31.471798101038516,null,31.471798101038516,{"$f":"IF(J773=0,1,1000)*AVERAGE(C$63:C773)","v":208.22112013349872},null,{"$f":"(F773+G773)*SUM(F$554:G773)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.333333333333343,205.28815637609705,8.285816050772965,31.432157386316916,0,0,1,{"$f":"IF(SUM(I$554:I773)<($H$38-1),IF((F774+G774)*H774>0,1,0),0)","v":0},0,0,9.092254835058819,11.570640504640471,18.333333333333343,{"$f":"IF(B774<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B774),0)","v":2.3178934221216592E-2},0,394.19790335186161,368.83400153205673,0.55945826523928421,78.698698799689623,0.94321963061468017,0.35933872621283619,0.95400545677368775,null,null,null,0,31.432157386316916,null,31.432157386316916,{"$f":"IF(J774=0,1,1000)*AVERAGE(C$63:C774)","v":208.2169421224483},null,{"$f":"(F774+G774)*SUM(F$554:G774)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.416666666666675,205.20261964427368,8.2758732230880572,31.392516182930628,0,0,1,{"$f":"IF(SUM(I$554:I774)<($H$38-1),IF((F775+G775)*H775>0,1,0),0)","v":0},0,0,9.0297325615078154,11.505586247231298,18.416666666666675,{"$f":"IF(B775<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B775),0)","v":2.3044507924987499E-2},0,394.04393723457957,368.66798518712301,0.55926548883827654,78.632926183279892,0.94296303985476937,0.35920773499594788,0.95365768925912586,null,null,null,0,31.392516182930628,null,31.392516182930628,{"$f":"IF(J775=0,1,1000)*AVERAGE(C$63:C775)","v":208.21265432375955},null,{"$f":"(F775+G775)*SUM(F$554:G775)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.500000000000007,205.11711855275524,8.2659302908536585,31.352874562714469,0,0,1,{"$f":"IF(SUM(I$554:I775)<($H$38-1),IF((F776+G776)*H776>0,1,0),0)","v":0},0,0,8.9676257994484629,11.440897748001658,18.500000000000007,{"$f":"IF(B776<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B776),0)","v":2.2910861234453184E-2},0,393.89003526984641,368.50205416306255,0.55907277446267967,78.567206634529782,0.94270646425517912,0.35907627738268993,0.95330868351264186,null,null,null,0,31.352874562714469,null,31.352874562714469,{"$f":"IF(J776=0,1,1000)*AVERAGE(C$63:C776)","v":208.20825725590302},null,{"$f":"(F776+G776)*SUM(F$554:G776)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.583333333333339,205.03165308669159,8.2559872720537975,31.313232597369208,0,0,1,{"$f":"IF(SUM(I$554:I776)<($H$38-1),IF((F777+G777)*H777>0,1,0),0)","v":0},0,0,8.9059318740212969,11.376572950528946,18.583333333333339,{"$f":"IF(B777<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B777),0)","v":2.2777989628288177E-2},0,393.73619743093178,368.33620839481671,0.55888012207894244,78.501540105827303,0.94244990383684557,0.35894435346788739,0.95295843978598593,null,null,null,0,31.313232597369208,null,31.313232597369208,{"$f":"IF(J777=0,1,1000)*AVERAGE(C$63:C777)","v":208.20375143438639},null,{"$f":"(F777+G777)*SUM(F$554:G777)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.666666666666671,204.9462232312388,8.2460441846389649,31.273590358461931,0,0,1,{"$f":"IF(SUM(I$554:I777)<($H$38-1),IF((F778+G778)*H778>0,1,0),0)","v":0},0,0,8.8446481270393011,11.312609809952489,18.666666666666671,{"$f":"IF(B778<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B778),0)","v":2.2645888611388405E-2},0,393.58242369111679,368.17044781741737,0.55868753165357099,78.435926549621115,0.94219335862069953,0.35881196334651744,0.95260695833131237,null,null,null,0,31.273590358461931,null,31.273590358461931,{"$f":"IF(J778=0,1,1000)*AVERAGE(C$63:C778)","v":208.19913737177569},null,{"$f":"(F778+G778)*SUM(F$554:G778)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.750000000000004,204.86082897155913,8.2361010465260733,31.23394791742583,0,0,1,{"$f":"IF(SUM(I$554:I778)<($H$38-1),IF((F779+G779)*H779>0,1,0),0)","v":0},0,0,8.7837719168875257,11.249006292908547,18.750000000000004,{"$f":"IF(B779<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B779),0)","v":2.2514553714719211E-2},0,393.42871402369337,368.00477236598732,0.55849500315312761,78.370365918421612,0.94193682862766703,0.35867910711370099,0.95225423940115672,null,null,null,0,31.23394791742583,null,31.23394791742583,{"$f":"IF(J779=0,1,1000)*AVERAGE(C$63:C779)","v":208.19441557771597},null,{"$f":"(F779+G779)*SUM(F$554:G779)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.833333333333336,204.77547029282098,8.2261578755986449,31.194305345560977,0,0,1,{"$f":"IF(SUM(I$554:I779)<($H$38-1),IF((F780+G780)*H780>0,1,0),0)","v":0},0,0,8.7233006184235471,11.18576037746568,18.833333333333336,{"$f":"IF(B780<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B780),0)","v":2.2383980495164085E-2},0,393.27506840196469,367.83918197574064,0.55830253654423079,78.304858164801317,0.94168031387866802,0.35854578486470606,0.95190028324844533,null,null,null,0,31.194305345560977,null,31.194305345560977,{"$f":"IF(J780=0,1,1000)*AVERAGE(C$63:C780)","v":208.18958655895199},null,{"$f":"(F780+G780)*SUM(F$554:G780)","v":0},0,0,0,0,0,0,0,0,0]
[null,18.916666666666668,204.69014718019898,8.2162146897067707,31.154662714034167,0,0,1,{"$f":"IF(SUM(I$554:I780)<($H$38-1),IF((F781+G781)*H781>0,1,0),0)","v":0},0,0,8.6632316228782518,11.122870053060462,18.916666666666668,{"$f":"IF(B781<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B781),0)","v":2.2254164535374404E-2},0,393.12148679924508,367.67367658198134,0.55811013179355584,78.239403241392949,0.94142381439461875,0.35841199669495277,0.95154509012650834,null,null,null,0,31.154662714034167,null,31.154662714034167,{"$f":"IF(J781=0,1,1000)*AVERAGE(C$63:C781)","v":208.18465081934866},null,{"$f":"(F781+G781)*SUM(F$554:G781)","v":0},0,0,0,0,0,0,0,0,0]
[null,19,204.60485961887392,8.2062715066670666,31.115020093878705,0,0,1,{"$f":"IF(SUM(I$554:I781)<($H$38-1),IF((F782+G782)*H782>0,1,0),0)","v":0},0,0,8.6035623377571753,11.060333320433578,19,{"$f":"IF(B782<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B782),0)","v":2.2125101443619954E-2},0,392.96796918885997,367.50825612010402,0.55791778886783383,78.174001100891076,0.94116733019642862,0.35827774270000162,0.95118866028904847,null,null,null,0,31.115020093878705,null,31.115020093878705,{"$f":"IF(J782=0,1,1000)*AVERAGE(C$63:C782)","v":208.17960885991138},null,{"$f":"(F782+G782)*SUM(F$554:G782)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.083333333333332,204.51960759403272,8.1963283442628452,31.075377555995146,0,0,1,{"$f":"IF(SUM(I$554:I782)<($H$38-1),IF((F783+G783)*H783>0,1,0),0)","v":0},0,0,8.5442901867426428,10.998148191566225,19.083333333333332,{"$f":"IF(B783<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B783),0)","v":2.1996786853640385E-2},0,392.81451554414582,367.34292052559317,0.55772550773385132,78.10865169605114,0.94091086130500379,0.358143022975563,0.95083099399016657,null,null,null,0,31.075377555995146,null,31.075377555995146,{"$f":"IF(J783=0,1,1000)*AVERAGE(C$63:C783)","v":208.17446117880607},null,{"$f":"(F783+G783)*SUM(F$554:G783)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.166666666666664,204.43439109086856,8.1863852202440448,31.035735171150982,0,0,1,{"$f":"IF(SUM(I$554:I783)<($H$38-1),IF((F784+G784)*H784>0,1,0),0)","v":0},0,0,8.485412609596283,10.936312689617004,19.166666666666664,{"$f":"IF(B784<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B784),0)","v":2.1869216424497479E-2},0,392.66112583845035,367.17766973402331,0.55753328835845128,78.043354979689298,0.94065440774124331,0.35800783761749244,0.95047209148434864,null,null,null,0,31.035735171150982,null,31.035735171150982,{"$f":"IF(J784=0,1,1000)*AVERAGE(C$63:C784)","v":208.1692082713792},null,{"$f":"(F784+G784)*SUM(F$554:G784)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.249999999999996,204.34921009458071,8.1764421523273221,30.996093009981003,0,0,1,{"$f":"IF(SUM(I$554:I784)<($H$38-1),IF((F785+G785)*H785>0,1,0),0)","v":0},0,0,8.4269270620621466,10.874824848858989,19.249999999999996,{"$f":"IF(B785<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B785),0)","v":2.1742385840428317E-2},0,392.50780004513223,367.01250368105821,0.55734113070853175,77.978110904682353,0.94039796952604271,0.35787218672179277,0.95011195302647178,null,null,null,0,30.996093009981003,null,30.996093009981003,{"$f":"IF(J785=0,1,1000)*AVERAGE(C$63:C785)","v":208.16385063017751},null,{"$f":"(F785+G785)*SUM(F$554:G785)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.333333333333329,204.26406459037466,8.166499158196185,30.956451142987838,0,0,1,{"$f":"IF(SUM(I$554:I785)<($H$38-1),IF((F786+G786)*H786>0,1,0),0)","v":0},0,0,8.3688310157705441,10.813682714617274,19.333333333333329,{"$f":"IF(B786<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B786),0)","v":2.1616290810699237E-2},0,392.35453813756135,366.84742230245149,0.55714903475104649,77.912919423967992,0.94014154668029148,0.35773607038461663,0.9497505788718108,null,null,null,0,30.956451142987838,null,30.956451142987838,{"$f":"IF(J786=0,1,1000)*AVERAGE(C$63:C786)","v":208.15838874496771},null,{"$f":"(F786+G786)*SUM(F$554:G786)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.416666666666661,204.17895456346201,8.1565562555007247,30.916809640540897,0,0,1,{"$f":"IF(SUM(I$554:I786)<($H$38-1),IF((F787+G787)*H787>0,1,0),0)","v":0},0,0,8.3111219581419551,10.752884343206828,19.416666666666661,{"$f":"IF(B787<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B787),0)","v":2.1490927069460715E-2},0,392.20134008911856,366.68242553404559,0.55695700045300434,77.847780490543983,0.93988513922487404,0.35759948870225583,0.94938796927601021,null,null,null,0,30.916809640540897,null,30.916809640540897,{"$f":"IF(J787=0,1,1000)*AVERAGE(C$63:C787)","v":208.1528231027558},null,{"$f":"(F787+G787)*SUM(F$554:G787)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.499999999999993,204.09387999906059,8.1466134618580792,30.877168572878197,0,0,1,{"$f":"IF(SUM(I$554:I787)<($H$38-1),IF((F788+G788)*H788>0,1,0),0)","v":0},0,0,8.2537973922922916,10.692427801870718,19.499999999999993,{"$f":"IF(B788<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B788),0)","v":2.1366290375603031E-2},0,392.04820587319603,366.51751331177218,0.55676502778146919,77.782694057468859,0.93962874718066958,0.35746244177115621,0.9490241244951233,null,null,null,0,30.877168572878197,null,30.877168572878197,{"$f":"IF(J788=0,1,1000)*AVERAGE(C$63:C788)","v":208.14715418780654},null,{"$f":"(F788+G788)*SUM(F$554:G788)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.583333333333325,204.00884088239434,8.1366707948520993,30.837528010105054,0,0,1,{"$f":"IF(SUM(I$554:I788)<($H$38-1),IF((F789+G789)*H789>0,1,0),0)","v":0},0,0,8.196854836937856,10.632311168718651,19.583333333333325,{"$f":"IF(B789<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B789),0)","v":2.1242376512612786E-2},0,391.89513546319677,366.35268557165142,0.55657311670355991,77.717660077860899,0.93937237056855249,0.35732492968790586,0.94865904478558072,null,null,null,0,30.837528010105054,null,30.837528010105054,{"$f":"IF(J789=0,1,1000)*AVERAGE(C$63:C789)","v":208.1413824816623},null,{"$f":"(F789+G789)*SUM(F$554:G789)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.666666666666657,203.92383719869335,8.1267282720335157,30.797888022194719,0,0,1,{"$f":"IF(SUM(I$554:I789)<($H$38-1),IF((F790+G790)*H790>0,1,0),0)","v":0},0,0,8.1402918263013682,10.572532532665885,19.666666666666657,{"$f":"IF(B790<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B790),0)","v":2.111918128843028E-2},0,391.74212883253495,366.18794224979194,0.5563812671864502,77.652678504898518,0.93911600940939177,0.3571869525492376,0.94829273040419793,null,null,null,0,30.797888022194719,null,30.797888022194719,{"$f":"IF(J790=0,1,1000)*AVERAGE(C$63:C790)","v":208.13550846316235},null,{"$f":"(F790+G790)*SUM(F$554:G790)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.749999999999989,203.83886893319391,8.1167859109200879,30.758248678989013,0,0,1,{"$f":"IF(SUM(I$554:I790)<($H$38-1),IF((F791+G791)*H791>0,1,0),0)","v":0},0,0,8.0841059100185451,10.513089993372482,19.749999999999989,{"$f":"IF(B791<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B791),0)","v":2.0996700535307646E-2},0,391.58918595463598,366.02328328239111,0.55618947919736872,77.587749291820046,0.93885966372405061,0.35704851045203473,0.9479251816081895,null,null,null,0,30.758248678989013,null,30.758248678989013,{"$f":"IF(J791=0,1,1000)*AVERAGE(C$63:C791)","v":208.12953260846143},null,{"$f":"(F791+G791)*SUM(F$554:G791)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.833333333333321,203.75393607113841,8.1068437289964983,30.718610050197853,0,0,1,{"$f":"IF(SUM(I$554:I791)<($H$38-1),IF((F792+G792)*H792>0,1,0),0)","v":0},0,0,8.0282946530449184,10.453981661182887,19.833333333333321,{"$f":"IF(B792<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B792),0)","v":2.0874930109667917E-2},0,391.43630680293609,365.85870860573391,0.55599775270359764,77.522872391923784,0.93860333353338821,0.35690960349332373,0.94755639865515029,null,null,null,0,30.718610050197853,null,30.718610050197853,{"$f":"IF(J792=0,1,1000)*AVERAGE(C$63:C792)","v":208.12345539104851},null,{"$f":"(F792+G792)*SUM(F$554:G792)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.916666666666654,203.66903859777545,8.0969017437144455,30.678972205399688,0,0,1,{"$f":"IF(SUM(I$554:I792)<($H$38-1),IF((F793+G793)*H793>0,1,0),0)","v":0},0,0,7.9728556355634295,10.39520565706586,19.916666666666654,{"$f":"IF(B793<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B793),0)","v":2.0753865891964794E-2},0,391.28349135088274,365.69421815619341,0.55580608767247452,77.458047758567318,0.93834701885825778,0.356770231770279,0.94718638180306769,null,null,null,0,30.678972205399688,null,30.678972205399688,{"$f":"IF(J793=0,1,1000)*AVERAGE(C$63:C793)","v":208.11727728176521},null,{"$f":"(F793+G793)*SUM(F$554:G793)","v":0},0,0,0,0,0,0,0,0,0]
[null,19.999999999999986,203.58417649835971,8.0869599724926182,30.639335214041324,0,0,1,{"$f":"IF(SUM(I$554:I793)<($H$38-1),IF((F794+G794)*H794>0,1,0),0)","v":0},0,0,7.9177864528924093,10.336760112554744,19.999999999999986,{"$f":"IF(B794<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B794),0)","v":2.0633503786543286E-2},0,391.13073957193444,365.52981187023033,0.55561448407139025,77.393275345168036,0.93809071971950719,0.35663039538021735,0.94681513131030748,null,null,null,0,30.639335214041324,null,30.639335214041324,{"$f":"IF(J794=0,1,1000)*AVERAGE(C$63:C794)","v":208.11099874882419},null,{"$f":"(F794+G794)*SUM(F$554:G794)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.083333333333318,203.49934975815208,8.0770184327168586,30.599699145438635,0,0,1,{"$f":"IF(SUM(I$554:I794)<($H$38-1),IF((F795+G795)*H795>0,1,0),0)","v":0},0,0,7.8630847153943177,10.278643169688069,20.083333333333318,{"$f":"IF(B795<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B795),0)","v":2.0513839721501195E-2},0,390.97805143956066,365.36548968439268,0.55542294186779018,77.328555105202497,0.93783443613797945,0.35649009442060553,0.94644264743563322,null,null,null,0,30.599699145438635,null,30.599699145438635,{"$f":"IF(J795=0,1,1000)*AVERAGE(C$63:C795)","v":208.10462025782741},null,{"$f":"(F795+G795)*SUM(F$554:G795)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.16666666666665,203.41455836241951,8.0670771417400999,30.560064068776271,0,0,1,{"$f":"IF(SUM(I$554:I795)<($H$38-1),IF((F796+G796)*H796>0,1,0),0)","v":0},0,0,7.808748048384742,10.220852980950481,20.16666666666665,{"$f":"IF(B796<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B796),0)","v":2.0394869648551313E-2},0,390.82542692724206,365.20125153531598,0.55523146102917309,77.263886992206665,0.93757816813451222,0.35634932898905425,0.94606893043819085,null,null,null,0,30.560064068776271,null,30.560064068776271,{"$f":"IF(J796=0,1,1000)*AVERAGE(C$63:C796)","v":208.09814227178401},null,{"$f":"(F796+G796)*SUM(F$554:G796)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.249999999999982,203.32980229643519,8.0571361168823739,30.520430053107731,0,0,1,{"$f":"IF(SUM(I$554:I796)<($H$38-1),IF((F797+G797)*H797>0,1,0),0)","v":0},0,0,7.7547740920420321,10.163387709214017,20.249999999999982,{"$f":"IF(B797<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B797),0)","v":2.0276589542884485E-2},0,390.67286600847029,365.03709735972251,0.55504004152309228,77.19927095977522,0.93732191572993828,0.35620809918331914,0.94569398057751108,null,null,null,0,30.520430053107731,null,30.520430053107731,{"$f":"IF(J797=0,1,1000)*AVERAGE(C$63:C797)","v":208.09156525112837},null,{"$f":"(F797+G797)*SUM(F$554:G797)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.333333333333314,203.24508154547834,8.0471953754309471,30.48079716735586,0,0,1,{"$f":"IF(SUM(I$554:I797)<($H$38-1),IF((F798+G798)*H798>0,1,0),0)","v":0},0,0,7.7011605013175588,10.106245527679702,20.333333333333314,{"$f":"IF(B798<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B798),0)","v":2.015899540303346E-2},0,390.52036865674796,364.87302709442133,0.55484868331715353,77.134706961562188,0.93706567894508397,0.356066405101302,0.94531779811351235,null,null,null,0,30.48079716735586,null,30.48079716735586,{"$f":"IF(J798=0,1,1000)*AVERAGE(C$63:C798)","v":208.08488965373766},null,{"$f":"(F798+G798)*SUM(F$554:G798)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.416666666666647,203.1603960948344,8.0372549346403499,30.441165480312996,0,0,1,{"$f":"IF(SUM(I$554:I798)<($H$38-1),IF((F799+G799)*H799>0,1,0),0)","v":0},0,0,7.6479049458464043,10.049424619819474,20.416666666666647,{"$f":"IF(B799<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B799),0)","v":2.0042083250737492E-2},0,390.36793484558888,364.70904067630829,0.55465738637901663,77.070194951280314,0.93680945780077163,0.35592424684105228,0.94494038330650554,null,null,null,0,30.441165480312996,null,30.441165480312996,{"$f":"IF(J799=0,1,1000)*AVERAGE(C$63:C799)","v":208.07811593494961},null,{"$f":"(F799+G799)*SUM(F$554:G799)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.499999999999979,203.07574592979489,8.027314811732321,30.401535060640732,0,0,1,{"$f":"IF(SUM(I$554:I799)<($H$38-1),IF((F800+G800)*H800>0,1,0),0)","v":0},0,0,7.5950051098584748,9.9929231793184368,20.499999999999979,{"$f":"IF(B800<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B800),0)","v":1.9925849130807773E-2},0,390.21556454851776,364.54513804236569,0.55446615067639438,77.00573488270129,0.93655325231781816,0.35578162450076134,0.94456173641717811,null,null,null,0,30.401535060640732,null,30.401535060640732,{"$f":"IF(J800=0,1,1000)*AVERAGE(C$63:C800)","v":208.07124454757991},null,{"$f":"(F800+G800)*SUM(F$554:G800)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.583333333333311,202.99113103565747,8.0173750238959105,30.361905976870354,0,0,1,{"$f":"IF(SUM(I$554:I800)<($H$38-1),IF((F801+G801)*H801>0,1,0),0)","v":0},0,0,7.5424586920902943,9.9367394100174398,20.583333333333311,{"$f":"IF(B801<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B801),0)","v":1.9810289110993647E-2},0,390.06325773907042,364.38131912966162,0.55427497617705279,76.941326709654845,0.93629706251703482,0.35563853817876917,0.944181857706612,null,null,null,0,30.361905976870354,null,30.361905976870354,{"$f":"IF(J801=0,1,1000)*AVERAGE(C$63:C801)","v":208.06427594193943},null,{"$f":"(F801+G801)*SUM(F$554:G801)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.666666666666643,202.90655139772596,8.0074355882874855,30.322278297402814,0,0,1,{"$f":"IF(SUM(I$554:I801)<($H$38-1),IF((F802+G802)*H802>0,1,0),0)","v":0},0,0,7.4902634056972053,9.8808715258559783,20.666666666666643,{"$f":"IF(B802<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B802),0)","v":1.9695399281849529E-2},0,389.9110143907937,364.2175838753505,0.55408386284881095,76.876970386029484,0.9360408884192275,0.35549498797355877,0.94380074743626896,null,null,null,0,30.322278297402814,null,30.322278297402814,{"$f":"IF(J802=0,1,1000)*AVERAGE(C$63:C802)","v":208.05721056585145},null,{"$f":"(F802+G802)*SUM(F$554:G802)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.749999999999975,202.82200700131025,7.9974965220308425,30.282652090509238,0,0,1,{"$f":"IF(SUM(I$554:I802)<($H$38-1),IF((F803+G803)*H803>0,1,0),0)","v":0},0,0,7.4384169781662006,9.8253177508154153,20.749999999999975,{"$f":"IF(B803<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B803),0)","v":1.9581175756602672E-2},0,389.75883447724539,364.05393221667225,0.5538928106595401,76.81266586577209,0.93578473004519735,0.35535097398376048,0.94341840586800174,null,null,null,{"$f":"IF(AA802>0,AA802,IF(K803=0,0,B803))","v":0},30.282652090509238,null,30.282652090509238,{"$f":"IF(J803=0,1,1000)*AVERAGE(C$63:C803)","v":208.05004886466878},null,{"$f":"(F803+G803)*SUM(F$554:G803)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.833333333333307,202.73749783172639,7.9875578422170985,30.243027424330439,0,0,1,{"$f":"IF(SUM(I$554:I803)<($H$38-1),IF((F804+G804)*H804>0,1,0),0)","v":0},0,0,7.3869171512290173,9.7700763188625217,20.833333333333307,{"$f":"IF(B804<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B804),0)","v":1.9467614671021718E-2},0,389.60671797199444,363.89036409095257,0.55370181957716469,76.748413102887639,0.93552858741573985,0.35520649630814644,0.94303483326404003,null,null,null,0,30.243027424330439,null,30.243027424330439,{"$f":"IF(J804=0,1,1000)*AVERAGE(C$63:C804)","v":208.04279128129045},null,{"$f":"(F804+G804)*SUM(F$554:G804)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.916666666666639,202.65302387429651,7.9776195659049014,30.203404366877784,0,0,1,{"$f":"IF(SUM(I$554:I804)<($H$38-1),IF((F805+G805)*H805>0,1,0),0)","v":0},0,0,7.3357616807760762,9.7151454738933385,20.916666666666639,{"$f":"IF(B805<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B805),0)","v":1.9354712183285879E-2},0,389.45466484862067,363.72687943560243,0.55351088956966177,76.684212051438976,0.93527246055164526,0.35506155504563863,0.94265002988701063,null,null,null,0,30.203404366877784,null,30.203404366877784,{"$f":"IF(J805=0,1,1000)*AVERAGE(C$63:C805)","v":208.03543825617859},null,{"$f":"(F805+G805)*SUM(F$554:G805)","v":0},0,0,0,0,0,0,0,0,0]
[null,20.999999999999972,202.56858511434891,7.9676817101203277,30.163782986032793,0,0,1,{"$f":"IF(SUM(I$554:I805)<($H$38-1),IF((F806+G806)*H806>0,1,0),0)","v":0},0,0,7.2849483367705972,9.6605234696773401,20.999999999999972,{"$f":"IF(B806<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B806),0)","v":1.924246447385506E-2},0,389.30267508071495,363.56347818811764,0.5533200206050598,76.620062665547209,0.93501634947369849,0.35491615029530027,0.94226399599991595,null,null,null,0,30.163782986032793,null,30.163782986032793,{"$f":"IF(J806=0,1,1000)*AVERAGE(C$63:C806)","v":208.027990227375},null,{"$f":"(F806+G806)*SUM(F$554:G806)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.083333333333304,202.48418153721795,7.9577442918569501,30.124163349547381,0,0,1,{"$f":"IF(SUM(I$554:I806)<($H$38-1),IF((F807+G807)*H807>0,1,0),0)","v":0},0,0,7.2344749031633926,9.606208569801943,21.083333333333304,{"$f":"IF(B807<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B807),0)","v":1.913086774534057E-2},0,389.15074864187926,363.40016028607943,0.55312921265144044,76.555964899391086,0.93476025420267916,0.3547702821563391,0.94187673186614163,null,null,null,0,30.124163349547381,null,30.124163349547381,{"$f":"IF(J807=0,1,1000)*AVERAGE(C$63:C807)","v":208.02044763051762},null,{"$f":"(F807+G807)*SUM(F$554:G807)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.166666666666636,202.39981312824412,7.9478073280759762,30.084545525044433,0,0,1,{"$f":"IF(SUM(I$554:I807)<($H$38-1),IF((F808+G808)*H808>0,1,0),0)","v":0},0,0,7.184339177808206,9.5521990476172807,21.166666666666636,{"$f":"IF(B808<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B808),0)","v":1.9019918222376704E-2},0,388.99888550572638,363.2369256671534,0.55293846567693683,76.491918707206935,0.93450417475936154,0.35462395072811204,0.94148823774946955,null,null,null,0,30.084545525044433,null,30.084545525044433,{"$f":"IF(J808=0,1,1000)*AVERAGE(C$63:C808)","v":208.01281089885694},null,{"$f":"(F808+G808)*SUM(F$554:G808)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.249999999999968,202.31547987277403,7.9378708357061551,30.044929580017421,0,0,1,{"$f":"IF(SUM(I$554:I808)<($H$38-1),IF((F809+G809)*H809>0,1,0),0)","v":0},0,0,7.1345389723773396,9.4984931861813351,21.249999999999968,{"$f":"IF(B809<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B809),0)","v":1.8909612151492998E-2},0,388.84708564588021,363.07377426908982,0.55274777964973409,76.427924043288783,0.93424811116451534,0.35447715611011782,0.9410985139140583,null,null,null,0,30.044929580017421,null,30.044929580017421,{"$f":"IF(J809=0,1,1000)*AVERAGE(C$63:C809)","v":208.00508046327204},null,{"$f":"(F809+G809)*SUM(F$554:G809)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.3333333333333,202.2311817561604,{"$f":"V810*T810/3.413","v":7.9279348316438103},30.005315581830541,0,0,1,{"$f":"IF(SUM(I$554:I809)<($H$38-1),IF((F810+G810)*H810>0,1,0),0)","v":0},0,{"$f":"I810/(1+$H$36)^B810","v":0},7.0850721122778832,9.4450892782053408,21.3333333333333,{"$f":"IF(B810<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B810),0)","v":1.879994580098724E-2},0,388.69534903597565,{"$f":"R$9*$Q810^6+S$9*$Q810^5+T$9*$Q810^4+U$9*$Q810^3+V$9*$Q810^2+W$9*$Q810+X$9","v":362.9107060297232},{"$f":"R$10*$Q810^6+S$10*$Q810^5+T$10*$Q810^4+U$10*$Q810^3+V$10*$Q810^2+W$10*$Q810+X$10","v":0.5525571545380692},{"$f":"(R810-R$60)-(Q$60+460)*(S810-S$60)","v":76.363980861987898},0.9339920634389034,0.35432989840199841,{"$f":"V810/V$550","v":0.94070756062444627},null,null,null,0,30.005315581830541,null,30.005315581830541,{"$f":"IF(J810=0,1,1000)*AVERAGE(C$63:C810)","v":207.99725675228677},null,{"$f":"(F810+G810)*SUM(F$554:G810)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B810,1)=H$46,H$46,IF(B810<$H$46,B810+1/12,B810))","v":21.416666666666632},{"$f":"IF(B810<H$46,IF(I810<1,C810*(1-$H$22/12), $C$63),C810)","v":202.14691876376202},7.917999332753026,{"$f":"IF(B811>=H$46,E810,IF(D811*H$23/1000000-H$30/1000<0,0,D811*H$23/1000000-H$30/1000))","v":29.965703597719457},{"$f":"IF(B811>H$46-5,0,IF(C811 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B811,1)=H$46-5,IF(E811-(E810-E811)*60<1,1,0),IF(E811-(E810-E811)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B811,2)<5,0,1)","v":1},{"$f":"IF(SUM(I$554:I810)<($H$38-1),IF((F811+G811)*H811>0,1,0),0)","v":0},{"$f":"IF(OR(I811=1,J810 =1), 1,0)","v":0},0,{"$f":"IF(B811<H$46,E811/((1+$H$36)^B811),0)","v":7.0359364365685817},{"$f":"IF(B811<H$46,($H$31/1000)/((1+$H$36)^B811),0)","v":9.3919856259995189},21.416666666666632,{"$f":"IF(B811<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B811),0)","v":1.8690915460799245E-2},{"$f":"I811/(1+$H$36)^B811","v":0},{"$f":"C811*1.8+32-H$20","v":388.54367564965855},362.74772088697216,0.55236659031023061,76.300089117712957,{"$f":"(1-($F$32+273)/(C811+273))/H$41","v":0.93373603160328444},{"$f":"($AH$29*U811^3+$AH$30*U811^2+$AH$31*U811+$AH$32)*V$550","v":0.35418217770354427},0.94031537814556643,null,null,null,0,29.965703597719457,null,29.965703597719457,{"$f":"IF(J811=0,1,1000)*AVERAGE(C$63:C811)","v":207.98934019208579},null,{"$f":"(F811+G811)*SUM(F$554:G811)","v":0},{"$f":"IF((F811+G811)=0,0,B811)","v":0},{"$f":"IF($AG811=1,$AH811,0)","v":0},{"$f":"IF($AG811=2,$AH811,0)","v":0},{"$f":"IF($AG811=3,$AH811,0)","v":0},{"$f":"IF($AG811=4,$AH811,0)","v":0},{"$f":"IF($AG811=5,$AH811,0)","v":0},{"$f":"IF($AG811=6,$AH811,0)","v":0},{"$f":"IF($AG811=7,$AH811,0)","v":0},{"$f":"IF($AG811=8,$AH811,0)","v":0}]
[null,21.499999999999964,202.06269088094379,7.9080643558655241,29.926093694790804,0,0,1,{"$f":"IF(SUM(I$554:I811)<($H$38-1),IF((F812+G812)*H812>0,1,0),0)","v":0},0,0,6.9871297978768849,9.3391805414191076,{"$f":"IF(J812<1, B812,N811)","v":21.499999999999964},{"$f":"IF(B812<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B812),0)","v":1.858251744238533E-2},0,388.39206546058574,362.58481877883946,0.55217608693455811,76.23624876492994,0.93348001567841188,0.35403399411468717,0.93992196674272677,null,null,null,0,29.926093694790804,null,29.926093694790804,{"$f":"IF(J812=0,1,1000)*AVERAGE(C$63:C812)","v":207.9813312065302},null,{"$f":"(F812+G812)*SUM(F$554:G812)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.583333333333297,201.97849809307675,7.8981299177807616,29.886485940022581,0,0,1,{"$f":"IF(SUM(I$554:I812)<($H$38-1),IF((F813+G813)*H813>0,1,0),0)","v":0},0,0,6.9386500623167011,9.2866723458107003,21.583333333333297,{"$f":"IF(B813<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B813),0)","v":1.8474748078593534E-2},0,388.24051844242507,362.4219996434112,0.5519856443794432,76.172459758161438,0.93322401568503266,0.35388534773550517,0.93952732668162386,null,null,null,0,29.886485940022581,null,{"$f":"IF(B813<=AD$59,E813,AD812)","v":29.886485940022581},{"$f":"IF(J813=0,1,1000)*AVERAGE(C$63:C813)","v":207.97323021717332},null,{"$f":"(F813+G813)*SUM(F$554:G813)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.666666666666629,201.89434038553799,7.8881960352660103,29.846880400264464,0,0,1,{"$f":"IF(SUM(I$554:I813)<($H$38-1),IF((F814+G814)*H814>0,1,0),0)","v":0},0,0,6.8904951094065963,9.2344593699588664,21.666666666666629,{"$f":"IF(B814<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B814),0)","v":1.8367603723539551E-2},0,388.08903456885531,362.25926341885736,0.5517952626133279,76.108722051987513,0.93296803164389008,0.3537362386662205,0.93913145822833688,null,null,null,0,29.846880400264464,null,29.846880400264464,{"$f":"IF(J814=0,1,1000)*AVERAGE(C$63:C814)","v":207.96503764327622},null,{"$f":"(F814+G814)*SUM(F$554:G814)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.749999999999961,201.81021774371069,7.8782627250562935,29.80727714223756,0,0,1,{"$f":"IF(SUM(I$554:I814)<($H$38-1),IF((F815+G815)*H815>0,1,0),0)","v":0},0,0,6.8426628319883545,9.1825399540331052,21.749999999999961,{"$f":"IF(B815<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B815),0)","v":1.8261080752483397E-2},0,387.9376138135662,362.09661004343093,0.55160494160470586,76.04503560104456,0.93271206357572078,0.35358666700719887,0.93873436164932578,null,null,null,0,29.80727714223756,null,29.80727714223756,{"$f":"IF(J815=0,1,1000)*AVERAGE(C$63:C815)","v":207.95675390182325},null,{"$f":"(F815+G815)*SUM(F$554:G815)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.833333333333293,201.72613015298415,7.8683300038544832,29.767676232534789,0,0,1,{"$f":"IF(SUM(I$554:I815)<($H$38-1),IF((F816+G816)*H816>0,1,0),0)","v":0},0,0,6.7951511361461492,9.1309124475350743,21.833333333333293,{"$f":"IF(B816<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B816),0)","v":1.8155175561706774E-2},0,387.7862561502584,361.93403945546811,0.55141468132212113,75.981400360025816,0.93245611150125585,0.35343663285895022,0.93833603721143355,null,null,null,0,29.767676232534789,null,29.767676232534789,{"$f":"IF(J816=0,1,1000)*AVERAGE(C$63:C816)","v":207.94837940753717},null,{"$f":"(F816+G816)*SUM(F$554:G816)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.916666666666625,201.64207759875376,7.8583978883313774,29.728077737621199,0,0,1,{"$f":"IF(SUM(I$554:I816)<($H$38-1),IF((F817+G817)*H817>0,1,0),0)","v":0},0,0,6.7479579411261712,9.0795752092461157,21.916666666666625,{"$f":"IF(B817<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B817),0)","v":1.8049884568391159E-2},0,387.63496155264369,361.77155159338821,0.5512244817341686,75.917816283681248,0.93220017544122225,0.35328613632212941,0.93793648518188821,null,null,null,0,29.728077737621199,null,29.728077737621199,{"$f":"IF(J817=0,1,1000)*AVERAGE(C$63:C817)","v":207.93991457289451},null,{"$f":"(F817+G817)*SUM(F$554:G817)","v":0},0,0,0,0,0,0,0,0,0]
[null,21.999999999999957,201.55806006642095,7.8484663951256852,29.688481723833899,0,0,1,{"$f":"IF(SUM(I$554:I817)<($H$38-1),IF((F818+G818)*H818>0,1,0),0)","v":0},0,0,6.7010811792566471,9.0285266071750936,21.999999999999957,{"$f":"IF(B818<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B818),0)","v":1.7945204210496599E-2},0,387.48372999444467,361.6091463956929,0.55103434280949393,75.854283326816756,0.93194425541634052,0.35313517749753787,0.93753570582830636,null,null,null,0,29.688481723833899,null,29.688481723833899,{"$f":"IF(J818=0,1,1000)*AVERAGE(C$63:C818)","v":207.93135980814054},null,{"$f":"(F818+G818)*SUM(F$554:G818)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.08333333333329,201.47407754139329,7.8385355408439743,29.648888257381852,0,0,1,{"$f":"IF(SUM(I$554:I818)<($H$38-1),IF((F819+G819)*H819>0,1,0),0)","v":0},0,0,6.6545187958682712,8.9777650185064957,22.08333333333329,{"$f":"IF(B819<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B819),0)","v":1.7841130946641186E-2},0,387.33256144939486,361.44682380096674,0.55084426451679303,75.790801444295028,0.93168835144732642,0.35298375648611441,0.93713369941866997,null,null,null,0,29.648888257381852,null,29.648888257381852,{"$f":"IF(J819=0,1,1000)*AVERAGE(C$63:C819)","v":207.92271552130418},null,{"$f":"(F819+G819)*SUM(F$554:G819)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.166666666666622,201.39013000908437,7.8286053420608699,29.609297404346673,0,0,1,{"$f":"IF(SUM(I$554:I819)<($H$38-1),IF((F820+G820)*H820>0,1,0),0)","v":0},0,0,6.6082687492153607,8.9272888295488695,22.166666666666622,{"$f":"IF(B820<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B820),0)","v":1.7737661255981297E-2},0,387.18145589123884,361.28458374787613,0.55065424682481234,75.727370591034401,0.93143246355489007,0.35283187338894739,0.93673046622135736,null,null,null,0,29.609297404346673,null,29.609297404346673,{"$f":"IF(J820=0,1,1000)*AVERAGE(C$63:C820)","v":207.913982118213},null,{"$f":"(F820+G820)*SUM(F$554:G820)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.249999999999954,201.30621745491393,7.8186758153191001,29.569709230682804,0,0,1,{"$f":"IF(SUM(I$554:I820)<($H$38-1),IF((F821+G821)*H821>0,1,0),0)","v":0},0,0,6.5623290103972947,8.8770964356834963,22.249999999999954,{"$f":"IF(B821<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B821),0)","v":1.7634791638092423E-2},0,387.03041329373201,361.12242617517018,0.55046428970234784,75.663990722009999,0.93117659175973611,0.35267952830726929,0.93632600650512998,null,null,null,0,29.569709230682804,null,29.569709230682804,{"$f":"IF(J821=0,1,1000)*AVERAGE(C$63:C821)","v":207.90516000250767},null,{"$f":"(F821+G821)*SUM(F$554:G821)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.333333333333286,201.22233986430774,7.8087469771292639,29.530123802216586,0,0,1,{"$f":"IF(SUM(I$554:I821)<($H$38-1),IF((F822+G822)*H822>0,1,0),0)","v":0},0,0,6.5166975632801973,8.8271862413134095,22.333333333333286,{"$f":"IF(B822<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B822),0)","v":1.7532518612850795E-2},0,386.8794336306409,360.96035102167957,0.55027439311824644,75.600661792252083,0.93092073608256387,0.35252672134245161,0.93592032053911822,null,null,null,0,29.530123802216586,null,29.530123802216586,{"$f":"IF(J822=0,1,1000)*AVERAGE(C$63:C822)","v":207.89624957565673},null,{"$f":"(F822+G822)*SUM(F$554:G822)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.416666666666618,201.13849722269762,7.7988188439702189,29.490541184647821,0,0,1,{"$f":"IF(SUM(I$554:I822)<($H$38-1),IF((F823+G823)*H823>0,1,0),0)","v":0},0,0,6.4713724044196121,8.7775566598126407,22.416666666666618,{"$f":"IF(B823<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B823),0)","v":1.743083872031562E-2},0,386.72851687574268,360.79835822631668,0.55008455704140391,75.537383756847362,0.93066489654406737,0.35237345259601377,0.93551340859284515,null,null,null,0,{"$f":"IF(AA822>0,AB822,E823)","v":29.490541184647821},null,29.490541184647821,{"$f":"IF(J823=0,1,1000)*AVERAGE(C$63:C823)","v":207.88725123697105},null,{"$f":"(F823+G823)*SUM(F$554:G823)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.49999999999995,201.05468951552152,7.788891432288886,29.450961443548973,0,0,1,{"$f":"IF(SUM(I$554:I823)<($H$38-1),IF((F824+G824)*H824>0,1,0),0)","v":0},0,0,6.426351542983114,8.7282061134758102,22.49999999999995,{"$f":"IF(B824<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B824),0)","v":1.7329748520612046E-2},0,386.57766300282566,360.63644772807572,0.54989478144076664,75.474156570937737,0.93040907316493471,0.35221972216961839,0.93510527093621398,null,null,null,0,29.450961443548973,null,29.450961443548973,{"$f":"IF(J824=0,1,1000)*AVERAGE(C$63:C824)","v":207.87816538361807},null,{"$f":"(F824+G824)*SUM(F$554:G824)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.583333333333282,200.97091672822339,7.7789647585003472,29.411384644365569,0,0,1,{"$f":"IF(SUM(I$554:I824)<($H$38-1),IF((F825+G825)*H825>0,1,0),0)","v":0},0,0,6.3816330006736326,8.6791330334679504,22.583333333333282,{"$f":"IF(B825<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B825),0)","v":1.7229244593814801E-2},0,386.42687198568905,360.47461946603198,0.54970506628533022,75.410980189720931,0.9301532659658498,0.35206553016506992,0.93469590783950451,null,null,null,0,29.411384644365569,null,29.411384644365569,{"$f":"IF(J825=0,1,1000)*AVERAGE(C$63:C825)","v":207.86899241063614},null,{"$f":"(F825+G825)*SUM(F$554:G825)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.666666666666615,200.88717884625331,7.7690388389878979,29.371810852416409,0,0,1,{"$f":"IF(SUM(I$554:I825)<($H$38-1),IF((F826+G826)*H826>0,1,0),0)","v":0},0,0,6.3372148116531895,8.6303358597746485,22.666666666666615,{"$f":"IF(B826<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B826),0)","v":1.7129323539832441E-2},0,386.27614379814287,360.31287337934191,0.54951541154413952,75.347854568450032,0.92989747496748942,0.35191087668431731,0.93428531957338024,null,null,null,0,29.371810852416409,null,29.371810852416409,{"$f":"IF(J826=0,1,1000)*AVERAGE(C$63:C826)","v":207.85973271094863},null,{"$f":"(F826+G826)*SUM(F$554:G826)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.749999999999947,200.80347585506738,7.7591136901031037,29.33224013289378,0,0,1,{"$f":"IF(SUM(I$554:I826)<($H$38-1),IF((F827+G827)*H827>0,1,0),0)","v":0},0,0,6.2930950224670736,8.5818130411524436,22.749999999999947,{"$f":"IF(B827<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B827),0)","v":1.7029981978292398E-2},0,386.12547841400823,360.15120940724319,0.54932581718628881,75.284779662433664,0.92964170019052661,0.35175576182945339,0.93387350640888656,null,null,null,0,29.33224013289378,null,29.33224013289378,{"$f":"IF(J827=0,1,1000)*AVERAGE(C$63:C827)","v":207.85038667537791},null,{"$f":"(F827+G827)*SUM(F$554:G827)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.833333333333279,200.71980774012778,7.7491893281657171,29.292672550863145,0,0,1,{"$f":"IF(SUM(I$554:I827)<($H$38-1),IF((F828+G828)*H828>0,1,0),0)","v":0},0,0,6.2492716919683549,8.5335630350795171,22.833333333333279,{"$f":"IF(B828<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B828),0)","v":1.6931216548426577E-2},0,385.97487580711692,359.98962748905399,0.549136283180922,75.221755427035248,0.92938594165562749,0.35160018570271218,0.93346046861744369,null,null,null,0,29.292672550863145,null,29.292672550863145,{"$f":"IF(J828=0,1,1000)*AVERAGE(C$63:C828)","v":207.84095469265932},null,{"$f":"(F828+G828)*SUM(F$554:G828)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.916666666666611,200.63617448690275,7.7392657694639269,29.253108171264117,0,0,1,{"$f":"IF(SUM(I$554:I828)<($H$38-1),IF((F829+G829)*H829>0,1,0),0)","v":0},0,0,6.2057428912431067,8.4855843077066595,22.916666666666611,{"$f":"IF(B829<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B829),0)","v":1.6833023908957658E-2},0,385.82433595131187,359.8281275641732,0.5489468094972314,75.158781817673571,0.9291301993834542,0.35144414840647548,0.93304620647086434,null,null,null,0,29.253108171264117,null,29.253108171264117,{"$f":"IF(J829=0,1,1000)*AVERAGE(C$63:C829)","v":207.83143714945487},null,{"$f":"(F829+G829)*SUM(F$554:G829)","v":0},0,0,0,0,0,0,0,0,0]
[null,22.999999999999943,200.55257608086654,7.7293430302541095,29.213547058909477,0,0,1,{"$f":"IF(SUM(I$554:I829)<($H$38-1),IF((F830+G830)*H830>0,1,0),0)","v":0},0,0,6.1625067035356578,8.4378753338085044,22.999999999999943,{"$f":"IF(B830<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B830),0)","v":1.6735400737986073E-2},0,385.6738588204467,359.66670957207992,0.54875739610445851,75.095858789822216,0.92887447339466156,0.35128765004326179,0.93263072024132398,null,null,null,0,29.213547058909477,null,29.213547058909477,{"$f":"IF(J830=0,1,1000)*AVERAGE(C$63:C830)","v":207.82183443036703},null,{"$f":"(F830+G830)*SUM(F$554:G830)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.083333333333275,200.46901250749951,7.7194211267611568,29.173989278486484,0,0,1,{"$f":"IF(SUM(I$554:I830)<($H$38-1),IF((F831+G831)*H831>0,1,0),0)","v":0},0,0,6.1195612241747614,8.3904345967350498,23.083333333333275,{"$f":"IF(B831<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B831),0)","v":1.663834373287762E-2},0,385.52344438838605,359.50537345233374,0.54856804297189343,75.032986299009849,0.92861876370990126,0.35113069071573788,0.93221401020139183,null,null,null,0,29.173989278486484,null,29.173989278486484,{"$f":"IF(J831=0,1,1000)*AVERAGE(C$63:C831)","v":207.81214691795219},null,{"$f":"(F831+G831)*SUM(F$554:G831)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.166666666666607,200.38548375228805,7.7095000751783225,29.134434894556254,0,0,1,{"$f":"IF(SUM(I$554:I831)<($H$38-1),IF((F832+G832)*H832>0,1,0),0)","v":0},0,0,6.0769045604997922,8.3432605883634352,23.166666666666607,{"$f":"IF(B832<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B832),0)","v":1.6541849610151732E-2},0,385.37309262900544,359.34411914457428,0.5483787500688756,74.970164300819647,0.92836307034981735,0.3509732705267119,0.93179607662401231,null,null,null,0,29.134434894556254,null,29.134434894556254,{"$f":"IF(J832=0,1,1000)*AVERAGE(C$63:C832)","v":207.80237499273423},null,{"$f":"(F832+G832)*SUM(F$554:G832)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.24999999999994,200.30198980072461,7.6995798916673781,29.094883971554385,0,0,1,{"$f":"IF(SUM(I$554:I832)<($H$38-1),IF((F833+G833)*H833>0,1,0),0)","v":0},0,0,6.0345348317876306,8.2963518090500035,23.24999999999994,{"$f":"IF(B833<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B833),0)","v":1.6445915105370409E-2},0,385.22280351619122,359.18294658852051,0.5481895173647916,74.907392750889585,0.92810739333504988,0.3508153895791371,0.93137691978251524,null,null,null,0,29.094883971554385,null,29.094883971554385,{"$f":"IF(J833=0,1,1000)*AVERAGE(C$63:C833)","v":207.79251903321779},null,{"$f":"(F833+G833)*SUM(F$554:G833)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.333333333333272,200.21853063830764,7.6896605923584191,29.055336573790189,0,0,1,{"$f":"IF(SUM(I$554:I833)<($H$38-1),IF((F834+G834)*H834>0,1,0),0)","v":0},0,0,5.992450169179703,8.2497067675826319,23.333333333333272,{"$f":"IF(B834<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B834),0)","v":1.6350536973027744E-2},0,385.07257702384072,359.02185572397173,0.54800034482907767,74.844671604912037,0.92785173268623233,0.35065704797610259,0.93095653995059102,null,null,null,0,29.055336573790189,null,29.055336573790189,{"$f":"IF(J834=0,1,1000)*AVERAGE(C$63:C834)","v":207.78257941590167},null,{"$f":"(F834+G834)*SUM(F$554:G834)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.416666666666604,200.1351062505417,7.6797421933501822,29.015792765447959,0,0,1,{"$f":"IF(SUM(I$554:I834)<($H$38-1),IF((F835+G835)*H835>0,1,0),0)","v":0},0,0,5.9506487156098462,8.2033239811333161,23.416666666666604,{"$f":"IF(B835<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B835),0)","v":1.6255711986440175E-2},0,384.92241312586202,358.86084649080578,0.54781123243121777,74.782000818633236,0.92759608842399366,0.35049824582084804,0.93053493740232984,null,null,null,0,29.015792765447959,null,29.015792765447959,{"$f":"IF(J835=0,1,1000)*AVERAGE(C$63:C835)","v":207.77255651529171},null,{"$f":"(F835+G835)*SUM(F$554:G835)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.499999999999936,200.05171662293731,7.6698247107100324,28.97625261058689,0,0,1,{"$f":"IF(SUM(I$554:I835)<($H$38-1),IF((F836+G836)*H836>0,1,0),0)","v":0},0,0,5.9091286257323405,8.157201975211045,23.499999999999936,{"$f":"IF(B836<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B836),0)","v":1.6161436937637292E-2},0,384.77231179617411,358.69991882898097,0.5476221801407436,74.71938034785498,0.92734046056895691,0.35033898321675283,0.93011211241219272,null,null,null,0,28.97625261058689,null,28.97625261058689,{"$f":"IF(J836=0,1,1000)*AVERAGE(C$63:C836)","v":207.76245070391428},null,{"$f":"(F836+G836)*SUM(F$554:G836)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.583333333333268,199.96836174101108,7.659908160473746,28.936716173140262,0,0,1,{"$f":"IF(SUM(I$554:I836)<($H$38-1),IF((F837+G837)*H837>0,1,0),0)","v":0},0,0,5.8678880658501935,8.1113392836149156,23.583333333333268,{"$f":"IF(B837<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B837),0)","v":1.6067708637253313E-2},0,384.62227300870688,358.53907267853344,0.54743318792723539,74.656810148431731,0.92708484914173972,0.3501792602673377,0.92968806525501613,null,null,null,0,28.936716173140262,null,28.936716173140262,{"$f":"IF(J837=0,1,1000)*AVERAGE(C$63:C837)","v":207.75226235232878},null,{"$f":"(F837+G837)*SUM(F$554:G837)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.6666666666666,199.88504159028568,7.6499925586459101,28.897183516916993,0,0,1,{"$f":"IF(SUM(I$554:I837)<($H$38-1),IF((F838+G838)*H838>0,1,0),0)","v":0},0,0,5.8269252138443441,8.0657344483875306,23.6666666666666,{"$f":"IF(B838<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B838),0)","v":1.5974523914419201E-2},0,384.47229673740117,358.37830797957918,0.54724425576032087,74.594290176273006,0.92682925416295381,0.35001907707626917,0.92926279620602337,null,null,null,0,28.897183516916993,null,28.897183516916993,{"$f":"IF(J838=0,1,1000)*AVERAGE(C$63:C838)","v":207.74199182914074},null,{"$f":"(F838+G838)*SUM(F$554:G838)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.749999999999932,199.80175615628974,7.6400779211996639,28.85765470560062,0,0,1,{"$f":"IF(SUM(I$554:I838)<($H$38-1),IF((F839+G839)*H839>0,1,0),0)","v":0},0,0,5.7862382591027535,8.0203860197686456,23.749999999999932,{"$f":"IF(B839<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B839),0)","v":1.5881879616655378E-2},0,384.32238295620846,358.21762467231247,0.54705538360967554,74.531820387341867,0.92657367565320592,0.34985843374735293,0.92883630554080732,null,null,null,0,28.85765470560062,null,28.85765470560062,{"$f":"IF(J839=0,1,1000)*AVERAGE(C$63:C839)","v":207.73163950101448},null,{"$f":"(F839+G839)*SUM(F$554:G839)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.833333333333265,199.71850542455797,7.6301642640768437,28.81812980274988,0,0,1,{"$f":"IF(SUM(I$554:I839)<($H$38-1),IF((F840+G840)*H840>0,1,0),0)","v":0},0,0,5.745825402450234,7.9752925561490891,23.833333333333265,{"$f":"IF(B840<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B840),0)","v":1.5789772609765079E-2},0,384.17253163909129,358.057022697006,0.5468665714450226,74.469400737654951,0.92631811363309735,0.34969733038453782,0.928408593535341,null,null,null,0,28.81812980274988,null,28.81812980274988,{"$f":"IF(J840=0,1,1000)*AVERAGE(C$63:C840)","v":207.72120573268577},null,{"$f":"(F840+G840)*SUM(F$554:G840)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.916666666666597,199.63528938063109,7.6202516031881178,28.778608871799246,0,0,1,{"$f":"IF(SUM(I$554:I840)<($H$38-1),IF((F841+G841)*H841>0,1,0),0)","v":0},0,0,5.7056848560786824,7.9304526240249231,23.916666666666597,{"$f":"IF(B841<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B841),0)","v":1.5698199777728333E-2},0,384.02274276002294,357.89650199401126,0.54667781923613223,74.407031183283181,0.92606256812322307,0.34953576709191658,0.92797966046597935,null,null,null,0,28.778608871799246,null,28.778608871799246,{"$f":"IF(J841=0,1,1000)*AVERAGE(C$63:C841)","v":207.71069088697436},null,{"$f":"(F841+G841)*SUM(F$554:G841)","v":0},0,0,0,0,0,0,0,0,0]
[null,23.999999999999929,199.55210801005583,7.6103399544127983,28.739091976058184,0,0,1,{"$f":"IF(SUM(I$554:I841)<($H$38-1),IF((F842+G842)*H842>0,1,0),0)","v":0},0,0,5.6658148434774667,7.8858647979518821,23.999999999999929,{"$f":"IF(B842<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B842),0)","v":1.560715802259652E-2},0,383.87301629298742,357.73606250375724,0.54648912695282259,74.344711680350173,0.92580703914417339,0.34937374397372251,0.92754950660945046,null,null,null,0,28.739091976058184,null,28.739091976058184,{"$f":"IF(J842=0,1,1000)*AVERAGE(C$63:C842)","v":207.70009532479654},null,{"$f":"(F842+G842)*SUM(F$554:G842)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.083333333333261,199.46896129838498,7.6004293335991129,28.699579178712213,0,0,1,{"$f":"IF(SUM(I$554:I842)<($H$38-1),IF((F843+G843)*H843>0,1,0),0)","v":0},0,0,5.6262135993645828,7.8415276605000548,24.083333333333261,{"$f":"IF(B843<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B843),0)","v":1.5516644264387593E-2},0,383.72335221197989,357.57570416675145,0.54630049456495822,74.282442185033858,0.92555152671653274,0.34921126113433193,0.92711813224286221,null,null,null,0,28.699579178712213,null,28.699579178712213,{"$f":"IF(J843=0,1,1000)*AVERAGE(C$63:C843)","v":207.68941940517732},null,{"$f":"(F843+G843)*SUM(F$554:G843)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.166666666666593,199.38584923117733,7.5905197565641114,28.660070542822563,0,0,1,{"$f":"IF(SUM(I$554:I843)<($H$38-1),IF((F844+G844)*H844>0,1,0),0)","v":0},0,0,5.586879369617936,7.7974398022088263,24.166666666666593,{"$f":"IF(B844<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B844),0)","v":1.5426655440981863E-2},0,383.57375049100614,357.41542692357916,0.54611192204245129,74.220222653565173,0.92529603086087997,0.3490483186782638,0.9266855376437011,null,null,null,0,28.660070542822563,null,28.660070542822563,{"$f":"IF(J844=0,1,1000)*AVERAGE(C$63:C844)","v":207.6786634852628},null,{"$f":"(F844+G844)*SUM(F$554:G844)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.249999999999925,199.30277179399769,7.580611239093658,28.620566131326122,0,0,1,{"$f":"IF(SUM(I$554:I844)<($H$38-1),IF((F845+G845)*H845>0,1,0),0)","v":0},0,0,5.5478104112070801,7.7535998215420685,24.249999999999925,{"$f":"IF(B845<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B845),0)","v":1.5337188508018424E-2},0,383.42421110408281,357.25523071490295,0.54592340935526085,74.158053042228005,0.92504055159778864,0.34888491671017763,0.92625172308982684,null,null,null,0,28.620566131326122,null,28.620566131326122,{"$f":"IF(J845=0,1,1000)*AVERAGE(C$63:C845)","v":207.66782792033234},null,{"$f":"(F845+G845)*SUM(F$554:G845)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.333333333333258,199.21972897241687,7.5707037969425777,28.581066007036029,0,0,1,{"$f":"IF(SUM(I$554:I845)<($H$38-1),IF((F846+G846)*H846>0,1,0),0)","v":0},0,0,5.5090049921254982,7.7100063248435893,24.333333333333258,{"$f":"IF(B846<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B846),0)","v":1.5248240438792136E-2},0,383.27473402523731,357.09511548146304,0.5457349564733921,74.095933307359843,0.92478508894782629,0.34872105533487469,0.92581668885947543,null,null,null,0,28.581066007036029,null,28.581066007036029,{"$f":"IF(J846=0,1,1000)*AVERAGE(C$63:C846)","v":207.65691306381046},null,{"$f":"(F846+G846)*SUM(F$554:G846)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.41666666666659,199.13672075201171,7.5607974458346616,28.541570232641693,0,0,1,{"$f":"IF(SUM(I$554:I846)<($H$38-1),IF((F847+G847)*H847>0,1,0),0)","v":0},0,0,5.4704613913231466,7.6666579262928272,24.41666666666659,{"$f":"IF(B847<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B847),0)","v":1.5159808224151253E-2},0,383.12531922850803,356.93508116407691,0.54554656336689777,74.033863405350758,0.92452964293155526,0.3485567346573008,0.92538043523126678,null,null,null,0,28.541570232641693,null,28.541570232641693,{"$f":"IF(J847=0,1,1000)*AVERAGE(C$63:C847)","v":207.64591926727914},null,{"$f":"(F847+G847)*SUM(F$554:G847)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.499999999999922,199.05374711836504,7.5508922014626165,28.502078870708594,0,0,1,{"$f":"IF(SUM(I$554:I847)<($H$38-1),IF((F848+G848)*H848>0,1,0),0)","v":0},0,0,5.4321778986393783,7.623553247860797,24.499999999999922,{"$f":"IF(B848<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B848),0)","v":1.5071888872395609E-2},0,382.97596668794404,356.77512770363916,0.54535823000587647,73.971843292644081,0.92427421356953232,0.34839195478253887,0.92494296248418451,null,null,null,0,28.502078870708594,null,28.502078870708594,{"$f":"IF(J848=0,1,1000)*AVERAGE(C$63:C848)","v":207.63484688048931},null,{"$f":"(F848+G848)*SUM(F$554:G848)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.583333333333254,198.97080805706574,7.5409880794882254,28.462591983678927,0,0,1,{"$f":"IF(SUM(I$554:I848)<($H$38-1),IF((F849+G849)*H849>0,1,0),0)","v":0},0,0,5.3941528147364046,7.5806909192662832,24.583333333333254,{"$f":"IF(B849<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B849),0)","v":1.4984479409175423E-2},0,382.82667637760528,356.61525504112092,0.5451699563604735,73.909872925735385,0.92401880088230848,0.34822671581581849,0.9245042708976019,null,null,null,0,28.462591983678927,null,28.462591983678927,{"$f":"IF(J849=0,1,1000)*AVERAGE(C$63:C849)","v":207.62369625137291},null,{"$f":"(F849+G849)*SUM(F$554:G849)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.666666666666586,198.88790355370864,7.5310850955423216,28.42310963387148,0,0,1,{"$f":"IF(SUM(I$554:I849)<($H$38-1),IF((F850+G850)*H850>0,1,0),0)","v":0},0,0,5.3563844510330112,7.5380695779322773,24.666666666666586,{"$f":"IF(B850<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B850),0)","v":1.4897576877390642E-2},0,382.67744827156247,356.45546311757056,0.54498174240088015,73.84795226117356,0.92376340489042919,0.34806101786250765,0.92406436075125953,null,null,null,0,28.42310963387148,null,28.42310963387148,{"$f":"IF(J850=0,1,1000)*AVERAGE(C$63:C850)","v":207.61246772605455},null,{"$f":"(F850+G850)*SUM(F$554:G850)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.749999999999918,198.80503359389459,7.5211832652248214,28.383631883481783,0,0,1,{"$f":"IF(SUM(I$554:I850)<($H$38-1),IF((F851+G851)*H851>0,1,0),0)","v":0},0,0,5.3188711296387172,7.4956878689426656,24.749999999999918,{"$f":"IF(B851<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B851),0)","v":1.4811178337090943E-2},0,382.52828234389722,356.29575187411285,0.54479358809733414,73.786081255559793,0.92350802561443468,0.3478948610281169,0.92362323232527643,null,null,null,0,28.383631883481783,null,28.383631883481783,{"$f":"IF(J851=0,1,1000)*AVERAGE(C$63:C851)","v":207.6011616488631},null,{"$f":"(F851+G851)*SUM(F$554:G851)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.83333333333325,198.72219816323047,7.5112826041047365,28.344158794582164,0,0,1,{"$f":"IF(SUM(I$554:I851)<($H$38-1),IF((F852+G852)*H852>0,1,0),0)","v":0},0,0,5.2816111832882964,7.4535444449991539,24.83333333333325,{"$f":"IF(B852<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B852),0)","v":1.472528086537625E-2},0,382.37917856870178,356.13612125194874,0.5446054934201191,73.724259865547481,0.92325266307485887,0.34772824541829789,0.92318088590014646,null,null,null,0,28.344158794582164,null,28.344158794582164,{"$f":"IF(J852=0,1,1000)*AVERAGE(C$63:C852)","v":207.58977836234303},null,{"$f":"(F852+G852)*SUM(F$554:G852)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.916666666666583,198.63939724732913,7.5013831277202785,28.304690429122132,0,0,1,{"$f":"IF(SUM(I$554:I852)<($H$38-1),IF((F853+G853)*H853>0,1,0),0)","v":0},0,0,5.2446029552767515,7.4116379663784384,24.916666666666583,{"$f":"IF(B853<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B853),0)","v":1.4639881556297845E-2},0,382.23013692007936,355.97657119235544,0.54441745833956434,73.662488047842658,0.92299731729223111,0.34756117113884422,0.92273732175674006,null,null,null,0,28.304690429122132,null,28.304690429122132,{"$f":"IF(J853=0,1,1000)*AVERAGE(C$63:C853)","v":207.57831820726616},null,{"$f":"(F853+G853)*SUM(F$554:G853)","v":0},0,0,0,0,0,0,0,0,0]
[null,24.999999999999915,198.55663083180943,7.4914848515787806,28.265226848928112,0,0,1,{"$f":"IF(SUM(I$554:I853)<($H$38-1),IF((F854+G854)*H854>0,1,0),0)","v":0},0,0,5.207844799394552,7.3699671008896157,24.999999999999915,{"$f":"IF(B854<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B854),0)","v":1.4554977520760079E-2},0,382.08115737214393,355.81710163668617,0.54422948282604555,73.600765759203171,0.92274198828707399,0.34739363829568926,0.92229254017629891,null,null,null,0,28.265226848928112,null,28.265226848928112,{"$f":"IF(J854=0,1,1000)*AVERAGE(C$63:C854)","v":207.56678152264286},null,{"$f":"(F854+G854)*SUM(F$554:G854)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.083333333333247,198.47389890229618,7.4815877911569508,28.225768115704398,0,0,0,{"$f":"IF(SUM(I$554:I854)<($H$38-1),IF((F855+G855)*H855>0,1,0),0)","v":0},0,0,5.1713350798634758,7.3285305238318337,25.083333333333247,{"$f":"IF(B855<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B855),0)","v":1.447056588642261E-2},0,381.93223989902009,355.65771252637035,0.54404156684998306,73.539092956439845,0.92248667607990509,0.34722564699491021,0.92184654144044664,null,null,null,0,28.225768115704398,null,28.225768115704398,{"$f":"IF(J855=0,1,1000)*AVERAGE(C$63:C855)","v":207.55516864573309},null,{"$f":"(F855+G855)*SUM(F$554:G855)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.166666666666579,198.39120144442023,7.4716919619005564,28.186314291031952,0,0,0,{"$f":"IF(SUM(I$554:I855)<($H$38-1),IF((F856+G856)*H856>0,1,0),0)","v":0},0,0,5.1350721712724354,7.2873269179521802,25.166666666666579,{"$f":"IF(B856<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B856),0)","v":1.4386643797603259E-2},0,381.78338447484339,355.49840380291238,0.54385371038184338,73.477469596414494,0.92223138069123678,0.34705719734272089,0.92139932583116924,null,null,null,0,28.186314291031952,null,28.186314291031952,{"$f":"IF(J856=0,1,1000)*AVERAGE(C$63:C856)","v":207.54347991205793},null,{"$f":"(F856+G856)*SUM(F$554:G856)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.249999999999911,198.30853844381841,7.4617973792248504,28.146865436370064,0,0,0,{"$f":"IF(SUM(I$554:I856)<($H$38-1),IF((F857+G857)*H857>0,1,0),0)","v":0},0,0,5.0990544585141997,7.2463549734038084,25.249999999999911,{"$f":"IF(B857<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B857),0)","v":1.430320841518137E-2},0,381.63459107376008,355.33917540789253,0.54366591339213854,73.415895636041171,0.92197610214157499,0.34688828944548289,0.92095089363084526,null,null,null,0,28.146865436370064,null,28.146865436370064,{"$f":"IF(J857=0,1,1000)*AVERAGE(C$63:C857)","v":207.53171565541049},null,{"$f":"(F857+G857)*SUM(F$554:G857)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.333333333333243,198.22590988613348,7.4519040585143337,28.107421613055433,0,0,0,{"$f":"IF(SUM(I$554:I857)<($H$38-1),IF((F858+G858)*H858>0,1,0),0)","v":0},0,0,5.0632803367220331,7.2056133877042949,25.333333333333243,{"$f":"IF(B858<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B858),0)","v":1.4220256916501774E-2},0,381.48585966992721,355.18002728296671,0.54347817585142522,73.354371032286281,0.92172084045142033,0.34671892340969229,0.92050124512221043,null,null,null,0,28.107421613055433,null,28.107421613055433,{"$f":"IF(J858=0,1,1000)*AVERAGE(C$63:C858)","v":207.51987620786687},null,{"$f":"(F858+G858)*SUM(F$554:G858)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.416666666666575,198.14331575701428,7.4420120151228577,28.067982882302545,0,0,0,{"$f":"IF(SUM(I$554:I858)<($H$38-1),IF((F859+G859)*H859>0,1,0),0)","v":0},0,0,5.0277482112069256,7.1651008656942361,25.416666666666575,{"$f":"IF(B859<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B859),0)","v":1.4137786495279308E-2},0,381.33719023751263,355.0209593698653,0.5432904977303058,73.292895742166962,0.92146559564126818,0.34654909934198969,0.92005038058838384,null,null,null,0,28.067982882302545,null,28.067982882302545,{"$f":"IF(J859=0,1,1000)*AVERAGE(C$63:C859)","v":207.50796189979715},null,{"$f":"(F859+G859)*SUM(F$554:G859)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.499999999999908,198.06075604211554,7.4321212643737491,28.028549305204184,0,0,0,{"$f":"IF(SUM(I$554:I859)<($H$38-1),IF((F860+G860)*H860>0,1,0),0)","v":0},0,0,4.992456497395235,7.124816119496078,25.499999999999908,{"$f":"IF(B860<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B860),0)","v":1.405579436150387E-2},0,381.18858275069493,354.86197161039445,0.54310287899942733,73.231469722752934,0.92121036773160758,0.34637881734915488,0.91959830031285439,null,null,null,0,28.028549305204184,null,28.028549305204184,{"$f":"IF(J860=0,1,1000)*AVERAGE(C$63:C860)","v":207.49597305987623},null,{"$f":"(F860+G860)*SUM(F$554:G860)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.58333333333324,197.97823072709801,7.4222318215597003,27.98912094273102,0,0,0,{"$f":"IF(SUM(I$554:I860)<($H$38-1),IF((F861+G861)*H861>0,1,0),0)","v":0},0,0,4.9574036207665193,7.0847578684731678,25.58333333333324,{"$f":"IF(B861<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B861),0)","v":1.397427774134602E-2},0,381.04003718366334,354.7030639464341,0.5429153196294817,73.170092931164305,0.9209551567429225,0.34620807753811017,0.91914500457948911,null,null,null,0,27.98912094273102,null,27.98912094273102,{"$f":"IF(J861=0,1,1000)*AVERAGE(C$63:C861)","v":207.48391001509452},null,{"$f":"(F861+G861)*SUM(F$554:G861)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.666666666666572,197.89573979762838,7.4123437019429081,27.949697855732122,0,0,0,{"$f":"IF(SUM(I$554:I861)<($H$38-1),IF((F862+G862)*H862>0,1,0),0)","v":0},0,0,4.9225880167919049,7.0449248391890507,25.666666666666572,{"$f":"IF(B862<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B862),0)","v":1.3893233877063151E-2},0,380.89155351061805,354.54423631993996,0.54272781959120597,73.10876532457354,0.9206999626956911,0.34603688001591504,0.91869049367251954,null,null,null,0,27.949697855732122,null,27.949697855732122,{"$f":"IF(J862=0,1,1000)*AVERAGE(C$63:C862)","v":207.47177309076861},null,{"$f":"(F862+G862)*SUM(F$554:G862)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.749999999999904,197.81328323937939,7.4024569207550934,27.910280104935055,0,0,0,{"$f":"IF(SUM(I$554:I862)<($H$38-1),IF((F863+G863)*H863>0,1,0),0)","v":0},0,0,4.888008130872751,7.0053157653669835,25.749999999999904,{"$f":"IF(B863<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B863),0)","v":1.3812660026906197E-2},0,380.74313170576983,354.38548867294122,0.54254037885538142,73.047486860203577,0.92044478561038556,0.34586522488977411,0.91823476787656233,null,null,null,0,27.910280104935055,null,27.910280104935055,{"$f":"IF(J863=0,1,1000)*AVERAGE(C$63:C863)","v":207.45956261055193},null,{"$f":"(F863+G863)*SUM(F$554:G863)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.833333333333236,197.73086103802964,7.3925714931974591,27.870867750945713,0,0,0,{"$f":"IF(SUM(I$554:I863)<($H$38-1),IF((F864+G864)*H864>0,1,0),0)","v":0},0,0,4.8536624182796198,6.9659293878496831,25.833333333333236,{"$f":"IF(B864<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B864),0)","v":1.3732553465026873E-2},0,380.59477174334029,354.22682094754197,0.54235299739283394,72.986257495328999,0.92018962550747252,0.34569311226702726,0.91777782747659309,null,null,null,0,27.870867750945713,null,27.870867750945713,{"$f":"IF(J864=0,1,1000)*AVERAGE(C$63:C864)","v":207.4472788964452},null,{"$f":"(F864+G864)*SUM(F$554:G864)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.916666666666568,197.64847317926382,7.3826874344408679,27.831460854249038,0,0,0,{"$f":"IF(SUM(I$554:I864)<($H$38-1),IF((F865+G865)*H865>0,1,0),0)","v":0},0,0,4.8195493440917678,6.9267644545592946,25.916666666666568,{"$f":"IF(B865<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B865),0)","v":1.3652911481385459E-2},0,380.44647359756181,354.06823308592016,0.54216567517443426,72.925077187275036,0.9199344824074136,0.34552054225516016,0.91731967275797466,null,null,null,0,27.831460854249038,null,27.831460854249038,{"$f":"IF(J865=0,1,1000)*AVERAGE(C$63:C865)","v":207.4349222688069},null,{"$f":"(F865+G865)*SUM(F$554:G865)","v":0},0,0,0,0,0,0,0,0,0]
[null,25.999999999999901,197.56611964877246,7.3728047596257555,27.792059475208642,0,0,0,{"$f":"IF(SUM(I$554:I865)<($H$38-1),IF((F866+G866)*H866>0,1,0),0)","v":0},0,0,4.7856673831368086,6.8878197204575908,25.999999999999901,{"$f":"IF(B866<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B866),0)","v":1.3573731381659114E-2},0,380.29823724267737,353.90972503032799,0.54197841217109655,72.863945893418474,0.91967935633066367,0.34534751496179422,0.91686030400643048,null,null,null,0,27.792059475208642,null,27.792059475208642,{"$f":"IF(J866=0,1,1000)*AVERAGE(C$63:C866)","v":207.42249304636354},null,{"$f":"(F866+G866)*SUM(F$554:G866)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.083333333333233,197.48380043225214,7.3629234838622057,27.752663674067136,0,0,0,{"$f":"IF(SUM(I$554:I866)<($H$38-1),IF((F867+G867)*H867>0,1,0),0)","v":0},0,0,4.7520150199308437,6.8490939475063914,26.083333333333233,{"$f":"IF(B867<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B867),0)","v":1.3495010487150733E-2},0,380.15006265294079,353.75129672309106,0.54179120835378003,72.802863571186123,0.91942424729767269,0.34517403049469486,0.91639972150806592,null,null,null,{"$f":"IF(AA866>0,AA866,IF(K867=0,0,B867))","v":0},27.752663674067136,null,27.752663674067136,{"$f":"IF(J867=0,1,1000)*AVERAGE(C$63:C867)","v":207.40999154622},null,{"$f":"(F867+G867)*SUM(F$554:G867)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.166666666666565,197.40151551540538,7.3530436222299507,27.713273510946131,0,0,0,{"$f":"IF(SUM(I$554:I867)<($H$38-1),IF((F868+G868)*H868>0,1,0),0)","v":0},0,0,4.7185907486189036,6.8105859046282111,26.166666666666565,{"$f":"IF(B868<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B868),0)","v":1.3416746134698326E-2},0,380.00194980261665,353.59294810660873,0.54160406369348724,72.741830178056063,0.91916915532888477,0.34500008896176332,0.91593792554934705,null,null,null,0,27.713273510946131,null,27.713273510946131,{"$f":"IF(J868=0,1,1000)*AVERAGE(C$63:C868)","v":207.39741808386975},null,{"$f":"(F868+G868)*SUM(F$554:G868)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.249999999999897,197.31926488394063,7.3431651897785164,27.673889045846792,0,0,0,{"$f":"IF(SUM(I$554:I868)<($H$38-1),IF((F869+G869)*H869>0,1,0),0)","v":0},0,0,4.685393072915824,6.7722943676671159,26.249999999999897,{"$f":"IF(B869<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B869),0)","v":1.3338935676584913E-2},0,379.85389866598007,353.43467912335399,0.54141697816126499,72.680845671556881,0.91891408044473799,0.34482569047104517,0.9154749164171232,null,null,null,0,27.673889045846792,null,27.673889045846792,{"$f":"IF(J869=0,1,1000)*AVERAGE(C$63:C869)","v":207.38477297320483},null,{"$f":"(F869+G869)*SUM(F$554:G869)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.333333333333229,197.23704852357233,7.3332882015271483,27.634510338649569,0,0,0,{"$f":"IF(SUM(I$554:I869)<($H$38-1),IF((F870+G870)*H870>0,1,0),0)","v":0},0,0,4.6524205060473429,6.7342181193498138,26.333333333333229,{"$f":"IF(B870<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B870),0)","v":1.3261576480448962E-2},0,379.70590921731713,353.27648971587291,0.5412299517282041,72.619910009267471,0.91865902266566546,0.34465083513072536,0.91501069439861382,null,null,null,0,27.634510338649569,null,27.634510338649569,{"$f":"IF(J870=0,1,1000)*AVERAGE(C$63:C870)","v":207.37205652652608},null,{"$f":"(F870+G870)*SUM(F$554:G870)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.416666666666561,197.15486642002085,7.3234126724647872,27.59513744911408,0,0,0,{"$f":"IF(SUM(I$554:I870)<($H$38-1),IF((F871+G871)*H871>0,1,0),0)","v":0},0,0,4.6196715706915645,6.6963559492469562,26.416666666666561,{"$f":"IF(B871<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B871),0)","v":1.3184665929195321E-2},0,379.55798143092449,353.11837982678469,0.54104298436543841,72.559023148817403,0.91840398201209361,0.34447552304912327,0.914545259781395,null,null,null,0,27.59513744911408,null,27.59513744911408,{"$f":"IF(J871=0,1,1000)*AVERAGE(C$63:C871)","v":207.35926905455298},null,{"$f":"(F871+G871)*SUM(F$554:G871)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.499999999999893,197.07271855901251,7.3135386175503685,27.555770436880334,0,0,0,{"$f":"IF(SUM(I$554:I871)<($H$38-1),IF((F872+G872)*H872>0,1,0),0)","v":0},0,0,4.5871447989209972,6.658706653734658,26.499999999999893,{"$f":"IF(B872<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B872),0)","v":1.3108201420906698E-2},0,379.41011528110948,352.96034939878166,0.54085607604414598,72.498185047886437,0.91814895850444367,0.34429975433470672,0.91407861285343728,null,null,null,0,27.555770436880334,null,27.555770436880334,{"$f":"IF(J872=0,1,1000)*AVERAGE(C$63:C872)","v":207.34641086643353},null,{"$f":"(F872+G872)*SUM(F$554:G872)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.583333333333226,196.99060492627959,7.3036660517125238,27.516409361467492,0,0,0,{"$f":"IF(SUM(I$554:I872)<($H$38-1),IF((F873+G873)*H873>0,1,0),0)","v":0},0,0,4.5548387321445274,6.6212690359562387,26.583333333333226,{"$f":"IF(B873<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B873),0)","v":1.3032180368755626E-2},0,379.26231074219021,352.80239837462875,0.54066922673554807,72.437395664204445,0.91789395216313141,0.34412352909607619,0.91361075390306301,null,null,null,0,27.516409361467492,null,27.516409361467492,{"$f":"IF(J873=0,1,1000)*AVERAGE(C$63:C873)","v":207.3334822697542},null,{"$f":"(F873+G873)*SUM(F$554:G873)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.666666666666558,196.90852550756031,{"$f":"V874*T874/3.413","v":7.2937949898498511},27.477054282275002,0,0,0,{"$f":"IF(SUM(I$554:I873)<($H$38-1),IF((F874+G874)*H874>0,1,0),0)","v":0},0,{"$f":"I874/(1+$H$36)^B874","v":0},4.5227519210501228,6.5840419057841659,26.666666666666558,{"$f":"IF(B874<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B874),0)","v":1.2956600200916943E-2},0,379.11456778849549,{"$f":"R$9*$Q874^6+S$9*$Q874^5+T$9*$Q874^4+U$9*$Q874^3+V$9*$Q874^2+W$9*$Q874+X$9","v":352.6445266971636},{"$f":"R$10*$Q874^6+S$10*$Q874^5+T$10*$Q874^4+U$10*$Q874^3+V$10*$Q874^2+W$10*$Q874+X$10","v":0.54048243641090921},{"$f":"(R874-R$60)-(Q$60+460)*(S874-S$60)","v":72.376654955551487},0.91763896300856607,0.34394684744197512,{"$f":"V874/V$550","v":0.91314168321897426},null,null,null,0,27.477054282275002,null,27.477054282275002,{"$f":"IF(J874=0,1,1000)*AVERAGE(C$63:C874)","v":207.32048357054944},null,{"$f":"(F874+G874)*SUM(F$554:G874)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B874,1)=H$46,H$46,IF(B874<$H$46,B874+1/12,B874))","v":26.74999999999989},{"$f":"IF(B874<H$46,IF(I874<1,C874*(1-$H$22/12), $C$63),C874)","v":196.82648028859884},7.2839254468308994,{"$f":"IF(B875>=H$46,E874,IF(D875*H$23/1000000-H$30/1000<0,0,D875*H$23/1000000-H$30/1000))","v":27.437705258582497},{"$f":"IF(B875>H$46-5,0,IF(C875 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B875,1)=H$46-5,IF(E875-(E874-E875)*60<1,1,0),IF(E875-(E874-E875)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B875,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I874)<($H$38-1),IF((F875+G875)*H875>0,1,0),0)","v":0},{"$f":"IF(OR(I875=1,J874 =1), 1,0)","v":0},0,{"$f":"IF(B875<H$46,E875/((1+$H$36)^B875),0)","v":4.4908829255476821},{"$f":"IF(B875<H$46,($H$31/1000)/((1+$H$36)^B875),0)","v":6.5470240797822337},26.74999999999989,{"$f":"IF(B875<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B875),0)","v":1.2881458360480807E-2},{"$f":"I875/(1+$H$36)^B875","v":0},{"$f":"C875*1.8+32-H$20","v":378.96688639436485},352.48673430929637,0.54029570504153712,72.315962879757762,{"$f":"(1-($F$32+273)/(C875+273))/H$41","v":0.91738399106115254},{"$f":"($AH$29*U875^3+$AH$30*U875^2+$AH$31*U875+$AH$32)*V$550","v":0.34376970948128699},0.91267140109024503,null,null,null,0,27.437705258582497,null,27.437705258582497,{"$f":"IF(J875=0,1,1000)*AVERAGE(C$63:C875)","v":207.30741507331166},null,{"$f":"(F875+G875)*SUM(F$554:G875)","v":0},{"$f":"IF((F875+G875)=0,0,B875)","v":0},{"$f":"IF($AG875=1,$AH875,0)","v":0},{"$f":"IF($AG875=2,$AH875,0)","v":0},{"$f":"IF($AG875=3,$AH875,0)","v":0},{"$f":"IF($AG875=4,$AH875,0)","v":0},{"$f":"IF($AG875=5,$AH875,0)","v":0},{"$f":"IF($AG875=6,$AH875,0)","v":0},{"$f":"IF($AG875=7,$AH875,0)","v":0},{"$f":"IF($AG875=8,$AH875,0)","v":0}]
[null,26.833333333333222,196.74446925514528,7.2740574374940712,27.398362349549412,0,0,0,{"$f":"IF(SUM(I$554:I875)<($H$38-1),IF((F876+G876)*H876>0,1,0),0)","v":0},0,0,4.4592303147121672,6.5102143811679349,{"$f":"IF(J876<1, B876,N875)","v":26.833333333333222},{"$f":"IF(B876<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B876),0)","v":1.2806752305366169E-2},0,378.81926653414843,352.32902115400941,0.54010903259878296,72.255319394702951,0.91712903634128817,0.34359211532303169,0.91219990780631122,null,null,null,0,27.398362349549412,null,27.398362349549412,{"$f":"IF(J876=0,1,1000)*AVERAGE(C$63:C876)","v":207.29427708100053},null,{"$f":"(F876+G876)*SUM(F$554:G876)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.916666666666554,196.66249239295564,7.2641909766478694,27.359025614215984,0,0,0,{"$f":"IF(SUM(I$554:I876)<($H$38-1),IF((F877+G877)*H877>0,1,0),0)","v":0},0,0,4.4277926667273073,6.4736116397750481,26.916666666666554,{"$f":"IF(B877<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B877),0)","v":1.2732479508234799E-2},0,378.67170818220711,352.17138717435733,0.53992241905404026,72.194724458317097,0.91687409886936577,0.34341406507637096,0.91172720365698545,null,null,null,0,27.359025614215984,null,{"$f":"IF(B877<=AD$59,E877,AD876)","v":27.359025614215984},{"$f":"IF(J877=0,1,1000)*AVERAGE(C$63:C877)","v":207.28106989505267},null,{"$f":"(F877+G877)*SUM(F$554:G877)","v":0},0,0,0,0,0,0,0,0,0]
[null,26.999999999999886,196.58054968779192,7.2543260790707702,27.319695111502728,0,0,0,{"$f":"IF(SUM(I$554:I877)<($H$38-1),IF((F878+G878)*H878>0,1,0),0)","v":0},0,0,4.3965685688293821,6.4372146920164459,26.999999999999886,{"$f":"IF(B878<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B878),0)","v":1.2658637456405766E-2},0,378.52421131291237,352.01383231346659,0.53973586437874588,72.134178028579413,0.91661917866577258,0.34323555885060569,0.91125328893244983,null,null,null,0,27.319695111502728,null,27.319695111502728,{"$f":"IF(J878=0,1,1000)*AVERAGE(C$63:C878)","v":207.26779381539103},null,{"$f":"(F878+G878)*SUM(F$554:G878)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.083333333333218,196.49864112542201,7.2444627595113209,27.280370900210848,0,0,0,{"$f":"IF(SUM(I$554:I878)<($H$38-1),IF((F879+G879)*H879>0,1,0),0)","v":0},0,0,4.3655566172514924,6.4010223808471025,27.083333333333218,{"$f":"IF(B879<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B879),0)","v":1.2585223651770438E-2},0,378.37677590064658,351.85635651453555,0.5395493685443794,72.073680063518935,0.91636427575088875,0.34305659675517536,0.91077816392325428,null,null,null,0,27.280370900210848,null,27.280370900210848,{"$f":"IF(J879=0,1,1000)*AVERAGE(C$63:C879)","v":207.25444914043445},null,{"$f":"(F879+G879)*SUM(F$554:G879)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.166666666666551,196.41676669161976,7.23460103268817,27.241053039022336,0,0,0,{"$f":"IF(SUM(I$554:I879)<($H$38-1),IF((F880+G880)*H880>0,1,0),0)","v":0},0,0,4.3347554171681137,6.3650335557273072,27.166666666666551,{"$f":"IF(B880<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B880),0)","v":1.2512235610707974E-2},0,378.22940191980251,351.69895972083418,0.53936293152246295,72.013230521214126,0.91610939014509019,0.34287717889965907,0.91030182892031941,null,null,null,0,27.241053039022336,null,27.241053039022336,{"$f":"IF(J880=0,1,1000)*AVERAGE(C$63:C880)","v":207.24103616710673},null,{"$f":"(F880+G880)*SUM(F$554:G880)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.249999999999883,196.33492637216492,7.2247409132901019,27.201741586500113,0,0,0,{"$f":"IF(SUM(I$554:I880)<($H$38-1),IF((F881+G881)*H881>0,1,0),0)","v":0},0,0,4.3041635826399842,6.3292470725860968,27.249999999999883,{"$f":"IF(B881<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B881),0)","v":1.2439670864001301E-2},0,378.08208934478381,351.54164187570393,0.53917655328456093,71.952829359792929,0.91585452186874616,0.34269730539377474,0.90982428421493466,null,null,null,0,27.201741586500113,null,27.201741586500113,{"$f":"IF(J881=0,1,1000)*AVERAGE(C$63:C881)","v":207.22755519084598},null,{"$f":"(F881+G881)*SUM(F$554:G881)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.333333333333215,196.2531201528432,7.2148824159760272,27.162436601088007,0,0,0,{"$f":"IF(SUM(I$554:I881)<($H$38-1),IF((F882+G882)*H882>0,1,0),0)","v":0},0,0,4.2737797365592911,6.2936617937848798,27.333333333333215,{"$f":"IF(B882<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B882),0)","v":1.2367526956753569E-2},0,377.93483815000468,351.38440292255757,0.53899023380228062,71.892476537432344,0.91559967094222017,0.34251697634737854,0.90934553009875607,null,null,null,0,27.162436601088007,null,27.162436601088007,{"$f":"IF(J882=0,1,1000)*AVERAGE(C$63:C882)","v":207.21400650561387},null,{"$f":"(F882+G882)*SUM(F$554:G882)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.416666666666547,196.17134801944619,7.2050255553751557,27.123138141111419,0,0,0,{"$f":"IF(SUM(I$554:I882)<($H$38-1),IF((F883+G883)*H883>0,1,0),0)","v":0},0,0,4.2436025105952959,6.2582765880812739,27.416666666666547,{"$f":"IF(B883<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B883),0)","v":1.2295801448305122E-2},0,377.78764830989007,351.22724280487927,0.53880397304727123,71.83217201235891,0.91534483738587058,0.3423361918704686,0.90886556686381681,null,null,null,0,27.123138141111419,null,27.123138141111419,{"$f":"IF(J883=0,1,1000)*AVERAGE(C$63:C883)","v":207.20039040390463},null,{"$f":"(F883+G883)*SUM(F$554:G883)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.499999999999879,196.08960995777142,7.1951703460867664,27.083846264776437,0,0,0,{"$f":"IF(SUM(I$554:I883)<($H$38-1),IF((F884+G884)*H884>0,1,0),0)","v":0},0,0,4.2136305451400382,6.2230903305931449,27.499999999999879,{"$f":"IF(B884<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B884),0)","v":1.2224491912150909E-2},0,377.64051979887552,351.07016146622385,0.53861777099122443,71.771915742847824,0.91509002122004901,0.34215495207317614,0.90838439480250344,null,null,null,0,27.083846264776437,null,27.083846264776437,{"$f":"IF(J884=0,1,1000)*AVERAGE(C$63:C884)","v":207.18670717675423},null,{"$f":"(F884+G884)*SUM(F$554:G884)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.583333333333211,196.00790595362236,7.1853168026805596,27.044561030171202,0,0,0,{"$f":"IF(SUM(I$554:I884)<($H$38-1),IF((F885+G885)*H885>0,1,0),0)","v":0},0,0,4.1838624892547083,6.1881019027628446,27.583333333333211,{"$f":"IF(B885<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B885),0)","v":1.2153595935858403E-2},0,377.49345259140716,350.91315885021731,0.53843162760587371,71.711707687223679,0.91483522246510185,0.3419732570657763,0.90790201420758443,null,null,null,0,27.044561030171202,null,27.044561030171202,{"$f":"IF(J885=0,1,1000)*AVERAGE(C$63:C885)","v":207.17295711374913},null,{"$f":"(F885+G885)*SUM(F$554:G885)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.666666666666544,195.92623599280836,7.1754649396965098,27.005282495265348,0,0,0,{"$f":"IF(SUM(I$554:I885)<($H$38-1),IF((F886+G886)*H886>0,1,0),0)","v":0},0,0,4.1542970006160473,6.1533101923216558,27.666666666666544,{"$f":"IF(B886<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B886),0)","v":1.2083111120985984E-2},0,377.34644666194197,350.75623490055614,0.53824554286299442,71.651547803859728,0.91458044114136983,0.3417911069586827,0.90741842537219597,null,null,null,0,27.005282495265348,null,27.005282495265348,{"$f":"IF(J886=0,1,1000)*AVERAGE(C$63:C886)","v":207.15914050303547},null,{"$f":"(F886+G886)*SUM(F$554:G886)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.749999999999876,195.84460006114469,7.1656147716448384,26.966010717909885,0,0,0,{"$f":"IF(SUM(I$554:I886)<($H$38-1),IF((F887+G887)*H887>0,1,0),0)","v":0},0,0,4.1249327454631315,6.1187140932544297,27.749999999999876,{"$f":"IF(B887<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B887),0)","v":1.2013035083001803E-2},0,377.1995019849474,350.59938956100751,0.53805951673440422,71.591436051177993,0.91432567726918723,0.34160850186244335,0.90693362858983129,null,null,null,0,{"$f":"IF(AA886>0,AB886,E887)","v":26.966010717909885},null,26.966010717909885,{"$f":"IF(J887=0,1,1000)*AVERAGE(C$63:C887)","v":207.14525763132764},null,{"$f":"(F887+G887)*SUM(F$554:G887)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.833333333333208,195.76299814445255,7.1557663130062332,26.926745755838084,0,0,0,{"$f":"IF(SUM(I$554:I887)<($H$38-1),IF((F888+G888)*H888>0,1,0),0)","v":0},0,0,4.0957683985446245,6.0843125057644301,27.833333333333208,{"$f":"IF(B888<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B888),0)","v":1.1943365451203119E-2},0,377.05261853490151,350.44262277540872,0.53787354919196206,71.531372387649128,0.91407093086888369,0.34142544188774959,0.90644762415436375,null,null,null,0,26.926745755838084,null,26.926745755838084,{"$f":"IF(J888=0,1,1000)*AVERAGE(C$63:C888)","v":207.13130878391726},null,{"$f":"(F888+G888)*SUM(F$554:G888)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.91666666666654,195.68143022855904,7.145919578231724,26.887487666664956,0,0,0,{"$f":"IF(SUM(I$554:I888)<($H$38-1),IF((F889+G889)*H889>0,1,0),0)","v":0},0,0,4.0668026430661328,6.050104336238368,27.91666666666654,{"$f":"IF(B889<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B889),0)","v":1.1874099868636077E-2},0,376.9057962862932,350.2859344876677,0.53768764020756865,71.471356771792699,0.9138162019607815,0.3412419271454265,0.905960412360022,null,null,null,0,26.887487666664956,null,26.887487666664956,{"$f":"IF(J889=0,1,1000)*AVERAGE(C$63:C889)","v":207.1172942446818},null,{"$f":"(F889+G889)*SUM(F$554:G889)","v":0},0,0,0,0,0,0,0,0,0]
[null,27.999999999999872,195.59989629929714,7.1360745817427862,26.848236507887698,0,0,0,{"$f":"IF(SUM(I$554:I889)<($H$38-1),IF((F890+G890)*H890>0,1,0),0)","v":0},0,0,4.0380341706380189,6.0160884972116371,27.999999999999872,{"$f":"IF(B890<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B890),0)","v":1.1805235992015984E-2},0,376.75903521362181,350.1293246417622,0.53750178975316654,71.411389162176278,0.91356149056519798,0.34105795774644038,0.9054719935014095,null,null,null,0,26.848236507887698,null,26.848236507887698,{"$f":"IF(J890=0,1,1000)*AVERAGE(C$63:C890)","v":207.10321429609331},null,{"$f":"(F890+G890)*SUM(F$554:G890)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.083333333333204,195.51839634250578,7.1262313379314675,26.808992336886167,0,0,0,{"$f":"IF(SUM(I$554:I890)<($H$38-1),IF((F891+G891)*H891>0,1,0),0)","v":0},0,0,4.0094616812235273,5.9822639073337456,28.083333333333204,{"$f":"IF(B891<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B891),0)","v":1.1736771491648035E-2},0,376.61233529139736,349.97279318173992,0.5373159978007388,71.351469517416433,0.91330679670244508,0.34087353380189733,0.90498236787350095,null,null,null,0,26.808992336886167,null,26.808992336886167,{"$f":"IF(J891=0,1,1000)*AVERAGE(C$63:C891)","v":207.0890692192269},null,{"$f":"(F891+G891)*SUM(F$554:G891)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.166666666666536,195.43693034402975,7.1163898611601404,26.769755210921911,0,0,0,{"$f":"IF(SUM(I$554:I891)<($H$38-1),IF((F892+G892)*H892>0,1,0),0)","v":0},0,0,3.981083883087011,5.9486294913339366,28.166666666666536,{"$f":"IF(B892<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B892),0)","v":1.1668704051348504E-2},0,376.4656964941405,349.81634005171827,0.53713026432231092,71.291597796177285,0.91305212039282801,0.34068865542303656,0.90449153577162456,null,null,null,0,26.769755210921911,null,26.769755210921911,{"$f":"IF(J892=0,1,1000)*AVERAGE(C$63:C892)","v":207.07485929376935},null,{"$f":"(F892+G892)*SUM(F$554:G892)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.249999999999869,195.35549828971975,7.1065501657619308,26.730525187139886,0,0,0,{"$f":"IF(SUM(I$554:I892)<($H$38-1),IF((F893+G893)*H893>0,1,0),0)","v":0},0,0,3.9528994927428553,5.9151841799870111,28.249999999999869,{"$f":"IF(B893<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B893),0)","v":1.1601031368366365E-2},0,376.3191187963825,349.65996519588452,0.53694458928994837,71.231773957172067,0.91279746165664633,0.34050332272124123,0.90399949749149044,null,null,null,0,26.730525187139886,null,26.730525187139886,{"$f":"IF(J893=0,1,1000)*AVERAGE(C$63:C893)","v":207.06058479802752},null,{"$f":"(F893+G893)*SUM(F$554:G893)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.333333333333201,195.27410016543237,7.0967122660403046,26.691302322566781,0,0,0,{"$f":"IF(SUM(I$554:I893)<($H$38-1),IF((F894+G894)*H894>0,1,0),0)","v":0},0,0,3.9249072349042136,5.8819269100793319,28.333333333333201,{"$f":"IF(B894<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B894),0)","v":1.1533751153305417E-2},0,376.17260217266522,349.50366855849484,0.53675897267575889,71.171997959160905,0.91254282051419378,0.34031753580802693,0.90350625332916035,null,null,null,0,26.691302322566781,null,26.691302322566781,{"$f":"IF(J894=0,1,1000)*AVERAGE(C$63:C894)","v":207.04624600893678},null,{"$f":"(F894+G894)*SUM(F$554:G894)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.416666666666533,195.19273595703012,7.0868761762695751,26.652086674113058,0,0,0,{"$f":"IF(SUM(I$554:I894)<($H$38-1),IF((F895+G895)*H895>0,1,0),0)","v":0},0,0,3.8971058424325893,5.8488566243750268,28.416666666666533,{"$f":"IF(B895<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B895),0)","v":1.1466861130046808E-2},0,376.02614659754119,349.34745008387551,0.53657341445189044,71.112269760953183,0.91228819698575869,0.34013129479505244,0.90301180358107647,null,null,null,0,26.652086674113058,null,26.652086674113058,{"$f":"IF(J895=0,1,1000)*AVERAGE(C$63:C895)","v":207.03184320206933},null,{"$f":"(F895+G895)*SUM(F$554:G895)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.499999999999865,195.11140565038136,7.0770419106945059,26.612878298571381,0,0,0,{"$f":"IF(SUM(I$554:I895)<($H$38-1),IF((F896+G896)*H896>0,1,0),0)","v":0},0,0,3.8694940562871931,5.8159722715823836,28.499999999999865,{"$f":"IF(B896<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B896),0)","v":1.1400359035672056E-2},0,375.87975204557341,349.1913097164213,0.53638791459053159,71.052589321405549,0.91203359109162307,0.33994459979410835,0.90251614854403062,null,null,null,0,26.612878298571381,null,26.612878298571381,{"$f":"IF(J896=0,1,1000)*AVERAGE(C$63:C896)","v":207.01737665164254},null,{"$f":"(F896+G896)*SUM(F$554:G896)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.583333333333197,195.03010923136037,7.0672094835306716,26.573677252618019,0,0,0,{"$f":"IF(SUM(I$554:I896)<($H$38-1),IF((F897+G897)*H897>0,1,0),0)","v":0},0,0,3.8420706254750341,5.7832728063204204,28.583333333333197,{"$f":"IF(B897<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B897),0)","v":1.1334242620386469E-2},0,375.73341849133561,349.03524740059618,0.53620247306391244,70.992956599422399,0.91177900285206337,0.33975745091712978,0.90201928851519853,null,null,null,0,26.573677252618019,null,26.573677252618019,{"$f":"IF(J897=0,1,1000)*AVERAGE(C$63:C897)","v":207.00284663052705},null,{"$f":"(F897+G897)*SUM(F$554:G897)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.666666666666529,194.94884668584731,7.0573789089642345,26.534483592811995,0,0,0,{"$f":"IF(SUM(I$554:I897)<($H$38-1),IF((F898+G898)*H898>0,1,0),0)","v":0},0,0,3.81483430700098,5.7507571890856637,28.666666666666529,{"$f":"IF(B898<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B898),0)","v":1.126850964744305E-2},0,375.58714590941213,348.87926308093301,0.53601708984430341,70.933371553955936,0.91152443228734958,0.33956984827618297,0.90152122379210375,null,null,null,0,26.534483592811995,null,26.534483592811995,{"$f":"IF(J898=0,1,1000)*AVERAGE(C$63:C898)","v":206.98825341025503},null,{"$f":"(F898+G898)*SUM(F$554:G898)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.749999999999861,194.86761799972822,7.0475502011522488,26.495297375596273,0,0,0,{"$f":"IF(SUM(I$554:I898)<($H$38-1),IF((F899+G899)*H899>0,1,0),0)","v":0},0,0,3.7877838658184158,5.7184243862190982,28.749999999999861,{"$f":"IF(B899<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B899),0)","v":1.1203157893066827E-2},0,375.44093427439776,348.72335670203347,0.53583176490401507,70.87383414400631,0.9112698794177464,0.33938179198347734,0.90102195467265034,null,null,null,0,26.495297375596273,null,26.495297375596273,{"$f":"IF(J899=0,1,1000)*AVERAGE(C$63:C899)","v":206.97359726102826},null,{"$f":"(F899+G899)*SUM(F$554:G899)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.833333333333194,194.78642315889502,7.0377233742223941,26.456118657296699,0,0,0,{"$f":"IF(SUM(I$554:I899)<($H$38-1),IF((F900+G900)*H900>0,1,0),0)","v":0},0,0,3.760918074779863,5.6862733698733043,28.833333333333194,{"$f":"IF(B900<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B900),0)","v":1.1138185146379613E-2},0,375.294783560898,348.56752820856741,0.53564649821539889,70.814344328620678,0.91101534426351227,0.33919328215135486,0.90052148145509403,null,null,null,0,26.456118657296699,null,26.456118657296699,{"$f":"IF(J900=0,1,1000)*AVERAGE(C$63:C900)","v":206.95887845172618},null,{"$f":"(F900+G900)*SUM(F$554:G900)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.916666666666526,194.7052621492455,7.0278984422733259,26.416947494123409,0,0,0,{"$f":"IF(SUM(I$554:I900)<($H$38-1),IF((F901+G901)*H901>0,1,0),0)","v":0},0,0,3.7342357145882592,5.6543031179797882,28.916666666666526,{"$f":"IF(B901<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B901),0)","v":1.1073589209325215E-2},0,375.14869374352884,348.41177754527359,0.5354612897508465,70.75490206689409,0.91076082684490045,0.33900431889230054,0.90001980443807028,null,null,null,0,26.416947494123409,null,26.416947494123409,{"$f":"IF(J901=0,1,1000)*AVERAGE(C$63:C901)","v":206.94409724991377},null,{"$f":"(F901+G901)*SUM(F$554:G901)","v":0},0,0,0,0,0,0,0,0,0]
[null,28.999999999999858,194.62413495668332,7.018075419374366,26.377783942169582,0,0,0,{"$f":"IF(SUM(I$554:I901)<($H$38-1),IF((F902+G902)*H902>0,1,0),0)","v":0},0,0,3.7077355737481406,5.6225126142164878,28.999999999999858,{"$f":"IF(B902<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B902),0)","v":1.1009367896595077E-2},0,375.00266479691692,348.25610465695843,0.53527613948278963,70.69550731796852,0.91050632718215685,0.33881490231893008,0.89951692392056171,null,null,null,0,26.377783942169582,null,26.377783942169582,{"$f":"IF(J902=0,1,1000)*AVERAGE(C$63:C902)","v":206.92925392184964},null,{"$f":"(F902+G902)*SUM(F$554:G902)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.08333333333319,194.54304156711805,7.008254319565852,26.338628057412848,0,0,0,{"$f":"IF(SUM(I$554:I902)<($H$38-1),IF((F903+G903)*H903>0,1,0),0)","v":0},0,0,3.6814164485174992,5.590900847975468,29.08333333333319,{"$f":"IF(B903<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B903),0)","v":1.0945519035554343E-2},0,374.85669669569944,348.10050948849687,0.53509104738370017,70.636160041033463,0.91025184529552328,0.33862503254400145,0.8990128402019284,null,null,null,0,26.338628057412848,null,26.338628057412848,{"$f":"IF(J903=0,1,1000)*AVERAGE(C$63:C903)","v":206.91434873249375},null,{"$f":"(F903+G903)*SUM(F$554:G903)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.166666666666522,194.46198196646509,6.9984351568589673,26.299479895714594,0,0,0,{"$f":"IF(SUM(I$554:I903)<($H$38-1),IF((F904+G904)*H904>0,1,0),0)","v":0},0,0,3.6552771428596254,5.5594668143307864,29.166666666666522,{"$f":"IF(B904<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B904),0)","v":1.0882040466168362E-2},0,374.71078941452413,347.94499198483174,0.53490601342609012,70.576860195325565,0.90999738120523399,0.33843470968040662,0.8985075535818865,null,null,null,0,26.299479895714594,null,26.299479895714594,{"$f":"IF(J904=0,1,1000)*AVERAGE(C$63:C904)","v":206.89938194551536},null,{"$f":"(F904+G904)*SUM(F$554:G904)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.249999999999854,194.38095614064574,6.9886179452359025,26.260339512820618,0,0,0,{"$f":"IF(SUM(I$554:I904)<($H$38-1),IF((F905+G905)*H905>0,1,0),0)","v":0},0,0,3.629316468395432,5.5282095140065568,29.249999999999854,{"$f":"IF(B905<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B905),0)","v":1.0818930040929606E-2},0,374.56494292804928,347.78955209097342,0.53472103758251099,70.517607740128398,0.90974293493151814,0.33824393384117801,0.89800106436052463,null,null,null,0,26.260339512820618,null,26.260339512820618,{"$f":"IF(J905=0,1,1000)*AVERAGE(C$63:C905)","v":206.88435382330061},null,{"$f":"(F905+G905)*SUM(F$554:G905)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.333333333333186,194.29996407558716,6.9788026986497611,26.22120696436075,0,0,0,{"$f":"IF(SUM(I$554:I905)<($H$38-1),IF((F906+G906)*H906>0,1,0),0)","v":0},0,0,3.6035332443559165,5.4971279533451742,29.333333333333186,{"$f":"IF(B906<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B906),0)","v":1.0756185624785026E-2},0,374.41915721094381,347.63418975200022,0.53453611982555493,70.458402634772341,0.90948850649459922,0.33805270513948255,0.89749337283828901,null,null,null,0,26.22120696436075,null,26.22120696436075,{"$f":"IF(J906=0,1,1000)*AVERAGE(C$63:C906)","v":206.86926462696042},null,{"$f":"(F906+G906)*SUM(F$554:G906)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.416666666666519,194.21900575722233,6.968989431024716,26.182082305849473,0,0,0,{"$f":"IF(SUM(I$554:I906)<($H$38-1),IF((F907+G907)*H907>0,1,0),0)","v":0},0,0,3.577926297535047,5.46622114427573,29.416666666666519,{"$f":"IF(B907<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B907),0)","v":1.069380509506382E-2},0,374.27343223788716,347.47890491305805,0.53435126012785261,70.399244838635383,0.90923409591469451,0.33786102368862292,0.89698447931598579,null,null,null,0,26.182082305849473,null,26.182082305849473,{"$f":"IF(J907=0,1,1000)*AVERAGE(C$63:C907)","v":206.85411461633797},null,{"$f":"(F907+G907)*SUM(F$554:G907)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.499999999999851,194.13808117149017,6.9591781562559492,26.142965592685695,0,0,0,{"$f":"IF(SUM(I$554:I907)<($H$38-1),IF((F908+G908)*H908>0,1,0),0)","v":0},0,0,3.5524944622428145,5.4354881042826051,29.499999999999851,{"$f":"IF(B908<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B908),0)","v":1.063178634140562E-2},0,374.12776798356924,347.3236975193596,0.53416645846207522,70.340134311141156,0.90897970321201471,0.33766888960204233,0.89647438409479463,null,null,null,0,26.142965592685695,null,26.142965592685695,{"$f":"IF(J908=0,1,1000)*AVERAGE(C$63:C908)","v":206.8389040500164},null,{"$f":"(F908+G908)*SUM(F$554:G908)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.583333333333183,194.05719030433539,6.9493688882097544,26.103856880153135,0,0,0,{"$f":"IF(SUM(I$554:I908)<($H$38-1),IF((F909+G909)*H909>0,1,0),0)","v":0},0,0,3.5272365802586445,5.4049278563742291,29.583333333333183,{"$f":"IF(B909<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B909),0)","v":1.05701272656891E-2},0,373.98216442269063,347.16856751618536,0.53398171480093282,70.281071011760986,0.90872532840676545,0.33747630299331721,0.89596308747624842,null,null,null,0,26.103856880153135,null,26.103856880153135,{"$f":"IF(J909=0,1,1000)*AVERAGE(C$63:C909)","v":206.8236331853262},null,{"$f":"(F909+G909)*SUM(F$554:G909)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.666666666666515,193.97633314170861,6.9395616407235554,26.064756223420428,0,0,0,{"$f":"IF(SUM(I$554:I909)<($H$38-1),IF((F910+G910)*H910>0,1,0),0)","v":0},0,0,3.5021515007850588,5.3745394290520281,29.666666666666515,{"$f":"IF(B910<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B910),0)","v":1.0508825781960994E-2},0,373.83662152996243,347.01351484888272,0.5337970291171753,70.222054900012239,0.90847097151914624,0.33728326397616382,0.89545058976225178,null,null,null,0,26.064756223420428,null,26.064756223420428,{"$f":"IF(J910=0,1,1000)*AVERAGE(C$63:C910)","v":206.8083022783529},null,{"$f":"(F910+G910)*SUM(F$554:G910)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.749999999999847,193.89550966956625,6.9297564276058568,26.025663677540891,0,0,0,{"$f":"IF(SUM(I$554:I910)<($H$38-1),IF((F911+G911)*H911>0,1,0),0)","v":0},0,0,3.4772380804015559,5.3443218562795352,29.749999999999847,{"$f":"IF(B911<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B911),0)","v":1.0447879816365529E-2},0,373.6911392801062,346.85853946286591,0.53361240138359156,70.16308593545898,0.90821663256935037,0.3370897726644308,0.89493689125506037,null,null,null,0,26.025663677540891,null,26.025663677540891,{"$f":"IF(J911=0,1,1000)*AVERAGE(C$63:C911)","v":206.79291158394432},null,{"$f":"(F911+G911)*SUM(F$554:G911)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.833333333333179,193.81471987387062,6.9199532626364038,25.986579297453197,0,0,0,{"$f":"IF(SUM(I$554:I911)<($H$38-1),IF((F912+G912)*H912>0,1,0),0)","v":0},0,0,3.4524951830189066,5.3142741774516917,29.833333333333179,{"$f":"IF(B912<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B912),0)","v":1.0387287307074262E-2},0,373.54571764785408,346.703641303616,0.53342783157300966,70.104164077711658,0.90796231157756491,0.33689582917210609,0.8944219922572999,null,null,null,0,25.986579297453197,null,25.986579297453197,{"$f":"IF(J912=0,1,1000)*AVERAGE(C$63:C912)","v":206.77746135571803},null,{"$f":"(F912+G912)*SUM(F$554:G912)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.916666666666512,193.73396374058984,6.9101521595661657,25.947503137981279,0,0,0,{"$f":"IF(SUM(I$554:I912)<($H$38-1),IF((F913+G913)*H913>0,1,0),0)","v":0},0,0,3.4279216798335983,5.2843954373642914,29.916666666666512,{"$f":"IF(B913<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B913),0)","v":1.0327046204216333E-2},0,373.40035660794865,346.54882031668035,0.53324331965829674,70.045289286426737,0.90770800856397194,0.33670143361331595,0.89390589307196322,null,null,null,0,25.947503137981279,null,25.947503137981279,{"$f":"IF(J913=0,1,1000)*AVERAGE(C$63:C913)","v":206.76195184606865},null,{"$f":"(F913+G913)*SUM(F$554:G913)","v":0},0,0,0,0,0,0,0,0,0]
[null,29.999999999999844,193.65324125569794,6.9003531321173028,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I913)<($H$38-1),IF((F914+G914)*H914>0,1,0),0)","v":0},0,0,3.4035164492825754,5.2546846861836389,29.999999999999844,{"$f":"IF(B914<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B914),0)","v":1.0267154469809112E-2},0,373.25505613514321,346.39407644767346,0.53305886561235882,69.986461521307547,0.90745372354874643,0.33650658610231671,0.89338859400238857,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J914=0,1,1000)*AVERAGE(C$63:C914)","v":206.74638330617509},null,{"$f":"(F914+G914)*SUM(F$554:G914)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,{"$f":"V915*T915/3.413","v":6.8905561939833282},25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I914)<($H$38-1),IF((F915+G915)*H915>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B915<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B915),0)","v":0},0,{"$f":"C915*1.8+32-H$20","v":373.10981620420148},{"$f":"R$9*$Q915^6+S$9*$Q915^5+T$9*$Q915^4+U$9*$Q915^3+V$9*$Q915^2+W$9*$Q915+X$9","v":346.23940964227563},{"$f":"R$10*$Q915^6+S$10*$Q915^5+T$10*$Q915^4+U$10*$Q915^3+V$10*$Q915^2+W$10*$Q915+X$10","v":0.5328744694081412},{"$f":"(R915-R$60)-(Q$60+460)*(S915-S$60)","v":69.927680742102893},0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,{"$f":"IF(AA914>0,AA914,IF(K915=0,0,B915))","v":0},{"$f":"IF(AA914>0,AB914,E915)","v":25.908435253834217},null,{"$f":"IF(B915<=AD$59,E915,AD914)","v":25.908435253834217},{"$f":"IF(J915=0,1,1000)*AVERAGE(C$63:C915)","v":206.73075598600784},null,{"$f":"(F915+G915)*SUM(F$554:G915)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I915)<($H$38-1),IF((F916+G916)*H916>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B916<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B916),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J916=0,1,1000)*AVERAGE(C$63:C916)","v":206.71516569740498},null,{"$f":"(F916+G916)*SUM(F$554:G916)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I916)<($H$38-1),IF((F917+G917)*H917>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B917<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B917),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J917=0,1,1000)*AVERAGE(C$63:C917)","v":206.69961230889348},null,{"$f":"(F917+G917)*SUM(F$554:G917)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I917)<($H$38-1),IF((F918+G918)*H918>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B918<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B918),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J918=0,1,1000)*AVERAGE(C$63:C918)","v":206.68409568962193},null,{"$f":"(F918+G918)*SUM(F$554:G918)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I918)<($H$38-1),IF((F919+G919)*H919>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B919<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B919),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J919=0,1,1000)*AVERAGE(C$63:C919)","v":206.66861570935694},null,{"$f":"(F919+G919)*SUM(F$554:G919)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I919)<($H$38-1),IF((F920+G920)*H920>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B920<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B920),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J920=0,1,1000)*AVERAGE(C$63:C920)","v":206.65317223847939},null,{"$f":"(F920+G920)*SUM(F$554:G920)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I920)<($H$38-1),IF((F921+G921)*H921>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B921<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B921),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J921=0,1,1000)*AVERAGE(C$63:C921)","v":206.63776514798082},null,{"$f":"(F921+G921)*SUM(F$554:G921)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I921)<($H$38-1),IF((F922+G922)*H922>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B922<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B922),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J922=0,1,1000)*AVERAGE(C$63:C922)","v":206.62239430945985},null,{"$f":"(F922+G922)*SUM(F$554:G922)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I922)<($H$38-1),IF((F923+G923)*H923>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B923<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B923),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J923=0,1,1000)*AVERAGE(C$63:C923)","v":206.60705959511876},null,{"$f":"(F923+G923)*SUM(F$554:G923)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I923)<($H$38-1),IF((F924+G924)*H924>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B924<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B924),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J924=0,1,1000)*AVERAGE(C$63:C924)","v":206.59176087775967},null,{"$f":"(F924+G924)*SUM(F$554:G924)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I924)<($H$38-1),IF((F925+G925)*H925>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B925<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B925),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J925=0,1,1000)*AVERAGE(C$63:C925)","v":206.57649803078127},null,{"$f":"(F925+G925)*SUM(F$554:G925)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I925)<($H$38-1),IF((F926+G926)*H926>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B926<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B926),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J926=0,1,1000)*AVERAGE(C$63:C926)","v":206.56127092817519},null,{"$f":"(F926+G926)*SUM(F$554:G926)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I926)<($H$38-1),IF((F927+G927)*H927>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B927<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B927),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J927=0,1,1000)*AVERAGE(C$63:C927)","v":206.54607944452258},null,{"$f":"(F927+G927)*SUM(F$554:G927)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I927)<($H$38-1),IF((F928+G928)*H928>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B928<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B928),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J928=0,1,1000)*AVERAGE(C$63:C928)","v":206.53092345499061},null,{"$f":"(F928+G928)*SUM(F$554:G928)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I928)<($H$38-1),IF((F929+G929)*H929>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B929<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B929),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J929=0,1,1000)*AVERAGE(C$63:C929)","v":206.51580283532923},null,{"$f":"(F929+G929)*SUM(F$554:G929)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I929)<($H$38-1),IF((F930+G930)*H930>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B930<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B930),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J930=0,1,1000)*AVERAGE(C$63:C930)","v":206.50071746186751},null,{"$f":"(F930+G930)*SUM(F$554:G930)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I930)<($H$38-1),IF((F931+G931)*H931>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B931<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B931),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J931=0,1,1000)*AVERAGE(C$63:C931)","v":206.4856672115105},null,{"$f":"(F931+G931)*SUM(F$554:G931)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I931)<($H$38-1),IF((F932+G932)*H932>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B932<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B932),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J932=0,1,1000)*AVERAGE(C$63:C932)","v":206.47065196173568},null,{"$f":"(F932+G932)*SUM(F$554:G932)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I932)<($H$38-1),IF((F933+G933)*H933>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B933<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B933),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J933=0,1,1000)*AVERAGE(C$63:C933)","v":206.45567159058987},null,{"$f":"(F933+G933)*SUM(F$554:G933)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I933)<($H$38-1),IF((F934+G934)*H934>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B934<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B934),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J934=0,1,1000)*AVERAGE(C$63:C934)","v":206.44072597668568},null,{"$f":"(F934+G934)*SUM(F$554:G934)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I934)<($H$38-1),IF((F935+G935)*H935>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B935<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B935),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J935=0,1,1000)*AVERAGE(C$63:C935)","v":206.42581499919842},null,{"$f":"(F935+G935)*SUM(F$554:G935)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I935)<($H$38-1),IF((F936+G936)*H936>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B936<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B936),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J936=0,1,1000)*AVERAGE(C$63:C936)","v":206.41093853786276},null,{"$f":"(F936+G936)*SUM(F$554:G936)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I936)<($H$38-1),IF((F937+G937)*H937>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B937<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B937),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J937=0,1,1000)*AVERAGE(C$63:C937)","v":206.39609647296948},null,{"$f":"(F937+G937)*SUM(F$554:G937)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I937)<($H$38-1),IF((F938+G938)*H938>0,1,0),0)","v":0},0,{"$f":"I938/(1+$H$36)^B938","v":0},0,0,30,{"$f":"IF(B938<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B938),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,{"$f":"V938/V$550","v":0.89287009535229334},null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J938=0,1,1000)*AVERAGE(C$63:C938)","v":206.38128868536234},null,{"$f":"(F938+G938)*SUM(F$554:G938)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B938,1)=H$46,H$46,IF(B938<$H$46,B938+1/12,B938))","v":30},{"$f":"IF(B938<H$46,IF(I938<1,C938*(1-$H$22/12), $C$63),C938)","v":193.57255240517475},6.8905561939833282,{"$f":"IF(B939>=H$46,E938,IF(D939*H$23/1000000-H$30/1000<0,0,D939*H$23/1000000-H$30/1000))","v":25.908435253834217},{"$f":"IF(B939>H$46-5,0,IF(C939 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B939,1)=H$46-5,IF(E939-(E938-E939)*60<1,1,0),IF(E939-(E938-E939)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B939,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I938)<($H$38-1),IF((F939+G939)*H939>0,1,0),0)","v":0},{"$f":"IF(OR(I939=1,J938 =1), 1,0)","v":0},0,{"$f":"IF(B939<H$46,E939/((1+$H$36)^B939),0)","v":0},{"$f":"IF(B939<H$46,($H$31/1000)/((1+$H$36)^B939),0)","v":0},30,{"$f":"IF(B939<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B939),0)","v":0},{"$f":"I939/(1+$H$36)^B939","v":0},373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,{"$f":"(1-($F$32+273)/(C939+273))/H$41","v":0.90719945655205814},{"$f":"($AH$29*U939^3+$AH$30*U939^2+$AH$31*U939+$AH$32)*V$550","v":0.33631128675350758},0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J939=0,1,1000)*AVERAGE(C$63:C939)","v":206.36651505643479},null,{"$f":"(F939+G939)*SUM(F$554:G939)","v":0},{"$f":"IF((F939+G939)=0,0,B939)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AG939=8,$AH939,0)","v":0}]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I939)<($H$38-1),IF((F940+G940)*H940>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J940<1, B940,N939)","v":30},{"$f":"IF(B940<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B940),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J940=0,1,1000)*AVERAGE(C$63:C940)","v":206.3517754681269},null,{"$f":"(F940+G940)*SUM(F$554:G940)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I940)<($H$38-1),IF((F941+G941)*H941>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B941<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B941),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J941=0,1,1000)*AVERAGE(C$63:C941)","v":206.33706980292212},null,{"$f":"(F941+G941)*SUM(F$554:G941)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I941)<($H$38-1),IF((F942+G942)*H942>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B942<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B942),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J942=0,1,1000)*AVERAGE(C$63:C942)","v":206.32239794384427},null,{"$f":"(F942+G942)*SUM(F$554:G942)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I942)<($H$38-1),IF((F943+G943)*H943>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B943<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B943),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J943=0,1,1000)*AVERAGE(C$63:C943)","v":206.3077597744543},null,{"$f":"(F943+G943)*SUM(F$554:G943)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I943)<($H$38-1),IF((F944+G944)*H944>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B944<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B944),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J944=0,1,1000)*AVERAGE(C$63:C944)","v":206.29315517884734},null,{"$f":"(F944+G944)*SUM(F$554:G944)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I944)<($H$38-1),IF((F945+G945)*H945>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B945<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B945),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J945=0,1,1000)*AVERAGE(C$63:C945)","v":206.27858404164954},null,{"$f":"(F945+G945)*SUM(F$554:G945)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I945)<($H$38-1),IF((F946+G946)*H946>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B946<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B946),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J946=0,1,1000)*AVERAGE(C$63:C946)","v":206.26404624801515},null,{"$f":"(F946+G946)*SUM(F$554:G946)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I946)<($H$38-1),IF((F947+G947)*H947>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B947<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B947),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J947=0,1,1000)*AVERAGE(C$63:C947)","v":206.24954168362333},null,{"$f":"(F947+G947)*SUM(F$554:G947)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I947)<($H$38-1),IF((F948+G948)*H948>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B948<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B948),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J948=0,1,1000)*AVERAGE(C$63:C948)","v":206.23507023467533},null,{"$f":"(F948+G948)*SUM(F$554:G948)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I948)<($H$38-1),IF((F949+G949)*H949>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B949<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B949),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J949=0,1,1000)*AVERAGE(C$63:C949)","v":206.22063178789142},null,{"$f":"(F949+G949)*SUM(F$554:G949)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I949)<($H$38-1),IF((F950+G950)*H950>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B950<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B950),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J950=0,1,1000)*AVERAGE(C$63:C950)","v":206.20622623050792},null,{"$f":"(F950+G950)*SUM(F$554:G950)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I950)<($H$38-1),IF((F951+G951)*H951>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B951<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B951),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J951=0,1,1000)*AVERAGE(C$63:C951)","v":206.19185345027435},null,{"$f":"(F951+G951)*SUM(F$554:G951)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I951)<($H$38-1),IF((F952+G952)*H952>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B952<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B952),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J952=0,1,1000)*AVERAGE(C$63:C952)","v":206.17751333545036},null,{"$f":"(F952+G952)*SUM(F$554:G952)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I952)<($H$38-1),IF((F953+G953)*H953>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B953<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B953),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J953=0,1,1000)*AVERAGE(C$63:C953)","v":206.16320577480306},null,{"$f":"(F953+G953)*SUM(F$554:G953)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I953)<($H$38-1),IF((F954+G954)*H954>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B954<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B954),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J954=0,1,1000)*AVERAGE(C$63:C954)","v":206.14893065760396},null,{"$f":"(F954+G954)*SUM(F$554:G954)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I954)<($H$38-1),IF((F955+G955)*H955>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B955<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B955),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J955=0,1,1000)*AVERAGE(C$63:C955)","v":206.13468787362612},null,{"$f":"(F955+G955)*SUM(F$554:G955)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I955)<($H$38-1),IF((F956+G956)*H956>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B956<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B956),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J956=0,1,1000)*AVERAGE(C$63:C956)","v":206.12047731314146},null,{"$f":"(F956+G956)*SUM(F$554:G956)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I956)<($H$38-1),IF((F957+G957)*H957>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B957<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B957),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J957=0,1,1000)*AVERAGE(C$63:C957)","v":206.10629886691777},null,{"$f":"(F957+G957)*SUM(F$554:G957)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I957)<($H$38-1),IF((F958+G958)*H958>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B958<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B958),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J958=0,1,1000)*AVERAGE(C$63:C958)","v":206.09215242621605},null,{"$f":"(F958+G958)*SUM(F$554:G958)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I958)<($H$38-1),IF((F959+G959)*H959>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B959<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B959),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J959=0,1,1000)*AVERAGE(C$63:C959)","v":206.07803788278758},null,{"$f":"(F959+G959)*SUM(F$554:G959)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I959)<($H$38-1),IF((F960+G960)*H960>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B960<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B960),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J960=0,1,1000)*AVERAGE(C$63:C960)","v":206.06395512887136},null,{"$f":"(F960+G960)*SUM(F$554:G960)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I960)<($H$38-1),IF((F961+G961)*H961>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B961<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B961),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J961=0,1,1000)*AVERAGE(C$63:C961)","v":206.04990405719118},null,{"$f":"(F961+G961)*SUM(F$554:G961)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I961)<($H$38-1),IF((F962+G962)*H962>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B962<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B962),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J962=0,1,1000)*AVERAGE(C$63:C962)","v":206.03588456095295},null,{"$f":"(F962+G962)*SUM(F$554:G962)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I962)<($H$38-1),IF((F963+G963)*H963>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B963<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B963),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J963=0,1,1000)*AVERAGE(C$63:C963)","v":206.0218965338421},null,{"$f":"(F963+G963)*SUM(F$554:G963)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I963)<($H$38-1),IF((F964+G964)*H964>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B964<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B964),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J964=0,1,1000)*AVERAGE(C$63:C964)","v":206.00793987002075},null,{"$f":"(F964+G964)*SUM(F$554:G964)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I964)<($H$38-1),IF((F965+G965)*H965>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B965<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B965),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J965=0,1,1000)*AVERAGE(C$63:C965)","v":205.99401446412506},null,{"$f":"(F965+G965)*SUM(F$554:G965)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I965)<($H$38-1),IF((F966+G966)*H966>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B966<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B966),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J966=0,1,1000)*AVERAGE(C$63:C966)","v":205.98012021126272},null,{"$f":"(F966+G966)*SUM(F$554:G966)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I966)<($H$38-1),IF((F967+G967)*H967>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B967<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B967),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J967=0,1,1000)*AVERAGE(C$63:C967)","v":205.96625700701011},null,{"$f":"(F967+G967)*SUM(F$554:G967)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I967)<($H$38-1),IF((F968+G968)*H968>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B968<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B968),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J968=0,1,1000)*AVERAGE(C$63:C968)","v":205.95242474740985},null,{"$f":"(F968+G968)*SUM(F$554:G968)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I968)<($H$38-1),IF((F969+G969)*H969>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B969<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B969),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J969=0,1,1000)*AVERAGE(C$63:C969)","v":205.93862332896813},null,{"$f":"(F969+G969)*SUM(F$554:G969)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I969)<($H$38-1),IF((F970+G970)*H970>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B970<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B970),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J970=0,1,1000)*AVERAGE(C$63:C970)","v":205.92485264865209},null,{"$f":"(F970+G970)*SUM(F$554:G970)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I970)<($H$38-1),IF((F971+G971)*H971>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B971<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B971),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J971=0,1,1000)*AVERAGE(C$63:C971)","v":205.9111126038874},null,{"$f":"(F971+G971)*SUM(F$554:G971)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I971)<($H$38-1),IF((F972+G972)*H972>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B972<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B972),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J972=0,1,1000)*AVERAGE(C$63:C972)","v":205.89740309255549},null,{"$f":"(F972+G972)*SUM(F$554:G972)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I972)<($H$38-1),IF((F973+G973)*H973>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B973<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B973),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J973=0,1,1000)*AVERAGE(C$63:C973)","v":205.88372401299128},null,{"$f":"(F973+G973)*SUM(F$554:G973)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I973)<($H$38-1),IF((F974+G974)*H974>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B974<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B974),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J974=0,1,1000)*AVERAGE(C$63:C974)","v":205.8700752639804},null,{"$f":"(F974+G974)*SUM(F$554:G974)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I974)<($H$38-1),IF((F975+G975)*H975>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B975<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B975),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J975=0,1,1000)*AVERAGE(C$63:C975)","v":205.85645674475691},null,{"$f":"(F975+G975)*SUM(F$554:G975)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I975)<($H$38-1),IF((F976+G976)*H976>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B976<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B976),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J976=0,1,1000)*AVERAGE(C$63:C976)","v":205.84286835500075},null,{"$f":"(F976+G976)*SUM(F$554:G976)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I976)<($H$38-1),IF((F977+G977)*H977>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B977<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B977),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J977=0,1,1000)*AVERAGE(C$63:C977)","v":205.8293099948352},null,{"$f":"(F977+G977)*SUM(F$554:G977)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I977)<($H$38-1),IF((F978+G978)*H978>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B978<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B978),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J978=0,1,1000)*AVERAGE(C$63:C978)","v":205.81578156482453},null,{"$f":"(F978+G978)*SUM(F$554:G978)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,{"$f":"V979*T979/3.413","v":6.8905561939833282},25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I978)<($H$38-1),IF((F979+G979)*H979>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B979<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B979),0)","v":0},0,{"$f":"C979*1.8+32-H$20","v":373.10981620420148},{"$f":"R$9*$Q979^6+S$9*$Q979^5+T$9*$Q979^4+U$9*$Q979^3+V$9*$Q979^2+W$9*$Q979+X$9","v":346.23940964227563},{"$f":"R$10*$Q979^6+S$10*$Q979^5+T$10*$Q979^4+U$10*$Q979^3+V$10*$Q979^2+W$10*$Q979+X$10","v":0.5328744694081412},{"$f":"(R979-R$60)-(Q$60+460)*(S979-S$60)","v":69.927680742102893},0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,{"$f":"IF(AA978>0,AA978,IF(K979=0,0,B979))","v":0},{"$f":"IF(AA978>0,AB978,E979)","v":25.908435253834217},null,{"$f":"IF(B979<=AD$59,E979,AD978)","v":25.908435253834217},{"$f":"IF(J979=0,1,1000)*AVERAGE(C$63:C979)","v":205.80228296597159},null,{"$f":"(F979+G979)*SUM(F$554:G979)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I979)<($H$38-1),IF((F980+G980)*H980>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B980<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B980),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J980=0,1,1000)*AVERAGE(C$63:C980)","v":205.78881409971521},null,{"$f":"(F980+G980)*SUM(F$554:G980)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I980)<($H$38-1),IF((F981+G981)*H981>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B981<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B981),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J981=0,1,1000)*AVERAGE(C$63:C981)","v":205.77537486792804},null,{"$f":"(F981+G981)*SUM(F$554:G981)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I981)<($H$38-1),IF((F982+G982)*H982>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B982<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B982),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J982=0,1,1000)*AVERAGE(C$63:C982)","v":205.76196517291402},null,{"$f":"(F982+G982)*SUM(F$554:G982)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I982)<($H$38-1),IF((F983+G983)*H983>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B983<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B983),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J983=0,1,1000)*AVERAGE(C$63:C983)","v":205.74858491740608},null,{"$f":"(F983+G983)*SUM(F$554:G983)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I983)<($H$38-1),IF((F984+G984)*H984>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B984<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B984),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J984=0,1,1000)*AVERAGE(C$63:C984)","v":205.73523400456372},null,{"$f":"(F984+G984)*SUM(F$554:G984)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I984)<($H$38-1),IF((F985+G985)*H985>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B985<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B985),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J985=0,1,1000)*AVERAGE(C$63:C985)","v":205.72191233797076},null,{"$f":"(F985+G985)*SUM(F$554:G985)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I985)<($H$38-1),IF((F986+G986)*H986>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B986<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B986),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J986=0,1,1000)*AVERAGE(C$63:C986)","v":205.70861982163291},null,{"$f":"(F986+G986)*SUM(F$554:G986)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I986)<($H$38-1),IF((F987+G987)*H987>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B987<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B987),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J987=0,1,1000)*AVERAGE(C$63:C987)","v":205.69535635997559},null,{"$f":"(F987+G987)*SUM(F$554:G987)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I987)<($H$38-1),IF((F988+G988)*H988>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B988<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B988),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J988=0,1,1000)*AVERAGE(C$63:C988)","v":205.68212185784154},null,{"$f":"(F988+G988)*SUM(F$554:G988)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I988)<($H$38-1),IF((F989+G989)*H989>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B989<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B989),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J989=0,1,1000)*AVERAGE(C$63:C989)","v":205.6689162204886},null,{"$f":"(F989+G989)*SUM(F$554:G989)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I989)<($H$38-1),IF((F990+G990)*H990>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B990<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B990),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J990=0,1,1000)*AVERAGE(C$63:C990)","v":205.65573935358739},null,{"$f":"(F990+G990)*SUM(F$554:G990)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I990)<($H$38-1),IF((F991+G991)*H991>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B991<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B991),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J991=0,1,1000)*AVERAGE(C$63:C991)","v":205.64259116321915},null,{"$f":"(F991+G991)*SUM(F$554:G991)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I991)<($H$38-1),IF((F992+G992)*H992>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B992<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B992),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J992=0,1,1000)*AVERAGE(C$63:C992)","v":205.62947155587347},null,{"$f":"(F992+G992)*SUM(F$554:G992)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I992)<($H$38-1),IF((F993+G993)*H993>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B993<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B993),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J993=0,1,1000)*AVERAGE(C$63:C993)","v":205.61638043844599},null,{"$f":"(F993+G993)*SUM(F$554:G993)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I993)<($H$38-1),IF((F994+G994)*H994>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B994<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B994),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J994=0,1,1000)*AVERAGE(C$63:C994)","v":205.60331771823638},null,{"$f":"(F994+G994)*SUM(F$554:G994)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I994)<($H$38-1),IF((F995+G995)*H995>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B995<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B995),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J995=0,1,1000)*AVERAGE(C$63:C995)","v":205.59028330294595},null,{"$f":"(F995+G995)*SUM(F$554:G995)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I995)<($H$38-1),IF((F996+G996)*H996>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B996<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B996),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J996=0,1,1000)*AVERAGE(C$63:C996)","v":205.57727710067564},null,{"$f":"(F996+G996)*SUM(F$554:G996)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I996)<($H$38-1),IF((F997+G997)*H997>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B997<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B997),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J997=0,1,1000)*AVERAGE(C$63:C997)","v":205.56429901992377},null,{"$f":"(F997+G997)*SUM(F$554:G997)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I997)<($H$38-1),IF((F998+G998)*H998>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B998<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B998),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J998=0,1,1000)*AVERAGE(C$63:C998)","v":205.55134896958387},null,{"$f":"(F998+G998)*SUM(F$554:G998)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I998)<($H$38-1),IF((F999+G999)*H999>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B999<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B999),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J999=0,1,1000)*AVERAGE(C$63:C999)","v":205.53842685894267},null,{"$f":"(F999+G999)*SUM(F$554:G999)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I999)<($H$38-1),IF((F1000+G1000)*H1000>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1000<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1000),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1000=0,1,1000)*AVERAGE(C$63:C1000)","v":205.52553259767782},null,{"$f":"(F1000+G1000)*SUM(F$554:G1000)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1000)<($H$38-1),IF((F1001+G1001)*H1001>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1001<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1001),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1001=0,1,1000)*AVERAGE(C$63:C1001)","v":205.51266609585599},null,{"$f":"(F1001+G1001)*SUM(F$554:G1001)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1001)<($H$38-1),IF((F1002+G1002)*H1002>0,1,0),0)","v":0},0,{"$f":"I1002/(1+$H$36)^B1002","v":0},0,0,30,{"$f":"IF(B1002<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1002),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,{"$f":"V1002/V$550","v":0.89287009535229334},null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1002=0,1,1000)*AVERAGE(C$63:C1002)","v":205.49982726393054},null,{"$f":"(F1002+G1002)*SUM(F$554:G1002)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"IF(ROUND(B1002,1)=H$46,H$46,IF(B1002<$H$46,B1002+1/12,B1002))","v":30},{"$f":"IF(B1002<H$46,IF(I1002<1,C1002*(1-$H$22/12), $C$63),C1002)","v":193.57255240517475},6.8905561939833282,{"$f":"IF(B1003>=H$46,E1002,IF(D1003*H$23/1000000-H$30/1000<0,0,D1003*H$23/1000000-H$30/1000))","v":25.908435253834217},{"$f":"IF(B1003>H$46-5,0,IF(C1003 <= $C$554- $H$33,1,0))","v":0},{"$f":"IF(ROUND(B1003,1)=H$46-5,IF(E1003-(E1002-E1003)*60<1,1,0),IF(E1003-(E1002-E1003)<0,1,0))","v":0},{"$f":"IF(ROUND(H$46-B1003,2)<5,0,1)","v":0},{"$f":"IF(SUM(I$554:I1002)<($H$38-1),IF((F1003+G1003)*H1003>0,1,0),0)","v":0},{"$f":"IF(OR(I1003=1,J1002 =1), 1,0)","v":0},0,{"$f":"IF(B1003<H$46,E1003/((1+$H$36)^B1003),0)","v":0},{"$f":"IF(B1003<H$46,($H$31/1000)/((1+$H$36)^B1003),0)","v":0},30,{"$f":"IF(B1003<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1003),0)","v":0},{"$f":"I1003/(1+$H$36)^B1003","v":0},373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,{"$f":"(1-($F$32+273)/(C1003+273))/H$41","v":0.90719945655205814},{"$f":"($AH$29*U1003^3+$AH$30*U1003^2+$AH$31*U1003+$AH$32)*V$550","v":0.33631128675350758},0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1003=0,1,1000)*AVERAGE(C$63:C1003)","v":205.48701601273962},null,{"$f":"(F1003+G1003)*SUM(F$554:G1003)","v":0},{"$f":"IF((F1003+G1003)=0,0,B1003)","v":0},0,0,0,0,0,0,0,{"$f":"IF($AG1003=8,$AH1003,0)","v":0}]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1003)<($H$38-1),IF((F1004+G1004)*H1004>0,1,0),0)","v":0},0,0,0,0,{"$f":"IF(J1004<1, B1004,N1003)","v":30},{"$f":"IF(B1004<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1004),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1004=0,1,1000)*AVERAGE(C$63:C1004)","v":205.47423225350403},null,{"$f":"(F1004+G1004)*SUM(F$554:G1004)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1004)<($H$38-1),IF((F1005+G1005)*H1005>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1005<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1005),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1005=0,1,1000)*AVERAGE(C$63:C1005)","v":205.46147589782524},null,{"$f":"(F1005+G1005)*SUM(F$554:G1005)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1005)<($H$38-1),IF((F1006+G1006)*H1006>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1006<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1006),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1006=0,1,1000)*AVERAGE(C$63:C1006)","v":205.4487468576832},null,{"$f":"(F1006+G1006)*SUM(F$554:G1006)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1006)<($H$38-1),IF((F1007+G1007)*H1007>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1007<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1007),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1007=0,1,1000)*AVERAGE(C$63:C1007)","v":205.43604504543455},null,{"$f":"(F1007+G1007)*SUM(F$554:G1007)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1007)<($H$38-1),IF((F1008+G1008)*H1008>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1008<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1008),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1008=0,1,1000)*AVERAGE(C$63:C1008)","v":205.42337037381034},null,{"$f":"(F1008+G1008)*SUM(F$554:G1008)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1008)<($H$38-1),IF((F1009+G1009)*H1009>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1009<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1009),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1009=0,1,1000)*AVERAGE(C$63:C1009)","v":205.41072275591426},null,{"$f":"(F1009+G1009)*SUM(F$554:G1009)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1009)<($H$38-1),IF((F1010+G1010)*H1010>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1010<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1010),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1010=0,1,1000)*AVERAGE(C$63:C1010)","v":205.39810210522052},null,{"$f":"(F1010+G1010)*SUM(F$554:G1010)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1010)<($H$38-1),IF((F1011+G1011)*H1011>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1011<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1011),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1011=0,1,1000)*AVERAGE(C$63:C1011)","v":205.3855083355719},null,{"$f":"(F1011+G1011)*SUM(F$554:G1011)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1011)<($H$38-1),IF((F1012+G1012)*H1012>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1012<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1012),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1012=0,1,1000)*AVERAGE(C$63:C1012)","v":205.37294136117788},null,{"$f":"(F1012+G1012)*SUM(F$554:G1012)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1012)<($H$38-1),IF((F1013+G1013)*H1013>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1013<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1013),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1013=0,1,1000)*AVERAGE(C$63:C1013)","v":205.36040109661252},null,{"$f":"(F1013+G1013)*SUM(F$554:G1013)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1013)<($H$38-1),IF((F1014+G1014)*H1014>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1014<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1014),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1014=0,1,1000)*AVERAGE(C$63:C1014)","v":205.34788745681271},null,{"$f":"(F1014+G1014)*SUM(F$554:G1014)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1014)<($H$38-1),IF((F1015+G1015)*H1015>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1015<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1015),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1015=0,1,1000)*AVERAGE(C$63:C1015)","v":205.33540035707608},null,{"$f":"(F1015+G1015)*SUM(F$554:G1015)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1015)<($H$38-1),IF((F1016+G1016)*H1016>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1016<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1016),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1016=0,1,1000)*AVERAGE(C$63:C1016)","v":205.32293971305924},null,{"$f":"(F1016+G1016)*SUM(F$554:G1016)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1016)<($H$38-1),IF((F1017+G1017)*H1017>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1017<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1017),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1017=0,1,1000)*AVERAGE(C$63:C1017)","v":205.31050544077578},null,{"$f":"(F1017+G1017)*SUM(F$554:G1017)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1017)<($H$38-1),IF((F1018+G1018)*H1018>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1018<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1018),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1018=0,1,1000)*AVERAGE(C$63:C1018)","v":205.29809745659438},null,{"$f":"(F1018+G1018)*SUM(F$554:G1018)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1018)<($H$38-1),IF((F1019+G1019)*H1019>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1019<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1019),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1019=0,1,1000)*AVERAGE(C$63:C1019)","v":205.28571567723705},null,{"$f":"(F1019+G1019)*SUM(F$554:G1019)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1019)<($H$38-1),IF((F1020+G1020)*H1020>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1020<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1020),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1020=0,1,1000)*AVERAGE(C$63:C1020)","v":205.27336001977707},null,{"$f":"(F1020+G1020)*SUM(F$554:G1020)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1020)<($H$38-1),IF((F1021+G1021)*H1021>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1021<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1021),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1021=0,1,1000)*AVERAGE(C$63:C1021)","v":205.26103040163733},null,{"$f":"(F1021+G1021)*SUM(F$554:G1021)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1021)<($H$38-1),IF((F1022+G1022)*H1022>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1022<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1022),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1022=0,1,1000)*AVERAGE(C$63:C1022)","v":205.24872674058844},null,{"$f":"(F1022+G1022)*SUM(F$554:G1022)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1022)<($H$38-1),IF((F1023+G1023)*H1023>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1023<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1023),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1023=0,1,1000)*AVERAGE(C$63:C1023)","v":205.23644895474681},null,{"$f":"(F1023+G1023)*SUM(F$554:G1023)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1023)<($H$38-1),IF((F1024+G1024)*H1024>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1024<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1024),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1024=0,1,1000)*AVERAGE(C$63:C1024)","v":205.22419696257288},null,{"$f":"(F1024+G1024)*SUM(F$554:G1024)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1024)<($H$38-1),IF((F1025+G1025)*H1025>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1025<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1025),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1025=0,1,1000)*AVERAGE(C$63:C1025)","v":205.21197068286943},null,{"$f":"(F1025+G1025)*SUM(F$554:G1025)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1025)<($H$38-1),IF((F1026+G1026)*H1026>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1026<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1026),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1026=0,1,1000)*AVERAGE(C$63:C1026)","v":205.19977003477962},null,{"$f":"(F1026+G1026)*SUM(F$554:G1026)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1026)<($H$38-1),IF((F1027+G1027)*H1027>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1027<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1027),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1027=0,1,1000)*AVERAGE(C$63:C1027)","v":205.18759493778526},null,{"$f":"(F1027+G1027)*SUM(F$554:G1027)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1027)<($H$38-1),IF((F1028+G1028)*H1028>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1028<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1028),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1028=0,1,1000)*AVERAGE(C$63:C1028)","v":205.17544531170512},null,{"$f":"(F1028+G1028)*SUM(F$554:G1028)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1028)<($H$38-1),IF((F1029+G1029)*H1029>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1029<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1029),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1029=0,1,1000)*AVERAGE(C$63:C1029)","v":205.16332107669308},null,{"$f":"(F1029+G1029)*SUM(F$554:G1029)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1029)<($H$38-1),IF((F1030+G1030)*H1030>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1030<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1030),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1030=0,1,1000)*AVERAGE(C$63:C1030)","v":205.1512221532364},null,{"$f":"(F1030+G1030)*SUM(F$554:G1030)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1030)<($H$38-1),IF((F1031+G1031)*H1031>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1031<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1031),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1031=0,1,1000)*AVERAGE(C$63:C1031)","v":205.13914846215397},null,{"$f":"(F1031+G1031)*SUM(F$554:G1031)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1031)<($H$38-1),IF((F1032+G1032)*H1032>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1032<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1032),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1032=0,1,1000)*AVERAGE(C$63:C1032)","v":205.1270999245946},null,{"$f":"(F1032+G1032)*SUM(F$554:G1032)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1032)<($H$38-1),IF((F1033+G1033)*H1033>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1033<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1033),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1033=0,1,1000)*AVERAGE(C$63:C1033)","v":205.1150764620354},null,{"$f":"(F1033+G1033)*SUM(F$554:G1033)","v":0},0,0,0,0,0,0,0,0,0]
[null,30,193.57255240517475,6.8905561939833282,25.908435253834217,0,0,0,{"$f":"IF(SUM(I$554:I1033)<($H$38-1),IF((F1034+G1034)*H1034>0,1,0),0)","v":0},0,0,0,0,30,{"$f":"IF(B1034<H$46,(1/12)/(1+$F$36/12)^COUNT(B$555:B1034),0)","v":0},0,373.10981620420148,346.23940964227563,0.5328744694081412,69.927680742102893,0.90719945655205814,0.33631128675350758,0.89287009535229334,null,null,null,0,25.908435253834217,null,25.908435253834217,{"$f":"IF(J1034=0,1,1000)*AVERAGE(C$63:C1034)","v":205.10307799627984},null,{"$f":"(F1034+G1034)*SUM(F$554:G1034)","v":0},0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"SUMS:",{"$f":"SUM(I554:I1034)","v":0},null,{"$f":"SUM(K554:K1034)","v":0},{"$f":"SUM(L554:L1034)","v":5450.5138463977119},{"$f":"SUM(M554:M1034)","v":6185.104685707639},{"$f":"N1034","v":30},{"$f":"SUM(O554:O1034)","v":12.608963995651742},{"$f":"SUM(P554:P1034)","v":0}]

{"sheet":"LCOE Binary","index":33,"n_rows":147,"n_cols":22,"rows_kept":147,"cut":false,"hidden":false,"merged":[[8,3,8,5],[6,3,6,5],[7,3,7,5]]}
[]
[]
[{"$f":"IN!A9","v":0},"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Default","Change","Revised"]
[]
[null,"EERE Cost of Electricity: ","cent/kWh",{"$f":"OUT!G12*100","v":6.9939147500138965},{"$f":"(F6-D6)/D6","v":2.2625502481161391E-3},{"$f":"OUT!H12*100","v":7.0097388335668436}]
[null,"Resource Type",null,{"$f":"IN!G4","v":"Hydrothermal"}]
[null,"Conversion System",null,{"$f":"IN!G9","v":"Flash"}]
[null,"Power Sales","kW",{"$f":"OUT!G9*1000","v":40000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Binary System:  Default",null,{"$f":"J29","v":7.212174085861407}]
[null,"b. Binary System: Revised",null,{"$f":"J45","v":7.2155002419186367}]
[]
[null,"X1. Default LCOE (electricity)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs - Millions of $"]
[null,null,"Capital Cost","Annual Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Default",null,null,null,"Revised"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D56","v":2.5702607893975382E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal System Cost",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R22","v":175.68770742775652},{"$f":"C21*$D$54","v":18.974272402197705},0,{"$f":"100*D21/($D$60*8760)","v":0.25873014216212115},{"$f":"(E21*1000/$P$59)*100","v":0},{"$f":"F21+G21","v":0.25873014216212115},null,null,null,null,null,"Item"]
[null," - Field-Drilling/Stimulation",{"$f":"R28","v":549.07708740355281},{"$f":"C22*$D$54","v":59.300325439583702},{"$f":"P$53","v":606.5398971466841},{"$f":"100*D22/($D$60*8760)","v":0.80860974829614307},{"$f":"(E22*1000/P$59)*100","v":0.20676702443354744},1.0153767727296905,null,null,null,null,null,"a. Exploration [d]",{"$f":"O23+O24+O25+O26+O27","v":3.7936832447318536},{"$f":"P23+P24+P25+P26+P27","v":3.2338250523784073},{"$f":"SUM(O22:P22)","v":7.0275082971102609},{"$f":"1000*Q22/$D$143","v":175.68770742775652},{"$f":"((E77+E81+E82)/1000000*E83)","v":3.7936832447318536},{"$f":"T23+T24+T25+T26+T27","v":3.2338250523784073},{"$f":"SUM(S22:T22)","v":7.0275082971102609},{"$f":"U22*1000/E$143","v":175.68770742775652}]
[null," - Field-Makeup",null,{"$f":"Q67","v":0},null,0,{"$f":"(E23*1000/P$59)*100","v":0},0,null,null,null,null,null,"   a1. Exploration Activities",{"$f":"D77/1000000","v":1.0490164532520325},null,null,null,{"$f":"E77/1000000","v":1.0490164532520325}]
[null," - GF Field Gathering Sys",{"$f":"R36","v":184.52994728438821},{"$f":"C24*$D$54","v":19.929234306713926},{"$f":"P54","v":732.69860755473371},0.27175184987652468,{"$f":"(E24*1000/P$59)*100","v":0.24977402410522376},0.52152587398174843,null,null,null,null,null,"   a2  Stimulation",{"$f":"D81/1000000","v":2.235333778371162},null,null,null,{"$f":"E81/1000000","v":2.235333778371162}]
[null," - Plant",{"$f":"R$41","v":2153.3386824866839},{"$f":"C25*$D$54","v":232.56057770856185},{"$f":"P$55","v":2990.9590234066441},3.171158822663048,{"$f":"(E25*1000/P$59)*100","v":1.0196059655460732},4.1907647882091208,null,null,null,null,null,"   a3.  Indirect costs",{"$f":"D82/1000000","v":0.50933301310865942},null,null,null,{"$f":"E82/1000000","v":0.50933301310865942}]
[null,"- Permitting",{"$f":"R44","v":63.85787296706949},{"$f":"C26*$D$54","v":6.896650280443505},null,9.4041619603548274E-2,{"$f":"(E26*1000/$P$59)*100","v":0},9.4041619603548274E-2,null,null,null,null,null,"   a4.  Small Dia Wells",null,{"$f":"D78/1000000","v":3.2338250523784073},null,null,null,{"$f":"E78/1000000","v":3.2338250523784073}]
[null," - Contingency",{"$f":"R$45","v":401.9060040157247},{"$f":"C27*$D$54","v":43.405848433698267},null,0.59187520332096999,{"$f":"(E27*1000/P$59)*100","v":0},0.59187520332096999,null,null,null,null,null,"   a5. Full-size Wells",null,{"$f":"D79/1000000","v":0},null,null,null,{"$f":"E79/1000000","v":0}]
[null," - Taxes & Insurance",null,null,{"$f":"P56","v":1039.8714090287824},null,{"$f":"(E28*1000/P$59)*100","v":0.35448800326222218},0.35448800326222218,null,null,null,null,null,"b. Drilling",{"$f":"SUM(O29:O32)","v":1.2607454099821116},{"$f":"SUM(P29:P32)","v":20.702338086160001},{"$f":"SUM(O28:P28)","v":21.963083496142112},{"$f":"1000*Q28/$D$143","v":549.07708740355281},{"$f":"SUM(S29:S32)","v":1.2607454099821116},{"$f":"SUM(T29:T32)","v":20.702338086160001},{"$f":"SUM(S28:T28)","v":21.963083496142112},{"$f":"1000*U28/$E$143","v":549.07708740355281}]
[null,"- TOTAL",{"$f":"SUM(C21:C27)","v":3528.3973015851757},{"$f":"SUM(D21:D27)","v":381.06690857119895},{"$f":"SUM(E21:E28)","v":5370.0689371368435},{"$f":"SUM(F21:F28)","v":5.1961673859223545},{"$f":"SUM(G21:G28)","v":1.8306350173470667},{"$f":"SUM(H21:H28)","v":7.0268024032694205},{"$f":"H29*I19/(1-I19)","v":0.18537168259198608},{"$f":"H29+I29","v":7.212174085861407},null,null,null,"   b1.  Prod Wells",null,{"$f":"D96/1000000","v":9.443261917522733},null,null,null,{"$f":"E96/1000000","v":9.443261917522733}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"   b2.  Inject Wells",null,{"$f":"D97/1000000","v":11.259076168637268},null,null,null,{"$f":"E97/1000000","v":11.259076168637268}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"   b2.  Reservoir Testing",{"$f":"D98/1000000","v":0.16259123517500726},null,null,null,{"$f":"E98/1000000","v":0.16259123517500726}]
[null,"X2. Revised LCOE (electricity)",null,null,null,null,null,null,null,null,null,null,null,"   b3.  Indirect Costs",{"$f":"D99/1000000","v":1.0981541748071044},null,null,null,{"$f":"E99/1000000","v":1.0981541748071044}]
[null,null,"Capital Cost","Annual Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"c.  Stimulation",{"$f":"O34+O35","v":2.8176205875752238},null,{"$f":"SUM(O33:P33)","v":2.8176205875752238},{"$f":"1000*Q33/$D$143","v":70.440514689380592},{"$f":"S34+S35","v":3.207323533224645},null,{"$f":"SUM(S33:T33)","v":3.207323533224645},{"$f":"1000*U33/$E$143","v":80.18308833061613}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"   c1.  Well stimulation",{"$f":"D109/1000000","v":2.6767395581964628},null,null,null,{"$f":"E109/1000000","v":3.0469573565634129}]
[null,null,null,null,null,null,null,null,{"$f":"E56","v":2.5702607893975382E-2},null,null,null,null,"   c2.  Indirect costs",{"$f":"D110/1000000","v":0.14088102937876104},null,null,null,{"$f":"E110/1000000","v":0.16036617666123207}]
[null,"Nominal System Cost",null,null,null,null,null,null,null,null,null,null,null,"d. Field Gathering Sys",{"$f":"SUM(O37:O40)","v":7.3811978913755283},null,{"$f":"SUM(O36:P36)","v":7.3811978913755283},{"$f":"1000*Q36/$D$143","v":184.52994728438821},{"$f":"SUM(S37:S40)","v":7.3811978913755283},null,{"$f":"SUM(S36:T36)","v":7.3811978913755283},{"$f":"U36*1000/E$143","v":184.52994728438821}]
[null," - Exploration",{"$f":"V22","v":175.68770742775652},{"$f":"C37*$E$54","v":18.974272402197705},0,{"$f":"100*D37/($E$60*8760)","v":0.25873014216212115},{"$f":"(E37*1000/$Q$59)*100","v":0},{"$f":"F37+G37","v":0.25873014216212115},null,null,null,null,null,"     d1. Surface Equip [k]",{"$f":"D116/1000000","v":5.4936098850316224},null,null,null,{"$f":"E116/1000000","v":5.4936098850316224}]
[null," - Field-Well",{"$f":"V28","v":549.07708740355281},{"$f":"C38*$E$54","v":59.300325439583702},{"$f":"Q53","v":606.5398971466841},0.80860974829614307,0.20676702443354744,1.0153767727296905,null,null,null,null,null,"     d2. DHPs ",{"$f":"D117/1000000","v":0},null,null,null,{"$f":"E117/1000000","v":0}]
[null," - Field-Makeup",null,{"$f":"R67","v":0},null,0,0,0,null,null,null,null,null,"     d3. INJ-Pumps",{"$f":"D118/1000000","v":1.0018442593788419},null,null,null,{"$f":"E118/1000000","v":1.0018442593788419}]
[null," - GF Field Gathering Sys",{"$f":"V36","v":184.52994728438821},{"$f":"C40*$E$54","v":19.929234306713926},{"$f":"Q54","v":732.69860755473371},0.27175184987652468,0.24977402410522376,0.52152587398174843,null,null,null,null,null,"     d4. Indirect",{"$f":"D119/1000000","v":0.88574374696506408},null,null,null,{"$f":"E119/1000000","v":0.88574374696506408}]
[null," - Plant",{"$f":"V41","v":2153.3386824866839},{"$f":"C41*$E$54","v":232.56057770856185},{"$f":"Q55","v":2990.9590234066445},3.171158822663048,1.0196059655460732,4.1907647882091208,null,null,null,null,null,"e. Plant",{"$f":"O42+O43","v":86.133547299467367},null,{"$f":"O41","v":86.133547299467367},{"$f":"1000*Q41/$D$143","v":2153.3386824866839},{"$f":"S42+S43","v":86.133547299467367},null,{"$f":"S41","v":86.133547299467367},{"$f":"U41*1000/E$143","v":2153.3386824866839}]
[null,"- Permitting",{"$f":"V44","v":63.85787296706949},{"$f":"C42*$E$54","v":6.896650280443505},null,9.4041619603548274E-2,0,9.4041619603548274E-2,null,null,null,null,null,"    e1. power plant",{"$f":"D144*D147/1000","v":86.133547299467367},null,null,null,{"$f":"E144*E147/1000","v":86.133547299467367}]
[null," - Contingency",{"$f":"V45","v":403.36739006191016},{"$f":"C43*$E$54","v":43.563678126686298},null,0.59402734375822164,0,0.59402734375822164,null,null,null,null,null,"    e2. Transmission",{"$f":"D145/1000000","v":0},null,null,null,{"$f":"E145/1000000","v":0}]
[null," - Taxes & Insurance",null,null,{"$f":"Q56","v":1043.0645375396978},null,{"$f":"(E44*1000/Q$59)*100","v":0.3555765279972673},0.3555765279972673,null,null,null,null,null,"f. Permitting & Leasing",{"$f":"D128/1000000","v":2.5543149186827794},null,{"$f":"O44","v":2.5543149186827794},{"$f":"1000*Q44/$D$143","v":63.85787296706949},{"$f":"E128/1000000","v":2.5543149186827794},null,{"$f":"S44","v":2.5543149186827794},{"$f":"U44*1000/E$143","v":63.85787296706949}]
[null,"- TOTAL",{"$f":"SUM(C37:C43)","v":3529.8586876313611},{"$f":"SUM(D37:D43)","v":381.22473826418695},{"$f":"SUM(E37:E44)","v":5373.2620656477602},{"$f":"SUM(F37:F44)","v":5.1983195263596063},{"$f":"SUM(G37:G44)","v":1.8317235420821119},{"$f":"SUM(H37:H44)","v":7.0300430684417172},{"$f":"H45*I35/(1-I35)","v":0.18545717347691923},{"$f":"H45+I45","v":7.2155002419186367},null,null,null,"f. Contingency",null,null,{"$f":"(SUM(Q22:Q44)-P28-P27)*D55","v":16.076240160628988},{"$f":"1000*Q45/$D$143","v":401.9060040157247},null,null,{"$f":"(SUM(U22:U44)-T28-T27)*E55","v":16.134695602476405},{"$f":"U45*1000/E$143","v":403.36739006191016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"P22+P28","v":23.936163138538408},{"$f":"SUM(Q22:Q45)","v":143.95351265098225},{"$f":"Q46*1000/D$143","v":3598.8378162745562},null,{"$f":"T22+T28","v":23.936163138538408},{"$f":"SUM(U22:U45)","v":144.40167103847909},{"$f":"U46*1000/E$143","v":3610.0417759619777}]
[]
[]
[]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,"Default","Revised",null,null,null,null,null,null,null,null,null,null,"Default","Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,"Net Capacity Factor",null,{"$f":"OUT!G52","v":0.95},{"$f":"OUT!H52","v":0.95},null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"(OUT!G360)/1000","v":606.5398971466841},{"$f":"IF(A138=0,(OUT!H360)/1000,E135/100*Q59/1000)","v":606.5398971466841}]
[null,"Fixed Charge Rate",null,{"$f":"IN!H24","v":0.108},{"$f":"IN!I24","v":0.108},null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"(OUT!G354+OUT!G361+OUT!G367+OUT!G368+OUT!G393)/1000","v":732.69860755473371},{"$f":"IF(A138=0,(OUT!H354+OUT!H361+OUT!H367+OUT!H368+OUT!H393)/1000,0)","v":732.69860755473371}]
[null,"Contingency",null,{"$f":"OUT!G53","v":0.15},{"$f":"OUT!H53","v":0.15},null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"(OUT!G381)/1000","v":2990.9590234066441},{"$f":"IF(A138=0,(OUT!H381)/1000,E134/100*Q59/1000)","v":2990.9590234066445}]
[null,"Royalty",null,{"$f":"OUT!G56","v":2.5702607893975382E-2},{"$f":"OUT!H56","v":2.5702607893975382E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"OUT!G413/1000","v":1039.8714090287824},{"$f":"IF(A138=0,OUT!H413/1000,0)","v":1043.0645375396978}]
[null,"Discount rate",null,{"$f":"OUT!G57","v":7.0000000000000007E-2},{"$f":"OUT!H57","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P53:P56)","v":5370.0689371368435},{"$f":"SUM(Q53:Q56)","v":5373.2620656477602}]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/OUT!G306","v":8.058640351111121E-2},{"$f":"1/OUT!H306","v":8.058640351111121E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n"]
[null,"Power after Drawdown",null,{"$f":"OUT!G303","v":0.8812322706505844},{"$f":"OUT!H303","v":0.8812322706505844},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D143*1000*365*24*D60","v":293344598.25416654},{"$f":"E143*1000*365*24*E60","v":293344598.25416654}]
[null,"Adjusted Capacity Factor ",null,{"$f":"D53*D59","v":0.83717065711805516},{"$f":"E53*E59","v":0.83717065711805516},"<==  Net Capacity Factor * Power after Drawdown"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default","Revised"]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"a. Total",null,null,{"$f":"OUT!G311/1000","v":48806.941814256999},{"$f":"OUT!H311/1000","v":48806.941814256999}]
[null,null,null,"Default","Revised",null,null,null,null,null,null,null,null,"b Fraction to pay:",null,null,{"$f":"OUT!G305","v":0},{"$f":"OUT!H305","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"c. PV in year 0 ",null,null,{"$f":"Q63*Q64","v":0},{"$f":"R63*R64","v":0}]
[null,"Resource Type",null,{"$f":"D7","v":"Hydrothermal"},{"$f":"D66","v":"Hydrothermal"},null,null,null,null,null,null,null,null,"e. Unacost, each year:",null,null,{"$f":"Q65*D58","v":0},{"$f":"R65*E58","v":0}]
[null,"Reservoir Temp","°C",{"$f":"IN!G5","v":225},{"$f":"D67","v":225},null,null,null,null,null,null,null,null,"f. $/kW/year",null,null,{"$f":"Q66/D143","v":0},{"$f":"R66/E143","v":0}]
[null,null,"°F",{"$f":"D67*1.8+32","v":437},{"$f":"E67*1.8+32","v":437}]
[null,"Well Depth","m",{"$f":"IN!G7","v":5000},{"$f":"D69","v":5000}]
[]
[]
[null,"C1. Exploration Parameters"]
[null,null,null,"Default","Revised"]
[]
[null,"Field Type",null,{"$f":"IN!H45","v":"Greenfield"},{"$f":"IN!I45","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"OUT!G112","v":84.205364738882793},{"$f":"OUT!H112","v":84.205364738882793}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"OUT!G79","v":1049016.4532520326},{"$f":"OUT!H79","v":1049016.4532520326}]
[null,"Exploration Small Dia Drilling",null,{"$f":"OUT!G107","v":3233825.0523784072},{"$f":"OUT!H107","v":3233825.0523784072},"<==  temp gradient,slimhole, corehole"]
[null,"Exploration Full-Dia Drilling",null,{"$f":"OUT!G105","v":0},{"$f":"OUT!H105","v":0},"<==  successful full-dia wells support operation"]
[null,"Total Exploration Drilling Cost",null,{"$f":"D78+D79","v":3233825.0523784072},{"$f":"E78+E79","v":3233825.0523784072}]
[null,"Stimulation During Exploration",null,{"$f":"OUT!G110","v":2235333.7783711618},{"$f":"OUT!H110","v":2235333.7783711618}]
[null,"Indirect Costs during Exploration",null,{"$f":"OUT!G111","v":509333.01310865936},{"$f":"OUT!H111","v":509333.01310865936}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"OUT!G114","v":1},{"$f":"OUT!H114","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D77,D80:D82)*D83","v":7027508.2971102614},{"$f":"SUM(E77,E80:E82)*E83","v":7027508.2971102614}]
[]
[]
[null,"D1. Drilling Parameters"]
[null,null,null,"Default","Revised"]
[]
[null,"Production Wells Required",null,{"$f":"OUT!G133","v":6.2792921033059566},{"$f":"OUT!H133","v":6.2792921033059566}]
[null,"Production Wells Drilled",null,{"$f":"OUT!G137","v":3.3124162659656129},{"$f":"OUT!H137","v":3.3124162659656129}]
[null,"Injection Wells Required",null,{"$f":"OUT!G142","v":3.9098565615151593},{"$f":"OUT!H142","v":3.9098565615151593}]
[null,"Injection Wells Drilled",null,{"$f":"OUT!G148","v":3.9493500621365247},{"$f":"OUT!H148","v":3.9493500621365247}]
[null,"Unit Prod Well Cost","$/well",{"$f":"OUT!G195","v":2850868.1153846155},{"$f":"OUT!H195","v":2850868.1153846155}]
[null,"Unit Inject Well Cost","$/well",{"$f":"OUT!G202","v":2850868.1153846155},{"$f":"OUT!H202","v":2850868.1153846155}]
[null,"Total Production Drilling Cost",null,{"$f":"OUT!G203","v":9443261.9175227322},{"$f":"OUT!H203","v":9443261.9175227322}]
[null,"Total Injection Drilling Cost",null,{"$f":"OUT!G204","v":11259076.168637268},{"$f":"OUT!H204","v":11259076.168637268}]
[null,"Well Testing",null,{"$f":"OUT!G217","v":162591.23517500726},{"$f":"OUT!H217","v":162591.23517500726}]
[null,"Indirect Costs",null,{"$f":"OUT!G226+OUT!G231","v":1098154.1748071045},{"$f":"OUT!H226+OUT!H231","v":1098154.1748071045}]
[null,"Total Drilling Phase Costs",null,{"$f":"SUM(D96:D99)","v":21963083.496142112},{"$f":"SUM(E96:E99)","v":21963083.496142112}]
[]
[]
[null,"E1. Stimulation"]
[null,null,null,"Default","Revised"]
[]
[null,"Successful Stimulations Req'd ",null,{"$f":"OUT!G162","v":0.35544150559228715},{"$f":"OUT!H162","v":0.65355896952919224}]
[null,"Stimulations Performed",null,{"$f":"OUT!G159","v":2.3949350062136525},{"$f":"OUT!H159","v":2.7261766328102137}]
[null,"Unit Stimulation Cost","$/well",{"$f":"OUT!G211","v":1117666.8891855809},{"$f":"OUT!H211","v":1117666.8891855809}]
[null,"Total Stimulation Cost",null,{"$f":"OUT!G212","v":2676739.5581964627},{"$f":"OUT!H212","v":3046957.3565634131}]
[null,"Indirect Costs",null,{"$f":"D109*(1/(1-IN!H101)-1)","v":140881.02937876104},{"$f":"E109*(1/(1-IN!I101)-1)","v":160366.17666123208}]
[null,"Total Stimulation Cost",null,{"$f":"D109+D110","v":2817620.5875752238},{"$f":"E109+E110","v":3207323.5332246451}]
[]
[null,"F1.GF Gathering System"]
[null,null,null,"Default","Revised"]
[]
[null,"Surface Equipment",null,{"$f":"OUT!G248","v":5493609.8850316228},{"$f":"OUT!H248","v":5493609.8850316228}]
[null,"Production Pump Cost",null,{"$f":"OUT!G253","v":0},{"$f":"OUT!H253","v":0}]
[null,"Injection Pump Cost",null,{"$f":"OUT!G254","v":1001844.2593788418},{"$f":"OUT!H254","v":1001844.2593788418}]
[null,"Indirect Costs",null,{"$f":"OUT!G260","v":885743.74696506409},{"$f":"OUT!H260","v":885743.74696506409}]
[null,"Total Gathering System Cost",null,{"$f":"SUM(D116:D119)","v":7381197.8913755286},{"$f":"SUM(E116:E119)","v":7381197.8913755286}]
[]
[null,"G1. Permitting & Leasing"]
[null,null,null,"Default","Revised"]
[]
[null,"Permitting Cost for Exploration",null,{"$f":"OUT!G77+OUT!G103","v":347961.40350877197},{"$f":"OUT!H77+OUT!H103","v":347961.40350877197}]
[null,"Leasing Cost",null,{"$f":"OUT!G84","v":1024820.7358572945},{"$f":"OUT!H84","v":1024820.7358572945}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"OUT!G234","v":1181532.7793167129},{"$f":"OUT!H234","v":1181532.7793167129}]
[null,"Total Permitting Cost",null,{"$f":"SUM(D125:D127)","v":2554314.9186827792},{"$f":"SUM(E125:E127)","v":2554314.9186827792}]
[]
[null,"H1.O&M Parameters"]
[null,null,null,"Default","Revised"]
[]
[null,"O&M Costs Inputted or Calculated",null,{"$f":"IF(A138=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D133","v":"Calculated"}]
[null,"Input -Plant O&M","¢/kW-hr",0,{"$f":"IF(A138=0,0,IN!I181)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",0,{"$f":"IF(A138=0,0,IN!I182)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"IN!H195","v":7.4999999999999997E-3},{"$f":"IN!I195","v":7.4999999999999997E-3}]
[]
[{"$f":"IN!B180","v":0},"I1.Power Plant Parameters"]
[null,null,null,"Default","Revised"]
[]
[null,"Conversion System ",null,"Binary","Binary"]
[]
[null,"Power Sales","MW(e)",{"$f":"OUT!G9","v":40},{"$f":"OUT!H9","v":40}]
[null,"Plant Net Output","MW(e)",{"$f":"OUT!G437","v":41.602682369441396},{"$f":"OUT!H437","v":41.602682369441396}]
[null,"Transmission Line Cost",null,{"$f":"OUT!G428","v":0},{"$f":"OUT!H428","v":0}]
[null,"Permitting  Cost",null,{"$f":"OUT!G430","v":0},{"$f":"OUT!H430","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"OUT!G445","v":2070.384465467434},{"$f":"OUT!H445","v":2070.384465467434}]

{"sheet":"LCOE Flash","index":34,"n_rows":147,"n_cols":22,"rows_kept":147,"cut":false,"hidden":false,"merged":[[6,3,6,5],[7,3,7,5],[8,3,8,5]]}
[]
[]
[{"$f":"IN!A9","v":0},"GETEM - beta",null,"ECONOMIC SUMMARY "]
[null,null,null,"Reference","Change","Improved"]
[]
[{"$f":"COUNT(D6,F6)","v":2},"Cost of Electricity: ","cent/kWh",{"$f":"OUT!G12*100","v":6.9939147500138965},{"$f":"(F6-D6)/D6","v":2.2625502481161391E-3},{"$f":"OUT!H12*100","v":7.0097388335668436}]
[null,"Resource Type",null,{"$f":"IN!G4","v":"Hydrothermal"}]
[null,"Conversion System",null,{"$f":"IN!G9","v":"Flash"}]
[null,"Power Sales","kW",{"$f":"OUT!G9*1000","v":40000}]
[]
[]
[null,"Summary of Final Results",null,"LCOE, cent/kWh"]
[null,"a. Flash System:  Reference",null,{"$f":"J29","v":7.212174085861407}]
[null,"b. Flash System:  Improved",null,{"$f":"J45","v":7.2155002419186367},null,null,"`"]
[]
[null,"X1. Reference LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"CC1. Capital Costs"]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,null,null,"Reference",null,null,null,"Improved"]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,null,"Non-Drill","Well Cost","Total Cost ","Total Cost ","Non-Drill","Well Cost","Total Cost ","Total Cost "]
[null,null,null,null,null,null,null,null,{"$f":"D56","v":2.5702607893975382E-2},null,null,null,null,null,"Cost",null,null,null,"Cost"]
[null,"Nominal System Cost",null,null,null,null,null,null,null,null,null,null,null,null,"($M)","($M)","($M)","($/kW)","($M)","($M)","($M)","($/kW)"]
[null," - Exploration",{"$f":"R22","v":175.68770742775652},{"$f":"C21*$D$54","v":18.974272402197705},0,{"$f":"100*D21/($D$60*8760)","v":0.25873014216212115},{"$f":"(E21*1000/$P$59)*100","v":0},{"$f":"F21+G21","v":0.25873014216212115},null,null,null,null,null,"Item"]
[null," - Field-Drilling/Stimulation",{"$f":"R28","v":549.07708740355281},{"$f":"C22*$D$54","v":59.300325439583702},{"$f":"P$53","v":606.5398971466841},0.80860974829614307,{"$f":"(E22*1000/P$59)*100","v":0.20676702443354744},1.0153767727296905,null,null,null,null,null,"a1. Exploration [d]",{"$f":"SUM(O23:O27)","v":3.7936832447318536},{"$f":"SUM(P23:P27)","v":3.2338250523784073},{"$f":"SUM(O22:P22)","v":7.0275082971102609},{"$f":"1000*Q22/$D$143","v":175.68770742775652},{"$f":"SUM(S23:S27)","v":3.7936832447318536},{"$f":"SUM(T23:T27)","v":3.2338250523784073},{"$f":"SUM(S22:T22)","v":7.0275082971102609},{"$f":"U22*1000/E$143","v":175.68770742775652}]
[null," - Field-Makeup",null,{"$f":"Q69","v":0},null,0,{"$f":"(E23*1000/P$59)*100","v":0},0,null,null,null,null,null,"   a1. Exploration Activities",{"$f":"D77/1000000","v":1.0490164532520325},null,null,null,{"$f":"E77/1000000","v":1.0490164532520325}]
[null," - GF Field Gathering Sys",{"$f":"R36","v":184.52994728438821},{"$f":"C24*$D$54","v":19.929234306713926},{"$f":"P54","v":732.69860755473371},0.27175184987652468,{"$f":"(E24*1000/P$59)*100","v":0.24977402410522376},0.52152587398174843,null,null,null,null,null,"   a2  Stimulation",{"$f":"D81/1000000","v":2.235333778371162},null,null,null,{"$f":"E81/1000000","v":2.235333778371162}]
[null," - Plant",{"$f":"R$41","v":2153.3386824866839},{"$f":"C25*$D$54","v":232.56057770856185},{"$f":"P$55","v":2990.9590234066441},3.171158822663048,{"$f":"(E25*1000/P$59)*100","v":1.0196059655460732},4.1907647882091208,null,null,null,null,null,"   a3.  Indirect costs",{"$f":"D82/1000000","v":0.50933301310865942},null,null,null,{"$f":"E82/1000000","v":0.50933301310865942}]
[null,"- Permitting",{"$f":"R44","v":63.85787296706949},{"$f":"C26*$D$54","v":6.896650280443505},null,9.4041619603548274E-2,{"$f":"(E26*1000/$P$59)*100","v":0},9.4041619603548274E-2,null,null,null,null,null,"   a4.  Small Dia Wells",null,{"$f":"D78/1000000","v":3.2338250523784073},null,null,null,{"$f":"E78/1000000","v":3.2338250523784073}]
[null," - Contingency",{"$f":"R$45","v":401.9060040157247},{"$f":"C27*$D$54","v":43.405848433698267},null,0.59187520332096999,{"$f":"(E27*1000/P$59)*100","v":0},0.59187520332096999,null,null,null,null,null,"   a5. Full-size Wells",null,{"$f":"D79/1000000","v":0},null,null,null,{"$f":"E79/1000000","v":0}]
[null," - Taxes & Insurance",null,null,{"$f":"P56","v":1039.8714090287824},null,{"$f":"(E28*1000/P$59)*100","v":0.35448800326222218},0.35448800326222218,null,null,null,null,null,"b. Drilling",{"$f":"SUM(O29:O32)","v":1.2607454099821116},{"$f":"SUM(P29:P32)","v":20.702338086160001},{"$f":"SUM(O28:P28)","v":21.963083496142112},{"$f":"1000*Q28/$D$143","v":549.07708740355281},{"$f":"SUM(S29:S32)","v":1.2607454099821116},{"$f":"SUM(T29:T32)","v":20.702338086160001},{"$f":"SUM(S28:T28)","v":21.963083496142112},{"$f":"1000*U28/$E$143","v":549.07708740355281}]
[null,"- TOTAL",{"$f":"SUM(C21:C27)","v":3528.3973015851757},{"$f":"SUM(D21:D27)","v":381.06690857119895},{"$f":"SUM(E21:E28)","v":5370.0689371368435},{"$f":"SUM(F21:F28)","v":5.1961673859223545},{"$f":"SUM(G21:G28)","v":1.8306350173470667},{"$f":"SUM(H21:H28)","v":7.0268024032694205},{"$f":"H29*I19/(1-I19)","v":0.18537168259198608},{"$f":"H29+I29","v":7.212174085861407},null,null,null,"   b1.  Prod Wells",null,{"$f":"D96/1000000","v":9.443261917522733},null,null,null,{"$f":"E96/1000000","v":9.443261917522733}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"   b2.  Inject Wells",null,{"$f":"D97/1000000","v":11.259076168637268},null,null,null,{"$f":"E97/1000000","v":11.259076168637268}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"   b2.  Reservoir Testing",{"$f":"D98/1000000","v":0.16259123517500726},null,null,null,{"$f":"E98/1000000","v":0.16259123517500726}]
[{"$f":"IN!A199","v":0},"X2. Improved LCOE (electricity), from Above Costs (in constant dollars)",null,null,null,null,null,null,null,null,null,null,null,"   b3.  Indirect Costs",{"$f":"D99/1000000","v":1.0981541748071044},null,null,null,{"$f":"E99/1000000","v":1.0981541748071044}]
[null,null,"Cap.Cost","Ann.Cost","O&M",null,"LCOE, (cent/kWh)",null,null,null,null,null,null,"c.  Stimulation",{"$f":"O34+O35","v":2.8176205875752238},null,{"$f":"SUM(O33:P33)","v":2.8176205875752238},{"$f":"1000*Q33/$D$143","v":70.440514689380592},{"$f":"S34+S35","v":3.207323533224645},null,{"$f":"SUM(S33:T33)","v":3.207323533224645},{"$f":"1000*U33/$E$143","v":80.18308833061613}]
[null,null,"$/kW","$/kW/yr","$K/yr","Capital","O&M","Total","Royalty","Total",null,null,null,"   c1.  Well stimulation",{"$f":"D109/1000000","v":2.6767395581964628},null,null,null,{"$f":"E109/1000000","v":3.0469573565634129}]
[null,null,null,null,null,null,null,null,{"$f":"E56","v":2.5702607893975382E-2},null,null,null,null,"   c2.  Indirect costs",{"$f":"D110/1000000","v":0.14088102937876104},null,null,null,{"$f":"E110/1000000","v":0.16036617666123207}]
[null,"Nominal System Cost",null,null,null,null,null,null,null,null,null,null,null,"d. Field Gathering Sys",{"$f":"SUM(O37:O40)","v":7.3811978913755283},null,{"$f":"SUM(O36:P36)","v":7.3811978913755283},{"$f":"1000*Q36/$D$143","v":184.52994728438821},{"$f":"SUM(S37:S40)","v":7.3811978913755283},null,{"$f":"SUM(S36:T36)","v":7.3811978913755283},{"$f":"U36*1000/E$143","v":184.52994728438821}]
[null," - Exploration",{"$f":"V22","v":175.68770742775652},{"$f":"C37*$E$54","v":18.974272402197705},0,{"$f":"100*D37/($E$60*8760)","v":0.25873014216212115},{"$f":"(E37*1000/$Q$59)*100","v":0},{"$f":"F37+G37","v":0.25873014216212115},null,null,null,null,null,"     d1. Surface Equip [k]",{"$f":"D116/1000000","v":5.4936098850316224},null,null,null,{"$f":"E116/1000000","v":5.4936098850316224}]
[null," - Field-Drilling/Stimulation",{"$f":"V28","v":549.07708740355281},{"$f":"C38*$E$54","v":59.300325439583702},{"$f":"Q53","v":606.5398971466841},0.80860974829614307,0.20676702443354744,{"$f":"F38+G38","v":1.0153767727296905},null,null,null,null,null,"     d2. DHPs ",{"$f":"D117/1000000","v":0},null,null,null,{"$f":"E117/1000000","v":0}]
[null," - Field-Makeup",null,{"$f":"R69","v":0},null,0,0,0,null,null,null,null,null,"     d3. INJ-Pumps",{"$f":"D118/1000000","v":1.0018442593788419},null,null,null,{"$f":"E118/1000000","v":1.0018442593788419}]
[null," - GF Field Gathering Sys",{"$f":"V36","v":184.52994728438821},{"$f":"C40*$E$54","v":19.929234306713926},{"$f":"Q54","v":732.69860755473371},0.27175184987652468,0.24977402410522376,0.52152587398174843,null,null,null,null,null,"     d4. Indirect",{"$f":"D119/1000000","v":0.88574374696506408},null,null,null,{"$f":"E119/1000000","v":0.88574374696506408}]
[null," - Plant",{"$f":"V41","v":2153.3386824866839},{"$f":"C41*$E$54","v":232.56057770856185},{"$f":"Q55","v":2990.9590234066445},3.171158822663048,1.0196059655460732,4.1907647882091208,null,null,null,null,null,"e. Plant",{"$f":"O42+O43","v":86.133547299467367},null,{"$f":"O41","v":86.133547299467367},{"$f":"1000*Q41/$D$143","v":2153.3386824866839},{"$f":"S42+S43","v":86.133547299467367},null,{"$f":"S41","v":86.133547299467367},{"$f":"U41*1000/E$143","v":2153.3386824866839}]
[null,"- Permitting",{"$f":"V44","v":63.85787296706949},{"$f":"C42*$E$54","v":6.896650280443505},null,9.4041619603548274E-2,0,9.4041619603548274E-2,null,null,null,null,null,"    e1. power plant",{"$f":"D144*D147/1000","v":86.133547299467367},null,null,null,{"$f":"E144*E147/1000","v":86.133547299467367}]
[null," - Contingency",{"$f":"V45","v":403.36739006191016},{"$f":"C43*$E$54","v":43.563678126686298},null,0.59402734375822164,0,0.59402734375822164,null,null,null,null,null,"    e2. Transmission",{"$f":"D145/1000000","v":0},null,null,null,{"$f":"E145/1000000","v":0}]
[null," - Taxes & Insurance",null,null,{"$f":"Q56","v":1043.0645375396978},0,0.3555765279972673,0.3555765279972673,null,null,null,null,null,"f. Permitting & Leasing",{"$f":"D128/1000000","v":2.5543149186827794},null,{"$f":"O44","v":2.5543149186827794},{"$f":"1000*Q44/$D$143","v":63.85787296706949},{"$f":"E128/1000000","v":2.5543149186827794},null,{"$f":"S44","v":2.5543149186827794},{"$f":"U44*1000/E$143","v":63.85787296706949}]
[null,"- TOTAL",{"$f":"SUM(C37:C44)","v":3529.8586876313611},381.22473826418695,5373.2620656477602,5.1983195263596063,1.8317235420821119,7.0300430684417172,{"$f":"H45*I35/(1-I35)","v":0.18545717347691923},{"$f":"H45+I45","v":7.2155002419186367},null,null,null,"f. Contingency",null,null,{"$f":"(SUM(Q22:Q44)-P28-P27)*D55","v":16.076240160628988},{"$f":"1000*Q45/$D$143","v":401.9060040157247},null,null,{"$f":"(SUM(U22:U44)-T28-T27)*E55","v":16.134695602476405},{"$f":"U45*1000/E$143","v":403.36739006191016}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",null,{"$f":"SUM(P22:P45)","v":47.872326277076809},{"$f":"SUM(Q22:Q45)","v":143.95351265098225},{"$f":"Q46*1000/D$143","v":3598.8378162745562},null,{"$f":"SUM(T22:T45)","v":47.872326277076809},{"$f":"SUM(U22:U45)","v":144.40167103847909},{"$f":"U46*1000/E$143","v":3610.0417759619777}]
[]
[]
[]
[null,"A1. Economics Factors",null,null,null,null,null,null,null,null,null,null,null,"OM1. O&M, $K/yr"]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,null,null,"Default","Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cost","Cost"]
[null,"Net Capacity Factor",null,{"$f":"OUT!G52","v":0.95},{"$f":"OUT!H52","v":0.95},null,null,null,null,null,null,null,null,"a1. Field-Well","$k/yr",{"$f":"(OUT!G360)/1000","v":606.5398971466841},{"$f":"IF(A134=0,(OUT!H360)/1000,E135/100*Q59/1000)","v":606.5398971466841}]
[null,"Fixed Charge Rate",null,{"$f":"IN!H24","v":0.108},{"$f":"IN!I24","v":0.108},null,null,null,null,null,null,null,null,"a2. Field-NonWell","$k/yr",{"$f":"(OUT!G354+OUT!G361+OUT!G367+OUT!G368+OUT!G393)/1000","v":732.69860755473371},{"$f":"IF(A134=0,(OUT!H354+OUT!H361+OUT!H367+OUT!H368+OUT!H393)/1000,0)","v":732.69860755473371}]
[null,"Contingency",null,{"$f":"OUT!G53","v":0.15},{"$f":"OUT!H53","v":0.15},null,null,null,null,null,null,null,null," b. Plant","$k/yr",{"$f":"(OUT!G381)/1000","v":2990.9590234066441},{"$f":"IF(A134=0,(OUT!H381)/1000,E134/100*Q59/1000)","v":2990.9590234066445}]
[null,"Royalty",null,{"$f":"OUT!G56","v":2.5702607893975382E-2},{"$f":"OUT!H56","v":2.5702607893975382E-2},"<== This is the weighted royalty over 30 yr life",null,null,null,null,null,null,null," c.Taxes & Insurance","$k/yr",{"$f":"OUT!G413/1000","v":1039.8714090287824},{"$f":"IF(A134=0,OUT!H413/1000,0)","v":1043.0645375396978}]
[null,"Discount rate",null,{"$f":"OUT!G57","v":7.0000000000000007E-2},{"$f":"OUT!H57","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,"total","$k/yr",{"$f":"SUM(P53:P56)","v":5370.0689371368435},{"$f":"SUM(Q53:Q56)","v":5373.2620656477602}]
[null,"Unacost factor (disc, 30 yrs)",null,{"$f":"1/OUT!G306","v":8.058640351111121E-2},{"$f":"1/OUT!H306","v":8.058640351111121E-2},"<==  The Unacost factor is sum of the inverse of (1+i)^n"]
[null,"Power after Drawdown",null,{"$f":"OUT!G303","v":0.8812322706505844},{"$f":"OUT!H303","v":0.8812322706505844},"<==  Ratio of actual power PV to nominal power (at design) PV - used in LCOE calculations",null,null,null,null,null,null,null,"Annual Power Sales","kW-h/y",{"$f":"D143*1000*365*24*D60","v":293344598.25416654},{"$f":"E143*1000*365*24*E60","v":293344598.25416654}]
[null,"Adjusted Capacity Factor ",null,{"$f":"D53*D59","v":0.83717065711805516},{"$f":"E53*E59","v":0.83717065711805516},"<==  Utilization factor * Power after Drawdown"]
[]
[]
[null,"B1.Resource Parameters",null,null,null,null,null,null,null,null,null,null,null,"MU1. Make up costs ($K)"]
[null,null,null,"Reference","Improved",null,null,null,null,null,null,null,null,null,null,null,"Default","Revised"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"a. Total",null,null,{"$f":"OUT!G311/1000","v":48806.941814256999},{"$f":"OUT!H311/1000","v":48806.941814256999}]
[null,"Resource Type",null,{"$f":"D7","v":"Hydrothermal"},{"$f":"D66","v":"Hydrothermal"},null,null,null,null,null,null,null,null,"b Fraction to pay:",null,null,{"$f":"OUT!G305","v":0},{"$f":"OUT!H305","v":0}]
[null,"Reservoir Temp","°C",{"$f":"IN!G5","v":225},{"$f":"IN!G5","v":225},null,null,null,null,null,null,null,null,"c. PV in year 0 ",null,null,{"$f":"Q65*Q66","v":0},{"$f":"R65*R66","v":0}]
[null,null,"°F",{"$f":"D67*1.8+32","v":437},{"$f":"E67*1.8+32","v":437},null,null,null,null,null,null,null,null,"e. Unacost, each year:",null,null,{"$f":"Q67*D58","v":0},{"$f":"R67*E58","v":0}]
[null,"Well Depth","m",{"$f":"IN!G7","v":5000},{"$f":"D69","v":5000},null,null,null,null,null,null,null,null,"f. $/kW/year",null,null,{"$f":"Q68/D143","v":0},{"$f":"R68/E143","v":0}]
[]
[]
[null,"C1. Exploration & Confirmation Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Field Type",null,{"$f":"IN!H45","v":"Greenfield"},{"$f":"IN!I45","v":"Greenfield"}]
[null,"Power Found","MW(e)",{"$f":"OUT!G112","v":84.205364738882793},{"$f":"OUT!H112","v":84.205364738882793}]
[null,"Non-Drilling Exploration Cost [l]",null,{"$f":"OUT!G79","v":1049016.4532520326},{"$f":"OUT!H79","v":1049016.4532520326}]
[null,"Exploration Small Dia Drilling",null,{"$f":"OUT!G107","v":3233825.0523784072},{"$f":"OUT!H107","v":3233825.0523784072},"<==  temp gradient,slimhole, corehole"]
[null,"Exploration Full-Dia Drilling",null,{"$f":"OUT!G105","v":0},{"$f":"OUT!H105","v":0},"<==  successful full-dia wells support operation"]
[null,"Total Exploration Drilling Cost",null,{"$f":"D78+D79","v":3233825.0523784072},{"$f":"E78+E79","v":3233825.0523784072}]
[null,"Stimulation During Exploration",null,{"$f":"OUT!G110","v":2235333.7783711618},{"$f":"OUT!H110","v":2235333.7783711618}]
[null,"Indirect Costs during Exploration",null,{"$f":"OUT!G111","v":509333.01310865936},{"$f":"OUT!H111","v":509333.01310865936}]
[null,"Proportioned Exploration Cost Ratio",null,{"$f":"OUT!G114","v":1},{"$f":"OUT!H114","v":1}]
[null,"Total Exploration Cost",null,{"$f":"SUM(D77,D80:D82)*D83","v":7027508.2971102614},{"$f":"SUM(E77,E80:E82)*E83","v":7027508.2971102614}]
[]
[]
[null,"D1. Drilling Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Production Wells Required",null,{"$f":"OUT!G133","v":6.2792921033059566},{"$f":"OUT!H133","v":6.2792921033059566}]
[null,"Production Wells Drilled",null,{"$f":"OUT!G137","v":3.3124162659656129},{"$f":"OUT!H137","v":3.3124162659656129}]
[null,"Inaction Wells Required",null,{"$f":"OUT!G142","v":3.9098565615151593},{"$f":"OUT!H142","v":3.9098565615151593}]
[null,"Injection Wells Drilled",null,{"$f":"OUT!G148","v":3.9493500621365247},{"$f":"OUT!H148","v":3.9493500621365247}]
[null,"Unit Prod Well Cost","$/well",{"$f":"OUT!G195","v":2850868.1153846155},{"$f":"OUT!H195","v":2850868.1153846155}]
[null,"Unit Inject Well Cost","$/well",{"$f":"OUT!G202","v":2850868.1153846155},{"$f":"OUT!H202","v":2850868.1153846155}]
[null,"Total Production Drilling Cost",null,{"$f":"OUT!G203","v":9443261.9175227322},{"$f":"OUT!H203","v":9443261.9175227322}]
[null,"Total Injection Drilling Cost",null,{"$f":"OUT!G204","v":11259076.168637268},{"$f":"OUT!H204","v":11259076.168637268}]
[null,"Well Testing",null,{"$f":"OUT!G217","v":162591.23517500726},{"$f":"OUT!H217","v":162591.23517500726}]
[null,"Indirect Costs",null,{"$f":"OUT!G226+OUT!G231","v":1098154.1748071045},{"$f":"OUT!H226+OUT!H231","v":1098154.1748071045}]
[null,"Total Drilling Phase Costs",null,{"$f":"SUM(D96:D99)","v":21963083.496142112},{"$f":"SUM(E96:E99)","v":21963083.496142112}]
[]
[]
[null,"E1. Stimulation"]
[null,null,null,"Default","Revised"]
[]
[null,"Successful Stimulations Req'd ",null,{"$f":"OUT!G162","v":0.35544150559228715},{"$f":"OUT!H162","v":0.65355896952919224}]
[null,"Stimulations Performed",null,{"$f":"OUT!G159","v":2.3949350062136525},{"$f":"OUT!H159","v":2.7261766328102137}]
[null,"Unit Stimulation Cost","$/well",{"$f":"OUT!G211","v":1117666.8891855809},{"$f":"OUT!H211","v":1117666.8891855809}]
[null,"Total Stimulation Cost",null,{"$f":"OUT!G212","v":2676739.5581964627},{"$f":"OUT!H212","v":3046957.3565634131}]
[null,"Indirect Costs",null,{"$f":"D109*(1/(1-IN!H101)-1)","v":140881.02937876104},{"$f":"E109*(1/(1-IN!I101)-1)","v":160366.17666123208}]
[null,"Total Stimulation Cost",null,{"$f":"D109+D110","v":2817620.5875752238},{"$f":"E109+E110","v":3207323.5332246451}]
[]
[null,"F1.GF Gathering System"]
[null,null,null,"Default","Revised"]
[]
[null,"Surface Equipment",null,{"$f":"OUT!G248","v":5493609.8850316228},{"$f":"OUT!H248","v":5493609.8850316228}]
[null,"Production Pump Cost",null,{"$f":"OUT!G253","v":0},{"$f":"OUT!H253","v":0}]
[null,"Injection Pump Cost",null,{"$f":"OUT!G254","v":1001844.2593788418},{"$f":"OUT!H254","v":1001844.2593788418}]
[null,"Indirect Costs",null,{"$f":"OUT!G260","v":885743.74696506409},{"$f":"OUT!H260","v":885743.74696506409}]
[null,"Total Gathering System Cost",null,{"$f":"SUM(D116:D119)","v":7381197.8913755286},{"$f":"SUM(E116:E119)","v":7381197.8913755286}]
[]
[null,"G1. Permitting and Leasing"]
[null,null,null,"Reference","Improved"]
[]
[null,"Permitting Cost for Exploration",null,{"$f":"OUT!G77+OUT!G103","v":347961.40350877197},{"$f":"OUT!H77+OUT!H103","v":347961.40350877197}]
[null,"Leasing Cost",null,{"$f":"OUT!G84","v":1024820.7358572945},{"$f":"OUT!H84","v":1024820.7358572945}]
[null,"Permitting Costs WellFld Develpmnt",null,{"$f":"OUT!G234","v":1181532.7793167129},{"$f":"OUT!H234","v":1181532.7793167129}]
[null,"Total Permitting Cost",null,{"$f":"SUM(D125:D127)","v":2554314.9186827792},{"$f":"SUM(E125:E127)","v":2554314.9186827792}]
[]
[null,"H1.O&M Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"O&M Costs Inputted or Calc'd",null,{"$f":"IF(A134=1,\"Inputted\",\"Calculated\")","v":"Calculated"},{"$f":"D133","v":"Calculated"}]
[{"$f":"IN!B180","v":0},"Input -Plant O&M","¢/kW-hr",0,{"$f":"IF(A134=0,0,IN!I181)","v":0}]
[null,"Input - Field O&M","¢/kW-hr",0,{"$f":"IF(A134=0,0,IN!I182)","v":0}]
[null,"Taxes and Insurance",null,{"$f":"IN!H195","v":7.4999999999999997E-3},{"$f":"IN!I195","v":7.4999999999999997E-3}]
[]
[null,"I1.Power Plant Parameters"]
[null,null,null,"Reference","Improved"]
[]
[null,"Conversion System ",null,"Flash","Flash"]
[]
[null,"Power Sales","MW(e)",{"$f":"OUT!G9","v":40},{"$f":"OUT!H9","v":40}]
[null,"Plant Net Output","MW(e)",{"$f":"OUT!G437","v":41.602682369441396},{"$f":"OUT!H437","v":41.602682369441396}]
[null,"Transmission Line Cost",null,{"$f":"OUT!G428","v":0},{"$f":"OUT!H428","v":0}]
[null,"Permitting  Cost",null,{"$f":"OUT!G430","v":0},{"$f":"OUT!H430","v":0}]
[null,"Plant Capital Cost (plant output)","$/kW",{"$f":"OUT!G445","v":2070.384465467434},{"$f":"OUT!H445","v":2070.384465467434}]

{"sheet":"Well Cost Input","index":35,"n_rows":60,"n_cols":27,"rows_kept":60,"cut":false,"hidden":false,"merged":[[0,4,0,5],[0,7,0,8]]}
["Prod","Inject","Simplified Well Cost Model",null,"Production Well",null,null,"Injection Well",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Yes"]
[null,null,null,null,"Default","Revised",null,"Default","Revised",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No"]
[null,null,"Estimated Cost",null,{"$f":"'Well Cost Summary'!C22","v":15494068.125860753},{"$f":"'Well Cost Summary'!C45","v":15494068.125860753},null,{"$f":"'Well Cost Summary'!C71","v":15494068.125860753},{"$f":"'Well Cost Summary'!C94","v":15494068.125860753}]
[null,null,"Estimated Interval Time","days",{"$f":"'Well Cost Summary'!H4","v":108.44324079540445},{"$f":"'Well Cost Summary'!H27","v":108.44324079540445},null,{"$f":"'Well Cost Summary'!H53","v":108.44324079540445},{"$f":"'Well Cost Summary'!H76","v":108.44324079540445}]
[null,null,"Resource Temperature","C",{"$f":"IN!G5","v":225}]
[null,null,"Depth","km",{"$f":"IN!G7/1000","v":5},{"$f":"E6","v":5},null,{"$f":"IN!G7/1000*IN!H81","v":5},{"$f":"IN!G7/1000*IN!I81","v":5}]
[null,null,"est # of intervals",null,{"$f":"IF(E6<3,3,IF(E6<5,4,5))","v":5},{"$f":"IF(F6<3,3,IF(F6<5,4,5))","v":5},null,{"$f":"IF(H6<3,3,IF(H6<5,4,5))","v":5},{"$f":"IF(I6<3,3,IF(I6<5,4,5))","v":5}]
[{"$f":"IF(E8=\"No\",0,1)","v":0},{"$f":"IF(H8=\"No\",0,1)","v":0},"Input # intervals?","Yes or No","No","No",null,"No","No"]
[{"$f":"IF(F8=\"No\",0,1)","v":0},{"$f":"IF(I8=\"No\",0,1)","v":0},"If yes, # of intervals (must be 3 or larger)"]
[null,null,"# of intervals used",null,{"$f":"IF(A8=0,E7,E9)","v":5},{"$f":"IF(A9=0,F7,F9)","v":5},null,{"$f":"IF(B8=0,H7,H9)","v":5},{"$f":"IF(B9=0,I7,I9)","v":5}]
[{"$f":"IF(E11=\"Open Hole\",1,0)","v":1},{"$f":"IF(H11=\"Open Hole\",1,0)","v":1},"Bottom interval (Liner or Open)",null,{"$f":"'Drilling Costs'!H9","v":"Open Hole"},{"$f":"'Drilling Costs'!K9","v":"Open Hole"},null,{"$f":"'Drilling Costs'!I9","v":"Open Hole"},{"$f":"'Drilling Costs'!L9","v":"Open Hole"}]
[{"$f":"IF(E12=\"Smaller Diameter\",0,1)","v":0},{"$f":"IF(H12=\"Smaller Diameter\",0,1)","v":0},"Bottom Interval Diameter (Larger or Smaller Diameter well)",null,{"$f":"'Drilling Costs'!H8","v":"Smaller Diameter"},{"$f":"'Drilling Costs'!K8","v":"Smaller Diameter"},null,{"$f":"'Drilling Costs'!I8","v":"Smaller Diameter"},{"$f":"'Drilling Costs'!L8","v":"Smaller Diameter"}]
[{"$f":"IF(F11=\"Open Hole\",1,0)","v":1},{"$f":"IF(I11=\"Open Hole\",1,0)","v":1},"Bottom Diameter used","inch",{"$f":"IF(A11=0,IF(A12=0,7,9.625),IF(A12=0,9.625,12.25))","v":9.625},{"$f":"IF(A13=0,IF(A14=0,7,9.625),IF(A14=0,9.625,12.25))","v":9.625},null,{"$f":"IF(B11=0,IF(B12=0,7,9.625),IF(B12=0,9.625,12.25))","v":9.625},{"$f":"IF(B13=0,IF(B14=0,7,9.625),IF(B14=0,9.625,12.25))","v":9.625}]
[{"$f":"IF(F12=\"Smaller Diameter\",0,1)","v":0},{"$f":"IF(I12=\"Smaller Diameter\",0,1)","v":0}]
[{"$f":"'Well scenario check'!H4","v":0},{"$f":"'Well scenario check'!H18","v":0},"Click on this link to review/revise length of intervals",{"$f":"IF(A15=0,\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "},"Default INTERVAL LENGTH","Revised INTERVAL LENGTH",null,"Default INTERVAL LENGTH","Revised INTERVAL LENGTH",{"$f":"IF(AND(A15=0,B15=0),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[{"$f":"'Well scenario check'!H5","v":0},{"$f":"'Well scenario check'!H19","v":0},"Click on this link to review/revise casing weight",{"$f":"IF(A16=0,\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "},"Default CASING WEIGHT","Revised CASING WEIGHT",null,"Default CASING WEIGHT","Revised CASING WEIGHT",{"$f":"IF(AND(A16=0,B16=0),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[{"$f":"'Well scenario check'!H6","v":0},{"$f":"'Well scenario check'!H20","v":0},"Click on this link to review/revise casing cost",null,"Default CASING COST","Revised CASING COST",null,"Default CASING COST","Revised CASING COST",{"$f":"IF(AND(A17=0,B17=0),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[null,null,"Casing Services (per interval)","per interval",{"$f":"25000","v":25000},null,null,25000]
[null,null,"Excess Cement",null,0.25,0.25,null,0.25,0.25,{"$f":"IF(AND(E19=F19,H19=I19),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[null,null,"Cement Cost [$/cft]",null,125,125,null,125,125,{"$f":"IF(AND(E20=F20,H20=I20),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[{"$f":"'Well scenario check'!H7","v":0},{"$f":"'Well scenario check'!H21","v":0},"Click on this link to review/revise bit life",null,"Default BIT LIFE","Revised BIT LIFE",null,"Default BIT LIFE","Revised BIT LIFE",{"$f":"IF(AND(A21=0,B21=0),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[{"$f":"'Well scenario check'!H8","v":0},{"$f":"'Well scenario check'!H22","v":0},"Click on this link to review/revise bit cost",null,"Default BIT COST","Revised BIT COST",null,"Default BIT COST","Revised BIT COST",{"$f":"IF(AND(A22=0,B22=0),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[null,null,"Other Bottom Hole Assembly Costs (% of bit cost)",null,0.5,null,null,0.5]
[{"$f":"'Well scenario check'!H9","v":0},{"$f":"'Well scenario check'!H23","v":0},"Click on this link to review/revise Rate of Penetration",null,"Default ROP","Revised ROP",null,"Default ROP","Revised ROP",{"$f":"IF(AND(A24=0,B24=0),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[null,null,"Trip Time [ft/hr]",null,1000,1000,null,1000,1000,{"$f":"IF(AND(E25=F25,H25=I25),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[null,null,"Well head time per cased interval","hr",40,null,null,40]
[null,null,"Time to handle bottom hole assembly per trip","hr",4,null,null,4]
[null,null,"Rate for Running Casing","ft/hr",300,null,null,300]
[null,null,"Rate for Cementing","cft/hr",300,null,null,300]
[null,null,"Surface Time for Casing","hr per interval",8,null,null,8]
[null,null,"Surface Time for Cementing","hr per interval",8,null,null,8]
[null,null,"Wait Time for Cement","hr",8,null,null,8]
[null,null,"Minimum time for casing/cementing an interval","hr ",24,null,null,24]
[]
[{"$f":"'Well scenario check'!H10","v":0},{"$f":"'Well scenario check'!H24","v":0},"Click on this link to identify intervals to be logged",null,"Default INTERVAL LOGGED?","Revised INTERVAL LOGGED?",null,"Default INTERVAL LOGGED?","Revised INTERVAL LOGGED?",{"$f":"IF(AND(A35=0,B35=0),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[null,null,"Logging rate","ft/hr",100,null,null,100]
[null,null,"Logging Services","per interval",50000,null,null,50000]
[null,null,"Non allocated 'Other' time",null,0.3,0.3,null,0.3,0.3,{"$f":"IF(AND(E38=F38,H38=I38),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[null,null,"Drilling fluids cost","$/bbl",15,null,null,15]
[null,null,"Drilling fluids engineer","$/day",1000,null,null,1000]
[null,null,"Drilling fluids equipment rentals","$/day",1000,null,null,1000]
[{"$f":"IF(E42=\"No\",0,1)","v":1},{"$f":"IF(H42=\"No\",0,1)","v":1},"Directional Drilling","Yes or No","Yes",null,null,"Yes"]
[null,null,"Directional Drilling Cost [$/day]",null,14000,14000,null,14000,14000,{"$f":"IF(AND(E43=F43,H43=I43),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[]
[{"$f":"'Well scenario check'!H11","v":0},{"$f":"'Well scenario check'!H25","v":0},"Click on this link to review/revise the daily rig rate",null,"Default RIG RATE","Revised RIG RATE",null,"Default RIG RATE","Revised RIG RATE",{"$f":"IF(AND(A45=0,B45=0),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[null,null,"Fuel Cost","per gallon",4,null,null,4]
[{"$f":"'Well scenario check'!H12","v":0},{"$f":"'Well scenario check'!H26","v":0},"Click on this link to review/revise the daily fuel cost for rig","$ per day","Default DAILY FUEL COST","Revised DAILY FUEL COST",null,"Default DAILY FUEL COST","Revised DAILY FUEL COST",{"$f":"IF(AND(A47=0,B47=0),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[null,null,"Daily Rentals for Rig Equipment","$ per day",5000,null,null,5000]
[null,null,"Daily Rig Services","$ per day",3000,null,null,3000]
[null,null,"Site management, accommodations, vehicles not included in rig rate","$ per day",3000,null,null,3000]
[{"$f":"'Well scenario check'!H13","v":0},{"$f":"'Well scenario check'!H27","v":0},"Click on this link to review/revise the daily cost for the rig/rentals/fuel/services",null,"Default DAILY COST FOR RIG","Revised DAILY COST FOR RIG",null,"Default DAILY COST FOR RIG","Revised DAILY COST FOR RIG",{"$f":"IF(AND(A51=0,B51=0),\" \",\"Revised VALUE DIFFERS FROM Default\")","v":" "}]
[]
[null,null,"Well head Equipment Cost",null,{"$f":"125000","v":125000},null,null,125000]
[null,null,"Contingency - This contingency is separate from the contingency applied in GETEM. It is applied only to the interval costs (not mobilization and rig move)",null,0.15,0.15,null,0.15,0.15]
[]
[null,null,"Engineering/Surveying",null,10000,null,null,10000]
[null,null,"Site Preparation/Roads/Cellar & Conductor Casing",null,100000,null,null,100000]
[null,null,"Mobilization/Demobilization",null,100000,null,null,100000]
[null,null,"Days for Rig move (cost incurred when rig is moved)",null,4,null,null,4]
[null,null,"Equipment Rentals Rig Installation/Removal","each",50000,null,null,50000]

{"sheet":"Well Cost Summary","index":36,"n_rows":94,"n_cols":8,"rows_kept":94,"cut":false,"hidden":false,"merged":[[93,0,93,1],[1,2,1,6],[24,2,24,6],[50,2,50,6],[73,2,73,6],[21,0,21,1],[44,0,44,1],[70,0,70,1]]}
[null,"PRODUCTION WELL COST"]
[null,null,"Interval "]
[null,"DEFAULT COST SUMMARY",1,2,3,4,5,"Total"]
[null,"time [day]",{"$f":"'Well Default Calculations'!C$145","v":6.1879664056909798},{"$f":"'Well Default Calculations'!D$145","v":16.005636650702403},{"$f":"'Well Default Calculations'!E$145","v":25.098226435574745},{"$f":"'Well Default Calculations'!F$145","v":38.615066303436301},{"$f":"'Well Default Calculations'!G$145","v":22.536345000000011},{"$f":"SUM(C4:G4)","v":108.44324079540445}]
[null,"casing",{"$f":"'Well Default Calculations'!C$146","v":649713.11122910609},{"$f":"'Well Default Calculations'!D$146","v":1641139.5360949796},{"$f":"'Well Default Calculations'!E$146","v":519712.3230430549},{"$f":"'Well Default Calculations'!F$146","v":330924.86803563911},{"$f":"'Well Default Calculations'!G$146","v":0},{"$f":"SUM(C5:G5)","v":3141489.8384027798}]
[null,"cement",{"$f":"'Well Default Calculations'!C$147","v":540231.2179544135},{"$f":"'Well Default Calculations'!D$147","v":1544128.1567004288},{"$f":"'Well Default Calculations'!E$147","v":693738.73706830852},{"$f":"'Well Default Calculations'!F$147","v":321256.28260156681},{"$f":"'Well Default Calculations'!G$147","v":0},{"$f":"SUM(C6:G6)","v":3099354.394324718}]
[null,"bits",{"$f":"'Well Default Calculations'!C$148","v":35409.33},{"$f":"'Well Default Calculations'!D$148","v":130246.28671688082},{"$f":"'Well Default Calculations'!E$148","v":184823.83438524589},{"$f":"'Well Default Calculations'!F$148","v":202661.71763414636},{"$f":"'Well Default Calculations'!G$148","v":57678.27167763163},610819.44041390473]
[null,"drilling fluids",{"$f":"'Well Default Calculations'!C$149","v":129935.94677079815},{"$f":"'Well Default Calculations'!D$149","v":283866.23144864815},{"$f":"'Well Default Calculations'!E$149","v":166757.85237020993},{"$f":"'Well Default Calculations'!F$149","v":137976.95543971285},{"$f":"'Well Default Calculations'!G$149","v":57076.658532047615},775613.6445614167]
[null,"directional drilling",{"$f":"'Well Default Calculations'!C$150","v":0},{"$f":"'Well Default Calculations'!D$150","v":0},{"$f":"'Well Default Calculations'!E$150","v":0},{"$f":"'Well Default Calculations'!F$150","v":644408.22647174494},{"$f":"'Well Default Calculations'!G$150","v":376086.5253600002},1020494.7518317451]
[null,"logging",{"$f":"'Well Default Calculations'!C$151","v":0},{"$f":"'Well Default Calculations'!D$151","v":51500},{"$f":"'Well Default Calculations'!E$151","v":51500},{"$f":"'Well Default Calculations'!F$151","v":51500},{"$f":"'Well Default Calculations'!G$151","v":0},154500]
[null,"rig",{"$f":"'Well Default Calculations'!C$152","v":238750.30783077507},{"$f":"'Well Default Calculations'!D$152","v":617545.47889405082},{"$f":"'Well Default Calculations'!E$152","v":968364.87056378042},{"$f":"'Well Default Calculations'!F$152","v":1489885.1031854828},{"$f":"'Well Default Calculations'!G$152","v":869519.79913500044},4184065.5596090895]
[null,"Totals",{"$f":"SUM(C5:C11)","v":1594039.913785093},4268425.6898549879,2584897.6174305994,3178613.1533682928,1360361.2547046798,12986337.629143653]
[]
[null,"Total Interval Costs",{"$f":"H12","v":12986337.629143653}]
[null,"Well Head",{"$f":"'Well Default Calculations'!C$156","v":131520.1243455497}]
[null,"Engineering/Surveying",{"$f":"'Well Default Calculations'!C$157","v":11080.000000000002}]
[null,"Site Prep & Roads",{"$f":"'Well Default Calculations'!C$158","v":110800.00000000001}]
[null,"Mob & De-mob",{"$f":"'Well Default Calculations'!C$159","v":110800.00000000001}]
[null,"Rig Cost - Move",{"$f":"'Well Default Calculations'!C$160","v":84779.728000000003}]
[null,"Equipment Rentals",{"$f":"'Well Default Calculations'!C$161","v":110800.00000000001}]
[null,"contingency",{"$f":"'Well Default Calculations'!C$162","v":1947950.644371548}]
["TOTAL DEFAULT PRODUCTION WELL COST",null,{"$f":"SUM(C14:C21)","v":15494068.125860753}]
[]
[]
[null,null,"Interval "]
[null,"REVISED COST SUMMARY",1,2,3,4,5,"Total"]
[null,"time [day]",{"$f":"'Well Revised Calculations'!C145","v":6.1879664056909798},{"$f":"'Well Revised Calculations'!D145","v":16.005636650702403},{"$f":"'Well Revised Calculations'!E145","v":25.098226435574745},{"$f":"'Well Revised Calculations'!F145","v":38.615066303436301},{"$f":"'Well Revised Calculations'!G145","v":22.536345000000011},{"$f":"SUM(C27:G27)","v":108.44324079540445}]
[null,"casing",{"$f":"'Well Revised Calculations'!C146","v":649713.11122910609},{"$f":"'Well Revised Calculations'!D146","v":1641139.5360949796},{"$f":"'Well Revised Calculations'!E146","v":519712.3230430549},{"$f":"'Well Revised Calculations'!F146","v":330924.86803563911},{"$f":"'Well Revised Calculations'!G146","v":0},3141489.8384027798]
[null,"cement",{"$f":"'Well Revised Calculations'!C147","v":540231.2179544135},{"$f":"'Well Revised Calculations'!D147","v":1544128.1567004288},{"$f":"'Well Revised Calculations'!E147","v":693738.73706830852},{"$f":"'Well Revised Calculations'!F147","v":321256.28260156681},{"$f":"'Well Revised Calculations'!G147","v":0},3099354.394324718]
[null,"bits",{"$f":"'Well Revised Calculations'!C148","v":35409.33},{"$f":"'Well Revised Calculations'!D148","v":130246.28671688082},{"$f":"'Well Revised Calculations'!E148","v":184823.83438524589},{"$f":"'Well Revised Calculations'!F148","v":202661.71763414636},{"$f":"'Well Revised Calculations'!G148","v":57678.27167763163},610819.44041390473]
[null,"drilling fluids",{"$f":"'Well Revised Calculations'!C149","v":129935.94677079815},{"$f":"'Well Revised Calculations'!D149","v":283866.23144864815},{"$f":"'Well Revised Calculations'!E149","v":166757.85237020993},{"$f":"'Well Revised Calculations'!F149","v":137976.95543971285},{"$f":"'Well Revised Calculations'!G149","v":57076.658532047615},775613.6445614167]
[null,"directional drilling",{"$f":"'Well Revised Calculations'!C150","v":0},{"$f":"'Well Revised Calculations'!D150","v":0},{"$f":"'Well Revised Calculations'!E150","v":0},{"$f":"'Well Revised Calculations'!F150","v":644408.22647174494},{"$f":"'Well Revised Calculations'!G150","v":376086.5253600002},1020494.7518317451]
[null,"logging",{"$f":"'Well Revised Calculations'!C151","v":0},{"$f":"'Well Revised Calculations'!D151","v":51500},{"$f":"'Well Revised Calculations'!E151","v":51500},{"$f":"'Well Revised Calculations'!F151","v":51500},{"$f":"'Well Revised Calculations'!G151","v":0},154500]
[null,"rig",{"$f":"'Well Revised Calculations'!C152","v":238750.30783077507},{"$f":"'Well Revised Calculations'!D152","v":617545.47889405082},{"$f":"'Well Revised Calculations'!E152","v":968364.87056378042},{"$f":"'Well Revised Calculations'!F152","v":1489885.1031854828},{"$f":"'Well Revised Calculations'!G152","v":869519.79913500044},4184065.5596090895]
[null,"Totals",{"$f":"SUM(C28:C34)","v":1594039.913785093},4268425.6898549879,2584897.6174305994,3178613.1533682928,1360361.2547046798,12986337.629143653]
[]
[null,"Total Interval Costs",{"$f":"H35","v":12986337.629143653}]
[null,"Well Head",{"$f":"'Well Revised Calculations'!C156","v":131520.1243455497}]
[null,"Engineering/Surveying",{"$f":"'Well Revised Calculations'!C157","v":11080.000000000002}]
[null,"Site Prep & Roads",{"$f":"'Well Revised Calculations'!C158","v":110800.00000000001}]
[null,"Mob & De-mob",{"$f":"'Well Revised Calculations'!C159","v":110800.00000000001}]
[null,"Rig Cost - Move",{"$f":"'Well Revised Calculations'!C160","v":84779.728000000003}]
[null,"Equipment Rentals",{"$f":"'Well Revised Calculations'!C161","v":110800.00000000001}]
[null,"contingency",{"$f":"'Well Revised Calculations'!C162","v":1947950.644371548}]
["TOTAL REVISED PRODUCTION WELL COST",null,{"$f":"SUM(C37:C44)","v":15494068.125860753}]
[]
[]
[]
[]
[null,"INJECTION WELL COST"]
[null,null,"Interval "]
[null,"DEFAULT COST SUMMARY",1,2,3,4,5,"Total"]
[null,"time [day]",{"$f":"'Well Default Calculations'!C310","v":6.1879664056909798},{"$f":"'Well Default Calculations'!D310","v":16.005636650702403},{"$f":"'Well Default Calculations'!E310","v":25.098226435574745},{"$f":"'Well Default Calculations'!F310","v":38.615066303436301},{"$f":"'Well Default Calculations'!G310","v":22.536345000000011},{"$f":"SUM(C53:G53)","v":108.44324079540445}]
[null,"casing",{"$f":"'Well Default Calculations'!C311","v":649713.11122910609},{"$f":"'Well Default Calculations'!D311","v":1641139.5360949796},{"$f":"'Well Default Calculations'!E311","v":519712.3230430549},{"$f":"'Well Default Calculations'!F311","v":330924.86803563911},{"$f":"'Well Default Calculations'!G311","v":0},{"$f":"SUM(C54:G54)","v":3141489.8384027798}]
[null,"cement",{"$f":"'Well Default Calculations'!C312","v":540231.2179544135},{"$f":"'Well Default Calculations'!D312","v":1544128.1567004288},{"$f":"'Well Default Calculations'!E312","v":693738.73706830852},{"$f":"'Well Default Calculations'!F312","v":321256.28260156681},{"$f":"'Well Default Calculations'!G312","v":0},{"$f":"SUM(C55:G55)","v":3099354.394324718}]
[null,"bits",{"$f":"'Well Default Calculations'!C313","v":35409.33},{"$f":"'Well Default Calculations'!D313","v":130246.28671688082},{"$f":"'Well Default Calculations'!E313","v":184823.83438524589},{"$f":"'Well Default Calculations'!F313","v":202661.71763414636},{"$f":"'Well Default Calculations'!G313","v":57678.27167763163},610819.44041390473]
[null,"drilling fluids",{"$f":"'Well Default Calculations'!C314","v":129935.94677079815},{"$f":"'Well Default Calculations'!D314","v":283866.23144864815},{"$f":"'Well Default Calculations'!E314","v":166757.85237020993},{"$f":"'Well Default Calculations'!F314","v":137976.95543971285},{"$f":"'Well Default Calculations'!G314","v":57076.658532047615},775613.6445614167]
[null,"directional drilling",{"$f":"'Well Default Calculations'!C315","v":0},{"$f":"'Well Default Calculations'!D315","v":0},{"$f":"'Well Default Calculations'!E315","v":0},{"$f":"'Well Default Calculations'!F315","v":644408.22647174494},{"$f":"'Well Default Calculations'!G315","v":376086.5253600002},1020494.7518317451]
[null,"logging",{"$f":"'Well Default Calculations'!C316","v":0},{"$f":"'Well Default Calculations'!D316","v":51500},{"$f":"'Well Default Calculations'!E316","v":51500},{"$f":"'Well Default Calculations'!F316","v":51500},{"$f":"'Well Default Calculations'!G316","v":0},154500]
[null,"rig",{"$f":"'Well Default Calculations'!C317","v":238750.30783077507},{"$f":"'Well Default Calculations'!D317","v":617545.47889405082},{"$f":"'Well Default Calculations'!E317","v":968364.87056378042},{"$f":"'Well Default Calculations'!F317","v":1489885.1031854828},{"$f":"'Well Default Calculations'!G317","v":869519.79913500044},4184065.5596090895]
[null,"Totals",{"$f":"SUM(C54:C60)","v":1594039.913785093},4268425.6898549879,2584897.6174305994,3178613.1533682928,1360361.2547046798,12986337.629143653]
[]
[null,"Total Interval Costs",{"$f":"H61","v":12986337.629143653}]
[null,"Well Head",{"$f":"'Well Default Calculations'!C321","v":131520.1243455497}]
[null,"Engineering/Surveying",{"$f":"'Well Default Calculations'!C322","v":11080.000000000002}]
[null,"Site Prep & Roads",{"$f":"'Well Default Calculations'!C323","v":110800.00000000001}]
[null,"Mob & De-mob",{"$f":"'Well Default Calculations'!C324","v":110800.00000000001}]
[null,"Rig Cost - Move",{"$f":"'Well Default Calculations'!C325","v":84779.728000000003}]
[null,"Equipment Rentals",{"$f":"'Well Default Calculations'!C326","v":110800.00000000001}]
[null,"contingency",{"$f":"'Well Default Calculations'!C327","v":1947950.644371548}]
["TOTAL DEFAULT INJECTION WELL COST",null,{"$f":"SUM(C63:C70)","v":15494068.125860753}]
[]
[]
[null,null,"Interval "]
[null,"REVISED COST SUMMARY",1,2,3,4,5,"Total"]
[null,"time [day]",{"$f":"'Well Revised Calculations'!C310","v":6.1879664056909798},{"$f":"'Well Revised Calculations'!D310","v":16.005636650702403},{"$f":"'Well Revised Calculations'!E310","v":25.098226435574745},{"$f":"'Well Revised Calculations'!F310","v":38.615066303436301},{"$f":"'Well Revised Calculations'!G310","v":22.536345000000011},{"$f":"SUM(C76:G76)","v":108.44324079540445}]
[null,"casing",{"$f":"'Well Revised Calculations'!C311","v":649713.11122910609},{"$f":"'Well Revised Calculations'!D311","v":1641139.5360949796},{"$f":"'Well Revised Calculations'!E311","v":519712.3230430549},{"$f":"'Well Revised Calculations'!F311","v":330924.86803563911},{"$f":"'Well Revised Calculations'!G311","v":0},3141489.8384027798]
[null,"cement",{"$f":"'Well Revised Calculations'!C312","v":540231.2179544135},{"$f":"'Well Revised Calculations'!D312","v":1544128.1567004288},{"$f":"'Well Revised Calculations'!E312","v":693738.73706830852},{"$f":"'Well Revised Calculations'!F312","v":321256.28260156681},{"$f":"'Well Revised Calculations'!G312","v":0},3099354.394324718]
[null,"bits",{"$f":"'Well Revised Calculations'!C313","v":35409.33},{"$f":"'Well Revised Calculations'!D313","v":130246.28671688082},{"$f":"'Well Revised Calculations'!E313","v":184823.83438524589},{"$f":"'Well Revised Calculations'!F313","v":202661.71763414636},{"$f":"'Well Revised Calculations'!G313","v":57678.27167763163},610819.44041390473]
[null,"drilling fluids",{"$f":"'Well Revised Calculations'!C314","v":129935.94677079815},{"$f":"'Well Revised Calculations'!D314","v":283866.23144864815},{"$f":"'Well Revised Calculations'!E314","v":166757.85237020993},{"$f":"'Well Revised Calculations'!F314","v":137976.95543971285},{"$f":"'Well Revised Calculations'!G314","v":57076.658532047615},775613.6445614167]
[null,"directional drilling",{"$f":"'Well Revised Calculations'!C315","v":0},{"$f":"'Well Revised Calculations'!D315","v":0},{"$f":"'Well Revised Calculations'!E315","v":0},{"$f":"'Well Revised Calculations'!F315","v":644408.22647174494},{"$f":"'Well Revised Calculations'!G315","v":376086.5253600002},1020494.7518317451]
[null,"logging",{"$f":"'Well Revised Calculations'!C316","v":0},{"$f":"'Well Revised Calculations'!D316","v":51500},{"$f":"'Well Revised Calculations'!E316","v":51500},{"$f":"'Well Revised Calculations'!F316","v":51500},{"$f":"'Well Revised Calculations'!G316","v":0},154500]
[null,"rig",{"$f":"'Well Revised Calculations'!C317","v":238750.30783077507},{"$f":"'Well Revised Calculations'!D317","v":617545.47889405082},{"$f":"'Well Revised Calculations'!E317","v":968364.87056378042},{"$f":"'Well Revised Calculations'!F317","v":1489885.1031854828},{"$f":"'Well Revised Calculations'!G317","v":869519.79913500044},4184065.5596090895]
[null,"Totals",{"$f":"SUM(C77:C83)","v":1594039.913785093},4268425.6898549879,2584897.6174305994,3178613.1533682928,1360361.2547046798,12986337.629143653]
[]
[null,"Total Interval Costs",{"$f":"H84","v":12986337.629143653}]
[null,"Well Head",{"$f":"'Well Revised Calculations'!C321","v":131520.1243455497}]
[null,"Engineering/Surveying",{"$f":"'Well Revised Calculations'!C322","v":11080.000000000002}]
[null,"Site Prep & Roads",{"$f":"'Well Revised Calculations'!C323","v":110800.00000000001}]
[null,"Mob & De-mob",{"$f":"'Well Revised Calculations'!C324","v":110800.00000000001}]
[null,"Rig Cost - Move",{"$f":"'Well Revised Calculations'!C325","v":84779.728000000003}]
[null,"Equipment Rentals",{"$f":"'Well Revised Calculations'!C326","v":110800.00000000001}]
[null,"contingency",{"$f":"'Well Revised Calculations'!C327","v":1947950.644371548}]
["TOTAL REVISED INJECTION WELL COST",null,{"$f":"SUM(C86:C93)","v":15494068.125860753}]

{"sheet":"Well Default Calculations","index":37,"n_rows":328,"n_cols":31,"rows_kept":328,"cut":false,"hidden":false,"merged":[]}
[null,"PRODUCTION WELL",null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION WELL",null,null,"INJECTION WELL"]
[null,"T,resource",{"$f":"IN!G5","v":225},"C",null,null,"Cells with yellow background are for user input. In some instances, the user ",null,null,null,null,null,null,"Hole","Casing/Liner",null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L",null,null,null,null,null,null,"Yes"]
[null,null,{"$f":"C2*1.8+32","v":437},"F",null,null,"can modify the model's estimates in the row immediately above",null,null,null,null,null,{"$f":"IF(C$7=3,0,IF(C$7=4,0,IF(C$7=5,1,2)))","v":1},{"$f":"IF($A$9=0,T3,W3)","v":36},30,null,{"$f":"IF($A$174=0,T3,W3)","v":36},30,null,36,30,null,36,30,null,{"$f":"U3+3*2","v":36},36,{"$f":"X3+3*2","v":36},36,null,"No"]
[null,"Well Depth",{"$f":"IN!G7/1000","v":5},"km",null,null,null,null,null,null,null,null,{"$f":"IF(C$7=3,0,IF(C$7=4,1,IF(C$7=5,2,3)))","v":2},26,20,null,26,20,null,26,20,null,{"$f":"IF(C7=4,AC4,28)","v":28},24,null,{"$f":"U4+3*2","v":26},26,{"$f":"X4+3*2","v":30},30]
[null,null,{"$f":"ROUND(C4*3280.83,0)","v":16404},"ft",null,null,"Adjusted PPI for pipe:",{"$f":"'Tables (up)'!G65/'Tables (up)'!G64","v":1.0521609947643977},null,"ROP Improvement",0.85,null,{"$f":"IF(C$7=3,1,IF(C$7=4,2,IF(C$7=5,3,4)))","v":3},17.5,13.5,null,17.5,13.5,null,{"$f":"IF(C7=3,AA5,17.5)","v":17.5},13.5,null,{"$f":"IF(C7=3,AC5,22)","v":22},18.625,null,{"$f":"U5+3*2","v":19.5},20,{"$f":"X5+3*2","v":24.625},26]
[null,"Gradient",{"$f":"(C3-50)/C5","v":2.3591806876371618E-2},"F/ft",null,null,"Adjusted PPI for drilling services:",{"$f":"'Tables (up)'!N65","v":1.03},null,null,null,null,{"$f":"IF(C$7=3,2,IF(C$7=4,3,IF(C$7=5,4,5)))","v":4},12.25,9.625,null,12.25,9.625,null,12.25,9.625,null,17,13.625]
[null,"# if intervals",{"$f":"'Well Cost Input'!E10","v":5},{"$f":"IF(C7=4,0.4,IF(C7=5,0.3,0.225))","v":0.3},null,null,"Adjusted PPI for cement:",{"$f":"'Tables (up)'!P65","v":1.3340000000000001},null,null,null,null,{"$f":"IF(C$7=3,3,IF(C$7=4,4,IF(C$7=5,5,6)))","v":5},{"$f":"IF($A$9=0,T7,W7)","v":8.5},{"$f":"IF(A$8=1,0,IF($A$9=0,U7,X7))","v":0},null,8.5,{"$f":"IF(A173=1,0,IF($A$174=0,U7,X7))","v":0},null,8.5,7,null,12.25,9.625]
[{"$f":"'Well Cost Input'!A11","v":1},"bottom interval",{"$f":"'Well Cost Input'!E11","v":"Open Hole"},null,null,null,"Adjusted PPI for O&G wells:",{"$f":"'Tables (up)'!M65","v":1.034},null,null,null,null,{"$f":"IF(C7<4,4,M7+1)","v":6}]
[{"$f":"'Well Cost Input'!A12","v":0},"Well Diameter",{"$f":"'Well Cost Input'!E12","v":"Smaller Diameter"},null,null,null,"Adjusted PPI for directional drilling:",{"$f":"'Tables (up)'!S65","v":1.1919999999999999},null,null,null,null,{"$f":"IF(C8<5,5,M8+1)","v":7}]
[null,null,null,null,null,null,"Adjusted PPI for other activities",{"$f":"'Tables (up)'!R65","v":1.1080000000000001}]
[]
[null,null,"Surface Casing","Upper Production Casing",{"$f":"IF($C7=E13,\"Production-Injeciton Interval\",\"Intermediate Liner\")","v":"Intermediate Liner"},{"$f":"IF($C7<F13,\" \",IF($C7=F13,\"Production-Injeciton Interval\",\"Intermediate Liner\"))","v":"Intermediate Liner"},{"$f":"IF($C7<G13,\" \",IF($C7=G13,\"Production-Injeciton Interval\",\"Intermediate Liner\"))","v":"Production-Injeciton Interval"}]
[null,"interval",1,2,3,4,5]
[null,"MATERIALS"]
[null,"Casing",{"$f":"C17/$C5","v":7.3152889539136789E-2},{"$f":"D17/$C5","v":0.3},{"$f":"E17/$C5","v":0.3},{"$f":"F17/$C5","v":0.3}]
[null,"Casing, Liner, or Open","Casing","Casing",{"$f":"IF(C7=3,C8,\"Liner\")","v":"Liner"},{"$f":"IF(F13>$C7,\" \",IF($C7=F13,$C8,\"Liner\"))","v":"Liner"},{"$f":"IF(G13>$C7,\" \",IF($C7=G13,$C8,\"Liner\"))","v":"Open Hole"}]
[null,"est interval length [ft]",{"$f":"IF(C4<4,800,1200)","v":1200},{"$f":"IF(C7=3,0.8,D7)*C5","v":4921.2},{"$f":"IF(C7=3,C5-D17,C5*D7)","v":4921.2},{"$f":"IF(C7<F13,0,IF(C7=F13,C5-SUM(D17:E17),C5*D7))","v":4921.2},{"$f":"IF(C7<G13,0,IF(C7=G13,C5-SUM($D17:F17),C5*D7))","v":1640.4000000000015}]
[null,"Revised Interval length",null,null,null,null,null,{"$f":"C5-SUM(D18:G18)","v":16404},"difference between inputted interval total and well depth"]
[null,"Interval length Used [ft]",{"$f":"IF(C18=0,C17,C18)","v":1200},{"$f":"IF(SUM($D18:$G18)=0,D17,D18)","v":4921.2},{"$f":"IF(SUM($D18:$G18)=0,E17,E18)","v":4921.2},{"$f":"IF(SUM($D18:$G18)=0,F17,F18)","v":4921.2},{"$f":"IF(SUM($D18:$G18)=0,G17,G18)","v":1640.4000000000015}]
[null,"est T [F]",{"$f":"50+C17*C6","v":78.310168251645933},{"$f":"50+D17*C6","v":166.1},{"$f":"SUM($D17:E17)*$C6+50","v":282.2},{"$f":"SUM($D17:F17)*$C6+50","v":398.29999999999995},{"$f":"SUM($D17:G17)*$C6+50","v":437}]
[null,"Est Hydrostatic Pressure [psi]",{"$f":"(-0.000000000164125*((50+C20)*0.5+460)^4+0.000000488272*((C20+50)*0.5+460)^3-0.000584261*((C20+50)*0.5+460)^2+0.297944*((C20+50)*0.5+460)+8.75314)*C19/144","v":519.40436702318721},{"$f":"(-0.000000000164125*((50+D20)*0.5+460)^4+0.000000488272*((D20+50)*0.5+460)^3-0.000584261*((D20+50)*0.5+460)^2+0.297944*((D20+50)*0.5+460)+8.75314)*SUM($D19:D19)/144","v":2114.7809909419634},{"$f":"(-0.000000000164125*((50+E20)*0.5+460)^4+0.000000488272*((E20+50)*0.5+460)^3-0.000584261*((E20+50)*0.5+460)^2+0.297944*((E20+50)*0.5+460)+8.75314)*SUM($D19:E19)/144","v":4161.2951261363223},{"$f":"(-0.000000000164125*((50+F20)*0.5+460)^4+0.000000488272*((F20+50)*0.5+460)^3-0.000584261*((F20+50)*0.5+460)^2+0.297944*((F20+50)*0.5+460)+8.75314)*SUM($D19:F19)/144","v":6102.4258569103267},{"$f":"(-0.000000000164125*((50+G20)*0.5+460)^4+0.000000488272*((G20+50)*0.5+460)^3-0.000584261*((G20+50)*0.5+460)^2+0.297944*((G20+50)*0.5+460)+8.75314)*SUM($D19:G19)/144","v":6721.1270357425592}]
[null,"D,casing [in]",{"$f":"LOOKUP(C13,$M3:$M9,$O3:$O9)","v":30},{"$f":"LOOKUP(D13,$M3:$M9,$O3:$O9)","v":20},{"$f":"LOOKUP(E13,$M3:$M9,$O3:$O9)","v":13.5},{"$f":"LOOKUP(F13,$M3:$M9,$O3:$O9)","v":9.625},{"$f":"LOOKUP(G13,$M3:$M9,$O3:$O9)","v":0}]
[null,"Hole [in]",{"$f":"LOOKUP(C13,$M3:$M7,$N3:$N7)","v":36},{"$f":"LOOKUP(D13,$M3:$M7,$N3:$N7)","v":26},{"$f":"LOOKUP(E13,$M3:$M7,$N3:$N7)","v":17.5},{"$f":"LOOKUP(F13,$M3:$M9,$N3:$N9)","v":12.25},{"$f":"LOOKUP(G13,$M3:$M9,$N3:$N9)","v":8.5}]
[null,"bit clearance [in]",0.625,0.25,0.25,0.25,0.25,{"$f":"IF(MIN(C24:G24)<0.25,\"use minimum clearance of 0.25 inch\",\" \")","v":" "}]
[null,"t,casing [in]",{"$f":"(C22-D23-$C24)*0.5","v":1.6875},{"$f":"(D22-E23-$D24)*0.5","v":1.125},{"$f":"IF(E$13<$C7,(E22-F23-$E24)*0.5,IF(AND($A$8=0,E$13=$C7),0.4, 0))","v":0.5},{"$f":"IF(F$13<$C7,(F22-G23-$E24)*0.5,IF(AND($A$8=0,F$13=$C7),0.4, 0))","v":0.4375},{"$f":"IF(G$13<$C7,(G22-H23-$E24)*0.5,IF(AND($A$8=0,G$13=$C7),0.4, 0))","v":0}]
[null,"Casing Grade",{"$f":"casing!E33","v":"K55"},{"$f":"casing!F33","v":"K55"},{"$f":"casing!G33","v":"P110"},{"$f":"casing!H33","v":"P110"},{"$f":"casing!I33","v":" "}]
[null,"Estimated Collapse pressure [psi]",{"$f":"IF(C13<$C7,casing!E21,0)","v":5257.3160468356555},{"$f":"IF(D13<$C7,casing!F21,0)","v":5257.3160468356555},{"$f":"IF(E13<$C7,casing!G21,0)","v":2481.6392144350843},{"$f":"IF(F13<$C7,casing!H21,0)","v":4651.1305328473691},{"$f":"IF(G13<$C7,casing!I21,0)","v":0}]
[null,null,{"$f":"IF(AND(C13<$C7,C27<C21),\"***\",\" \")","v":" "},{"$f":"IF(AND(D13<$C7,D27<D21),\"***\",\" \")","v":" "},{"$f":"IF(AND(E13<$C7,E27<E21),\"***\",\" \")","v":"***"},{"$f":"IF(AND(F13<$C7,F27<F21),\"***\",\" \")","v":"***"},{"$f":"IF(AND(G13<$C7,G27<G21),\"***\",\" \")","v":" "},{"$f":"IF(casing!D34>0,\"IF ***, then hydrostatic pressure exceeds estimated collapse pressure for casing\",\" \")","v":"IF ***, then hydrostatic pressure exceeds estimated collapse pressure for casing"}]
[null,"Casing Grade Used",{"$f":"C26","v":"K55"},{"$f":"IF(casing!D36=15,casing!D24,IF(casing!D36=10,casing!D25,IF(casing!D36=6,casing!D26,IF(casing!D36=3,casing!D27,casing!D28))))","v":"P110"},{"$f":"IF(E13<$C$7,D29,IF(AND(E13=$C$7,$A$8=0),D29,\" \"))","v":"P110"},{"$f":"IF(F13<$C$7,E29,IF(AND(F13=$C$7,$A$8=0),E29,\" \"))","v":"P110"},{"$f":"IF(G13<$C$7,F29,IF(AND(G13=$C$7,$A$8=0),F29,\" \"))","v":" "}]
[null,"estimated casing wt/ft",{"$f":"PI()/(4*144)*(C22^2-(C22-2*C25)^2)*490","v":510.74657323046364},{"$f":"PI()/(4*144)*(D22^2-(D22-2*D25)^2)*490","v":226.99847699131718},{"$f":"PI()/(4*144)*(E22^2-(E22-2*E25)^2)*490","v":69.485920845024253},{"$f":"PI()/(4*144)*(F22^2-(F22-2*F25)^2)*490","v":42.969358503323285},{"$f":"PI()/(4*144)*(G22^2-(G22-2*G25)^2)*490","v":0}]
[null,"Revised casing wt [lb/ft]"]
[null,"casing wt [lb]",{"$f":"IF(C31=0,C30,C31)*C19","v":612895.88787655637},{"$f":"IF(D31=0,D30,D31)*D19","v":1117104.9049696701},{"$f":"IF(E31=0,E30,E31)*E19","v":341954.11366253335},{"$f":"IF(F31=0,F30,F31)*F19","v":211460.80706655455},{"$f":"G30*(G19+200)","v":0}]
[null,"casing wt [ton]",{"$f":"C32/2000","v":306.44794393827817},{"$f":"D32/2000","v":558.55245248483504},{"$f":"E32/2000","v":170.97705683126668},{"$f":"F32/2000","v":105.73040353327728},{"$f":"G32/2000","v":0}]
[null,"cost [$/ton]",{"$f":"casing!E38","v":1550},{"$f":"casing!F38","v":2200},{"$f":"IF(E13<$C7,casing!G38,IF(AND(E13=$C7,$A8=0),casing!G38,0))","v":2200},{"$f":"IF(F13<$C7,casing!H38,IF(AND(F13=$C7,$A8=0),casing!H38,0))","v":2200},{"$f":"IF(G13<$C7,casing!I38,IF(AND(G13=$C7,$A8=0),casing!I38,0))","v":0}]
[null,"Freight cost",{"$f":"25%","v":0.25},{"$f":"$C35","v":0.25},{"$f":"$C35","v":0.25},{"$f":"$C35","v":0.25},{"$f":"$C35","v":0.25},"all intervals default to interval #1"]
[null,"est casing cost [$/ton]",{"$f":"(1+C35)*C34*$H$5","v":2038.5619273560205},{"$f":"(1+D35)*D34*$H$5","v":2893.4427356020938},{"$f":"(1+E35)*E34*$H$5","v":2893.4427356020938},{"$f":"(1+F35)*F34*$H$5","v":2893.4427356020938},{"$f":"(1+G35)*G34*$H$5","v":0}]
[null,"Revised casing cost [$/ton]"]
[null,"Casing cost {$/ton]",{"$f":"IF(C37=0,C36,C37)","v":2038.5619273560205},{"$f":"IF(D37=0,D36,D37)","v":2893.4427356020938},{"$f":"IF(E37=0,E36,E37)","v":2893.4427356020938},{"$f":"IF(F37=0,F36,F37)","v":2893.4427356020938},{"$f":"IF(G37=0,G36,G37)","v":0}]
[null,"Casing Cost",{"$f":"C38*C33","v":624713.11122910609},{"$f":"D38*D33","v":1616139.5360949796},{"$f":"E38*E33","v":494712.3230430549},{"$f":"F38*F33","v":305924.86803563911},{"$f":"G38*G33","v":0}]
[null,"Casing Services",{"$f":"IF(C22>0,'Well Cost Input'!$E$18,0)","v":25000},{"$f":"IF(D22>0,$C40,0)","v":25000},{"$f":"IF(E22>0,$C40,0)","v":25000},{"$f":"IF(F22>0,$C40,0)","v":25000},{"$f":"IF(G22>0,$C40,0)","v":0}]
[null,"Total Casing Cost",{"$f":"C40+C39","v":649713.11122910609},{"$f":"D40+D39","v":1641139.5360949796},{"$f":"E40+E39","v":519712.3230430549},{"$f":"F40+F39","v":330924.86803563911},{"$f":"G40+G39","v":0}]
[null,"Cement"]
[null,"Cement Volume [cft]",{"$f":"PI()/(4*144)*(C23^2-C22^2)*C19","v":2591.8139392115791},{"$f":"PI()/(4*144)*(D23^2-D22^2)*D19","v":7408.1110966137512},{"$f":"IF(C7=3,0,PI()/(4*144)*(E23^2-E22^2)*E19)","v":3328.2817970293663},{"$f":"IF(F13<C7,PI()/(4*144)*(F23^2-F22^2)*F19,0)","v":1541.2595267241584},0]
[null,"Cement Volume [bbl]",{"$f":"C43*7.4805/42","v":461.62057553029092},{"$f":"D43*7.4805/42","v":1319.4375013861707},{"$f":"E43*7.4805/42","v":592.79076149233754},{"$f":"F43*7.4805/42","v":274.50933070619203},{"$f":"G43*7.4805/42","v":0}]
[null,"Excess Cement",{"$f":"'Well Cost Input'!$E$19","v":0.25},{"$f":"C45","v":0.25},0.25,0.25,null,"all intervals default to interval #1"]
[null,"Cement Cost [$/cft]",{"$f":"'Well Cost Input'!$E$20","v":125},125,{"$f":"IF(OR(E$13=$C$7,E$72=0),0,$C46)","v":125},{"$f":"IF(OR(F$13=$C$7,F$72=0),0,$C46)","v":125},null,"all intervals default to interval #1"]
[null,"Total Cement Cost",{"$f":"(C43*(1+C45)*C46)*$H$7","v":540231.2179544135},{"$f":"(D43*(1+D45)*D46)*$H$7","v":1544128.1567004288},{"$f":"(E43*(1+E45)*E46)*$H$7","v":693738.73706830852},{"$f":"(F43*(1+F45)*F46)*$H$7","v":321256.28260156681},{"$f":"(G43*(1+G45)*G46)*$H$7","v":0}]
[null,"Bit"]
[null,"Bit Life [hr], est",100,{"$f":"ROUNDUP( -0.002*D19 + 70,0)","v":61},{"$f":"ROUNDUP( -0.002*E19 + 70,0)","v":61},{"$f":"IF(F19>0,ROUNDUP(-0.002*SUM($D19:F19) + 70,0),0)","v":41},{"$f":"IF(G19>0,ROUNDUP(-0.002*SUM($D19:G19) + 70,0),0)","v":38}]
[null,"Bit Life [hr]"]
[null,"Bit Life used",{"$f":"IF(C50>0,C50,C49)","v":100},{"$f":"IF(D50>0,D50,D49)","v":61},{"$f":"IF(E50>0,E50,E49)","v":61},{"$f":"IF(F50>0,F50,F49)","v":41},{"$f":"IF(G50>0,G50,G49)","v":38}]
[null,"# Bits ",{"$f":"C64/C51","v":0.3},{"$f":"D64/D51","v":1.6487372618520157},{"$f":"E64/E51","v":4.0337704918032786},{"$f":"IF(C7=3,0,F64/F51)","v":8.0019512195121951},{"$f":"IF(OR(C7=3,C7=4),0,G64/G51)","v":5.3960526315789519}]
[null,"# Bits used for Trip Count",{"$f":"ROUNDUP(C52,0)","v":1},{"$f":"ROUNDUP(D52,0)","v":2},{"$f":"ROUNDUP(E52,0)","v":5},{"$f":"ROUNDUP(F52,0)","v":9},{"$f":"ROUNDUP(G52,0)","v":6},"Need to resolve - use fractional bits or rounded up value"]
[null,"Estimated Bit Cost [per]",{"$f":" (3775*C23 - 21750)*$H$8","v":118031.1},{"$f":" (3775*D23 - 21750)*$H$8","v":78997.600000000006},{"$f":" (3775*E23 - 21750)*$H$8","v":45819.125},{"$f":" (3775*F23 - 21750)*$H$8","v":25326.537500000002},{"$f":" (3775*G23 - 21750)*$H$8","v":10688.975}]
[null,"User Adjustment",1,1,1,1,1,"Needs a value to establish costs; model should calculate a cost of 0 is interval not drilled"]
[null,"Bit Cost",{"$f":"C52*C54*C55","v":35409.33},{"$f":"D52*D54*D55","v":130246.28671688082},{"$f":"E52*E54*E55","v":184823.83438524589},{"$f":"F52*F54*F55","v":202661.71763414636},{"$f":"G52*G54*G55","v":57678.27167763163}]
[null,"Other BHA costs",{"$f":"(C52*C54*'Well Cost Input'!$E$23)*$H$8","v":18306.623610000002},{"$f":"(D52*D54*'Well Cost Input'!$E$23)*$H$8","v":67337.330232627384},{"$f":"(E52*E54*'Well Cost Input'!$E$23)*$H$8","v":95553.92237717213},{"$f":"(F52*F54*'Well Cost Input'!$E$23)*$H$8","v":104776.10801685367},{"$f":"(G52*G54*'Well Cost Input'!$E$23)*$H$8","v":29819.666457335552}]
[null,"Total Bit & BHA costs",{"$f":"C56+C57","v":53715.953610000004},{"$f":"D56+D57","v":197583.6169495082},{"$f":"E56+E57","v":280377.75676241802},{"$f":"F56+F57","v":307437.82565100002},{"$f":"G56+G57","v":87497.938134967175}]
[null,"TIME"]
[null,"Drilling"]
[null,"ROP, est [ft/hr]",40,{"$f":"20*(1+K5)","v":37},{"$f":"IF(C7=5,20,IF(C7=4,15,10))","v":20},{"$f":"IF(C7=5,15,IF(C7=4,10,10000))","v":15},{"$f":"IF(C7=5,8,10000)","v":8}]
[null,"Input ROP [ft/hr]"]
[null,"ROP used",{"$f":"IF(C62>0,C62,C61)","v":40},{"$f":"IF(D62>0,D62,D61)","v":37},{"$f":"IF(E62>0,E62,E61)","v":20},{"$f":"IF(F62>0,F62,F61)","v":15},{"$f":"IF(G62>0,G62,G61)","v":8},"Uses ROP estimate if input value is 0"]
[null,"Drilling Time [hr]",{"$f":"C19/C63","v":30},{"$f":"(D19-C19)/D63","v":100.57297297297296},{"$f":"E19/E63","v":246.06},{"$f":"F19/F63","v":328.08},{"$f":"G19/G63","v":205.05000000000018}]
[null,"Trip time [ft/hr]",{"$f":"'Well Cost Input'!$E$25","v":1000},{"$f":"IF(D61<10000,$C65,0)","v":1000},{"$f":"IF(E61<10000,$C65,0)","v":1000},{"$f":"IF(F61<10000,$C65,0)","v":1000},{"$f":"IF(G61<10000,$C65,0)","v":1000},"all intervals default to interval #1"]
[null,"Time per Trip [hr]",{"$f":"C19/C65","v":1.2},{"$f":"D19/D65","v":4.9211999999999998},{"$f":"(SUM($D19:D19)+0.5*E19)/E65","v":7.3817999999999993},{"$f":"IF(F13>$C7,0,(SUM($D19:E19)+0.5*F19)/F65)","v":12.303000000000001},{"$f":"IF(G13>$C7,0,(SUM($D19:F19)+0.5*G19)/G65)","v":15.5838}]
[null,"# of Trips",{"$f":"C53*2","v":2},{"$f":"D53*2","v":4},{"$f":"E53*2","v":10},{"$f":"F53*2","v":18},{"$f":"G53*2","v":12}]
[null,"Trip time [hr]",{"$f":"C66*C67","v":2.4},{"$f":"D66*D67","v":19.684799999999999},{"$f":"E66*E67","v":73.817999999999998},{"$f":"F66*F67","v":221.45400000000001},{"$f":"G66*G67","v":187.00560000000002}]
[null,"well head time [hr]",{"$f":"'Well Cost Input'!$E$26","v":40},{"$f":"IF(D16=\"Casing\",$C69,0)","v":40},{"$f":"IF(E16=\"Casing\",$C69,0)","v":0},{"$f":"IF(F16=\"Casing\",$C69,0)","v":0},{"$f":"IF(G16=\"Casing\",$C69,0)","v":0}]
[null,"Handling BHA [hr]",{"$f":"'Well Cost Input'!$E27*C53","v":4},{"$f":"'Well Cost Input'!$E27*D53","v":8},{"$f":"'Well Cost Input'!$E27*E53","v":20},{"$f":"'Well Cost Input'!$E27*F53","v":36},{"$f":"'Well Cost Input'!$E27*G53","v":24}]
[null,"Casing & Cementing"]
[null,"Run Casing [ft/hr]",{"$f":"'Well Cost Input'!$E$28","v":300},{"$f":"C72","v":300},{"$f":"IF(E13<$C$7,C72,IF(AND(E13=$C$7,$A$8=0),C72,0))","v":300},{"$f":"IF(F13<$C$7,C72,IF(AND(F13=$C$7,$A$8=0),C72,0))","v":300},{"$f":"IF(G13<$C$7,C72,IF(AND(G13=$C$7,$A$8=0),C72,0))","v":0},"all intervals default to interval #1"]
[null,"Time to Run Casing",{"$f":"C19/C72","v":4},{"$f":"D19/D72","v":16.404},{"$f":"IF(E72>0,E19/E72+D19/E65,0)","v":21.325199999999999},{"$f":"IF(F72>0,F19/F72+(D19+E19)/F65,0)","v":26.246400000000001},{"$f":"IF(G72>0,G19/G72+(D19+E19+F19)/G65,0)","v":0}]
[null,"Wiper Trip",{"$f":"C19/C65","v":1.2},{"$f":"D19/D65","v":4.9211999999999998},{"$f":"IF(E13>$C7,0,IF(AND(E13=$C7,$A8=1),0,SUM($D19:E19)/E65))","v":9.8423999999999996},{"$f":"IF(F13>$C7,0,IF(AND(F13=$C7,$A8=1),0,SUM($D19:F19)/F65))","v":14.763599999999999},{"$f":"IF(G13>$C7,0,IF(AND(G13=$C7,$A8=1),0,SUM($D19:G19)/G65))","v":0}]
[null,"Surface time for Casing",{"$f":"'Well Cost Input'!$E$30","v":8},{"$f":"C75","v":8},{"$f":"IF(E72=0,0,C75)","v":8},{"$f":"IF(F72=0,0,C75)","v":8},{"$f":"IF(G72=0,0,C75)","v":0},"all intervals default to interval #1"]
[null,"Cement rate [cft/hr]",{"$f":"'Well Cost Input'!$E$29","v":300},{"$f":"C76","v":300},{"$f":"IF(OR(E$13=$C$7,E$72=0),0,$C76)","v":300},{"$f":"IF(OR(F13=$C7,F72=0),0,$C76)","v":300},null,"all intervals default to interval #1"]
[null,"Wait on Cement [hr]",{"$f":"'Well Cost Input'!$E$31","v":8},8,{"$f":"IF(OR(E$13=$C$7,E$72=0),0,$C77)","v":8},{"$f":"IF(OR(F$13=$C$7,F$72=0),0,$C77)","v":8},null,"all intervals default to interval #1"]
[null,"Time to Cement [hr]",{"$f":"C43/C76+C77","v":16.63937979737193},{"$f":"D43/D76+D77","v":32.693703655379167},{"$f":"IF(OR(E$13=$C$7,E$72=0),0,E43/E76+E77)","v":19.094272656764552},{"$f":"IF(OR(F$13=$C$7,F$72=0),0,F43/F76+F77)","v":13.137531755747194}]
[null,"Surface time for Cementing",{"$f":"'Well Cost Input'!$E$32","v":8},8,{"$f":"IF(OR(E$13=$C$7,E$72=0),0,$C79)","v":8},{"$f":"IF(OR(F$13=$C$7,F$72=0),0,$C79)","v":8},null,"all intervals default to interval #1"]
[null,"Time for Casing & Cement",{"$f":"C73+C74+C75+C78+C79","v":37.839379797371933},{"$f":"D73+D74+D75+D78+D79","v":70.018903655379162},{"$f":"E73+E74+E75+E78+E79","v":66.261872656764552},{"$f":"F73+F74+F75+F78+F79","v":70.147531755747195}]
[null,"Minimum Time for C & C",{"$f":"'Well Cost Input'!$E$33","v":24},24,{"$f":"IF(E72=0,0,$C81)","v":24},{"$f":"IF(F72=0,0,$C81)","v":24},{"$f":"IF(G72=0,0,$C81)","v":0},"all intervals default to interval #1"]
[null,"Time for Casing & Cement [hr]",{"$f":"MAX(C80:C81)","v":37.839379797371933},{"$f":"MAX(D80:D81)","v":70.018903655379162},{"$f":"MAX(E80:E81)","v":66.261872656764552},{"$f":"MAX(F80:F81)","v":70.147531755747195},{"$f":"MAX(G80:G81)","v":0}]
[null,"Logging"]
[null,"Interval Logged","No","Yes","Yes","Yes","No"]
[null,"Logging Rate [ft/hr]",{"$f":"IF(C84=\"Yes\",'Well Cost Input'!$E$36,0)","v":0},{"$f":"IF(D84=\"Yes\",'Well Cost Input'!$E$36,0)","v":100},{"$f":"IF(E84=\"Yes\",'Well Cost Input'!$E$36,0)","v":100},{"$f":"IF(F84=\"Yes\",'Well Cost Input'!$E$36,0)","v":100},{"$f":"IF(G84=\"Yes\",'Well Cost Input'!$E$36,0)","v":0}]
[null,"Logging Time [hr]",{"$f":"IF(C84=\"Yes\",C19/C85,0)","v":0},{"$f":"IF(D84=\"Yes\",D19/D85,0)","v":49.211999999999996},{"$f":"IF(E84=\"Yes\",E19/E85,0)","v":49.211999999999996},{"$f":"IF(F84=\"Yes\",F19/F85,0)","v":49.211999999999996},{"$f":"IF(G84=\"Yes\",G19/G85,0)","v":0}]
[null,"Surface time for Logging",{"$f":"IF(C84=\"Yes\",8,0)","v":0},{"$f":"IF(AND(D13<=$C7,D84=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(E13<=$C7,E84=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(F13<=$C7,F84=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(G13<=$C7,G84=\"Yes\"),8,0)","v":0}]
[null,"Logging Time [hr]",{"$f":"C86+C87","v":0},{"$f":"D86+D87","v":57.211999999999996},{"$f":"E86+E87","v":57.211999999999996},{"$f":"F86+F87","v":57.211999999999996},{"$f":"G86+G87","v":0}]
[null,"Interval Time"]
[null,"Casing",{"$f":"C41","v":649713.11122910609},{"$f":"D41","v":1641139.5360949796},{"$f":"E41","v":519712.3230430549},{"$f":"F41","v":330924.86803563911},{"$f":"G41","v":0},{"$f":"SUM(C90:G90)","v":3141489.8384027798}]
[null,"Cement",{"$f":"C47","v":540231.2179544135},{"$f":"D47","v":1544128.1567004288},{"$f":"E47","v":693738.73706830852},{"$f":"F47","v":321256.28260156681},{"$f":"G47","v":0},3099354.394324718]
[null,"Bit & BHA Cost",{"$f":"C58","v":53715.953610000004},{"$f":"D58","v":197583.6169495082},{"$f":"E58","v":280377.75676241802},{"$f":"F58","v":307437.82565100002},{"$f":"G58","v":87497.938134967175},926613.0911078935]
[null,null,{"$f":"SUM(C90:C92)","v":1243660.2827935196},{"$f":"SUM(D90:D92)","v":3382851.3097449169},{"$f":"SUM(E90:E92)","v":1493828.8168737814},{"$f":"SUM(F90:F92)","v":959618.97628820594},{"$f":"SUM(G90:G92)","v":87497.938134967175},7167457.3238353916]
[null,"Drill Time",{"$f":"C64+C68+C69+C70","v":76.400000000000006},{"$f":"D64+D68+D69+D70","v":168.25777297297296},{"$f":"E64+E68+E69+E70","v":339.87799999999999},{"$f":"F64+F68+F69+F70","v":585.53399999999999},{"$f":"G64+G68+G69+G70","v":416.0556000000002},1586.1253729729731]
[null,"Casing & Cement Time",{"$f":"C82","v":37.839379797371933},{"$f":"D82","v":70.018903655379162},{"$f":"E82","v":66.261872656764552},{"$f":"F82","v":70.147531755747195},{"$f":"G82","v":0},244.26768786526284]
[null,"Logging Time",{"$f":"C88","v":0},{"$f":"D88","v":57.211999999999996},{"$f":"E88","v":57.211999999999996},{"$f":"F88","v":57.211999999999996},{"$f":"G88","v":0},171.636]
[null,"Other Time",{"$f":"'Well Cost Input'!$E$38*SUM(C94:C96)","v":34.271813939211583},{"$f":"'Well Cost Input'!$E$38*SUM(D94:D96)","v":88.64660298850562},{"$f":"'Well Cost Input'!$E$38*SUM(E94:E96)","v":139.00556179702934},{"$f":"'Well Cost Input'!$E$38*SUM(F94:F96)","v":213.86805952672415},{"$f":"'Well Cost Input'!$E$38*SUM(G94:G96)","v":124.81668000000005},600.6087182514708]
[null,"Total hours",{"$f":"SUM(C94:C97)","v":148.51119373658352},{"$f":"SUM(D94:D97)","v":384.1352796168577},{"$f":"SUM(E94:E97)","v":602.35743445379387},{"$f":"SUM(F94:F97)","v":926.76159128247127},{"$f":"SUM(G94:G97)","v":540.87228000000027},2602.6377790897068]
[null,"total days",{"$f":"C98/24","v":6.1879664056909798},{"$f":"D98/24","v":16.005636650702403},{"$f":"E98/24","v":25.098226435574745},{"$f":"F98/24","v":38.615066303436301},{"$f":"G98/24","v":22.536345000000011},108.44324079540445]
[]
[]
[null,"Drilling Fluids"]
[null,"estimated usage [bbl]",{"$f":"PI()/4*(C23/12)^2*C19*7.4805*5/42","v":7553.7912359502152},{"$f":"PI()/4*(D23/12)^2*D19*7.4805*5/42","v":16158.32882132339},{"$f":"PI()/4*(E23/12)^2*E19*7.4805*5/42","v":7320.2488188317884},{"$f":"PI()/4*(F23/12)^2*F19*7.4805*5/42","v":3586.9219212275757},{"$f":"PI()/4*(G23/12)^2*G19*7.4805*5/42","v":575.66038330405149},null,"assume this includes water"]
[null,"Fluids cost [$/bbl]",{"$f":"'Well Cost Input'!$E$39*$H$6","v":15.450000000000001}]
[null,"Drilling Fluids Cost",{"$f":"$C104*C103","v":116706.07459543084},{"$f":"$C104*D103","v":249646.18028944641},{"$f":"$C104*E103","v":113097.84425095114},{"$f":"$C104*F103","v":55417.943682966048},{"$f":"$C104*G103","v":8893.9529220475961}]
[null,"Drilling Fluids Engineer [$/day]",{"$f":"'Well Cost Input'!$E$40*$H$6","v":1030}]
[null,"Drilling Fluids Cost",{"$f":"$C106*C$99","v":6373.6053978617092},{"$f":"$C106*D99","v":16485.805750223477},{"$f":"$C106*E99","v":25851.173228641986},{"$f":"$C106*F99","v":39773.518292539389},{"$f":"$C106*G99","v":23212.435350000011}]
[null,"Rentals [$/day]",{"$f":"'Well Cost Input'!$E$41*$H$10","v":1108}]
[null,null,{"$f":"$C108*C$99","v":6856.2667775056052},{"$f":"$C108*D$99","v":17734.245408978262},{"$f":"$C108*E$99","v":27808.834890616818},{"$f":"$C108*F$99","v":42785.493464207422},{"$f":"$C108*G$99","v":24970.270260000012}]
[]
[null,"Directional Drilling"]
[null,"Is Direction drilling Equip Used","No",{"$f":"IF(AND('Well Cost Input'!$A42=1,D13>$C7-2),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND('Well Cost Input'!$A42=1,E13>$C7-2),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND('Well Cost Input'!$A42=1,F13>$C7-2),\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(AND('Well Cost Input'!$A42=1,G13>$C7-2),\"Yes\",\"No\")","v":"Yes"},"If used Direction Drilling Costs are applied only to the bottom 2 intervals in the well"]
[null,"Directional Drilling Cost [$/day]",{"$f":"'Well Cost Input'!$E$43*H9","v":16688},null,null,null,null,"my notes from Capuano - includes equipment and personnel"]
[null,"Direction Drilling Costs",{"$f":"IF(C112=\"Yes\",1,0)*$C113*C99","v":0},{"$f":"IF(D112=\"Yes\",1,0)*$C113*D99","v":0},{"$f":"IF(E112=\"Yes\",1,0)*$C113*E99","v":0},{"$f":"IF(F112=\"Yes\",1,0)*$C113*F99","v":644408.22647174494},{"$f":"IF(G112=\"Yes\",1,0)*$C113*G99","v":376086.5253600002}]
[]
[null,"Logging Cost"]
[null,"Cost to Log Each interval",{"$f":"'Well Cost Input'!$E$37*H6","v":51500}]
[null,"Logging Costs",{"$f":"IF(C84=\"Yes\",1,0)*$C117","v":0},{"$f":"IF(AND(D13<=$C7,D84=\"Yes\"),1,0)*$C117","v":51500},{"$f":"IF(AND(E13<=$C7,E84=\"Yes\"),1,0)*$C117","v":51500},{"$f":"IF(AND(F13<=$C7,F84=\"Yes\"),1,0)*$C117","v":51500},{"$f":"IF(AND(G13<=$C7,G84=\"Yes\"),1,0)*$C117","v":0}]
[]
[]
[]
[null,"hook weight [ton]",{"$f":"C33","v":306.44794393827817},{"$f":"D33","v":558.55245248483504},{"$f":"E33+D19*40/2000","v":269.40105683126671},{"$f":"F33+(E19+D19)*40/2000","v":302.57840353327731},{"$f":"G33+(D19+F19+E19)*40/2000","v":295.27199999999999},{"$f":"MAX(C122:G122)","v":558.55245248483504},"maximum weight"]
[null,"Estimated Rig size [hp]",{"$f":"IF(H122*2<500,500,IF(H122*2<1000,1000,IF(H122*2<1500,1500,2000)))","v":1500}]
[null,"Estimated Rig Rate (per day)",{"$f":"(9500+6*C123)*H8","v":19129}]
[null,"PPI adjustment",1]
[null,"Adjusted Rig Rate estimate",{"$f":"C124*C125","v":19129}]
[null,"Input Rig Rate"]
[null,"Rig Rate Used",{"$f":"IF(C127>0,C127,C126)","v":19129}]
[null,"est fuel",1.25,"gal/hp"]
[null,null,{"$f":"C123*C129","v":1875},"gal/day"]
[null,"fuel cost",{"$f":"'Well Cost Input'!E46","v":4},"per gallon"]
[null,"est daily fuel cost",{"$f":"C130*C131","v":7500},"per day"]
[null,"Input daily fuel cost"]
[null,"Daily Fuel Used",{"$f":"IF(C133>0,C133,C132)","v":7500}]
[]
[null,"Other Rentals",{"$f":"'Well Cost Input'!E48*H10","v":5540.0000000000009},"per day"]
[null,"Services",{"$f":"'Well Cost Input'!E49*H6","v":3090},"per day"]
[null,"Site management, accommodations, vehicles",{"$f":"'Well Cost Input'!E50*H10","v":3324.0000000000005},"per day"]
[null,"Est Daily Cost for Rig",{"$f":"C128+C134+C136+C137+C138","v":38583}]
[null,"Input daily rig cost"]
[null,"Daily Rig Cost",{"$f":"IF(C140>0,C140,C139)","v":38583}]
[]
[null,"cost summary"]
[null,"time [hrs]",{"$f":"C145*24","v":148.51119373658352},{"$f":"D145*24","v":384.1352796168577},{"$f":"E145*24","v":602.35743445379387},{"$f":"F145*24","v":926.76159128247127},{"$f":"G145*24","v":540.87228000000027}]
[null,"time [day]",{"$f":"C99","v":6.1879664056909798},{"$f":"D99","v":16.005636650702403},{"$f":"E99","v":25.098226435574745},{"$f":"F99","v":38.615066303436301},{"$f":"G99","v":22.536345000000011},{"$f":"SUM(C145:G145)","v":108.44324079540445}]
[null,"casing",{"$f":"C41","v":649713.11122910609},{"$f":"D41","v":1641139.5360949796},{"$f":"E41","v":519712.3230430549},{"$f":"F41","v":330924.86803563911},{"$f":"G41","v":0},{"$f":"SUM(C146:G146)","v":3141489.8384027798}]
[null,"cement",{"$f":"C47","v":540231.2179544135},{"$f":"D47","v":1544128.1567004288},{"$f":"E47","v":693738.73706830852},{"$f":"F47","v":321256.28260156681},{"$f":"G47","v":0},{"$f":"SUM(C147:G147)","v":3099354.394324718}]
[null,"bits",{"$f":"C56","v":35409.33},{"$f":"D56","v":130246.28671688082},{"$f":"E56","v":184823.83438524589},{"$f":"F56","v":202661.71763414636},{"$f":"G56","v":57678.27167763163},610819.44041390473]
[null,"drilling fluids",{"$f":"C105+C107+C109","v":129935.94677079815},{"$f":"D105+D107+D109","v":283866.23144864815},{"$f":"E105+E107+E109","v":166757.85237020993},{"$f":"F105+F107+F109","v":137976.95543971285},{"$f":"G105+G107+G109","v":57076.658532047615},775613.6445614167]
[null,"directional drilling",{"$f":"C114","v":0},{"$f":"D114","v":0},{"$f":"E114","v":0},{"$f":"F114","v":644408.22647174494},{"$f":"G114","v":376086.5253600002},1020494.7518317451]
[null,"logging",{"$f":"C118","v":0},{"$f":"D118","v":51500},{"$f":"E118","v":51500},{"$f":"F118","v":51500},{"$f":"G118","v":0},154500]
[null,"rig",{"$f":"$C141*C145","v":238750.30783077507},{"$f":"$C141*D145","v":617545.47889405082},{"$f":"$C141*E145","v":968364.87056378042},{"$f":"$C141*F145","v":1489885.1031854828},{"$f":"$C141*G145","v":869519.79913500044},4184065.5596090895]
[null,null,{"$f":"SUM(C146:C152)","v":1594039.913785093},4268425.6898549879,2584897.6174305994,3178613.1533682928,1360361.2547046798,12986337.629143653]
[]
[null,"Total Interval Costs",{"$f":"H153","v":12986337.629143653}]
[null,"Well Head",{"$f":"'Well Cost Input'!E53*H5","v":131520.1243455497}]
[null,"Engineering/Surveying",{"$f":"'Well Cost Input'!E56*H10","v":11080.000000000002}]
[null,"Site Prep & Roads",{"$f":"'Well Cost Input'!E57*H10","v":110800.00000000001}]
[null,"Mob & De-mob",{"$f":"'Well Cost Input'!E58*H10","v":110800.00000000001}]
[null,"Rig Move Cost",{"$f":"'Well Cost Input'!E59*C128*H10","v":84779.728000000003}]
[null,"Equipment Rentals",{"$f":"'Well Cost Input'!E60*2*H10","v":110800.00000000001}]
[null,"contingency",{"$f":"'Well Cost Input'!E54*C155","v":1947950.644371548}]
[null,"total well cost",{"$f":"SUM(C155:C162)","v":15494068.125860753}]
[]
[]
[null,"INJECTION WELL"]
[null,"T,resource",{"$f":"C2","v":225},"C",null,null,"Cells with yellow background are for user input. In some instances, the user "]
[null,null,{"$f":"C167*1.8+32","v":437},"F",null,null,"can modify the model's estimates in the row immediately above"]
[null,"Well Depth",{"$f":"'Well Cost Input'!H6","v":5},"km"]
[null,null,{"$f":"ROUND(C169*3280.83,0)","v":16404},"ft"]
[null,"Gradient",{"$f":"(C168-50)/C170","v":2.3591806876371618E-2},"F/ft"]
[null,"# if intervals",{"$f":"'Well Cost Input'!H10","v":5},{"$f":"IF(C172=4,0.4,IF(C172=5,0.3,0.225))","v":0.3}]
[{"$f":"'Well Cost Input'!B11","v":1},"bottom interval",{"$f":"'Well Cost Input'!H11","v":"Open Hole"}]
[{"$f":"'Well Cost Input'!B12","v":0},"Well Diameter",{"$f":"'Well Cost Input'!H12","v":"Smaller Diameter"}]
[]
[]
[null,null,"Surface Casing","Upper Production Casing",{"$f":"IF($C172=E178,\"Production-Injeciton Interval\",\"Intermediate Liner\")","v":"Intermediate Liner"},{"$f":"IF($C172<F178,\" \",IF($C172=F178,\"Production-Injeciton Interval\",\"Intermediate Liner\"))","v":"Intermediate Liner"},{"$f":"IF($C172<G178,\" \",IF($C172=G178,\"Production-Injeciton Interval\",\"Intermediate Liner\"))","v":"Production-Injeciton Interval"}]
[null,"interval",1,2,3,4,5]
[null,"MATERIALS"]
[null,"Casing"]
[null,"Casing, Liner, or Open","Casing","Casing",{"$f":"IF(C172=3,C173,\"Liner\")","v":"Liner"},{"$f":"IF(F178>$C172,\" \",IF($C172=F178,$C173,\"Liner\"))","v":"Liner"},{"$f":"IF(G178>$C172,\" \",IF($C172=G178,$C173,\"Liner\"))","v":"Open Hole"}]
[null,"est interval length [ft]",{"$f":"IF(C169<4,800,1200)","v":1200},{"$f":"IF(C172=3,0.8,D172)*C170","v":4921.2},{"$f":"IF(C172=3,C170-D182,C170*D172)","v":4921.2},{"$f":"IF(C172<F178,0,IF(C172=F178,C170-SUM(D182:E182),C170*D172))","v":4921.2},{"$f":"IF(C172<G178,0,IF(C172=G178,C170-SUM($D182:F182),C170*D172))","v":1640.4000000000015}]
[null,"Revised Interval length",null,null,null,null,null,{"$f":"C170-SUM(D183:G183)","v":16404},"difference between inputted interval total and well depth"]
[null,"Interval length Used [ft]",{"$f":"IF(C183=0,C182,C183)","v":1200},{"$f":"IF(SUM($D183:$G183)=0,D182,D183)","v":4921.2},{"$f":"IF(SUM($D183:$G183)=0,E182,E183)","v":4921.2},{"$f":"IF(SUM($D183:$G183)=0,F182,F183)","v":4921.2},{"$f":"IF(SUM($D183:$G183)=0,G182,G183)","v":1640.4000000000015},{"$f":"IF(OR(D183=0,SUM(D183:G183)=C170),\" \",\"The revised lengths do not total the well depth\")","v":" "}]
[null,"est T [F]",{"$f":"50+C182*C171","v":78.310168251645933},{"$f":"50+D182*C171","v":166.1},{"$f":"SUM($D182:E182)*$C171+50","v":282.2},{"$f":"SUM($D182:F182)*$C171+50","v":398.29999999999995},{"$f":"SUM($D182:G182)*$C171+50","v":437}]
[null,"Est Hydrostatic Pressure [psi]",{"$f":"(-0.000000000164125*((50+C185)*0.5+460)^4+0.000000488272*((C185+50)*0.5+460)^3-0.000584261*((C185+50)*0.5+460)^2+0.297944*((C185+50)*0.5+460)+8.75314)*C184/144","v":519.40436702318721},{"$f":"(-0.000000000164125*((50+D185)*0.5+460)^4+0.000000488272*((D185+50)*0.5+460)^3-0.000584261*((D185+50)*0.5+460)^2+0.297944*((D185+50)*0.5+460)+8.75314)*SUM($D184:D184)/144","v":2114.7809909419634},{"$f":"(-0.000000000164125*((50+E185)*0.5+460)^4+0.000000488272*((E185+50)*0.5+460)^3-0.000584261*((E185+50)*0.5+460)^2+0.297944*((E185+50)*0.5+460)+8.75314)*SUM($D184:E184)/144","v":4161.2951261363223},{"$f":"(-0.000000000164125*((50+F185)*0.5+460)^4+0.000000488272*((F185+50)*0.5+460)^3-0.000584261*((F185+50)*0.5+460)^2+0.297944*((F185+50)*0.5+460)+8.75314)*SUM($D184:F184)/144","v":6102.4258569103267},{"$f":"(-0.000000000164125*((50+G185)*0.5+460)^4+0.000000488272*((G185+50)*0.5+460)^3-0.000584261*((G185+50)*0.5+460)^2+0.297944*((G185+50)*0.5+460)+8.75314)*SUM($D184:G184)/144","v":6721.1270357425592}]
[null,"D,casing [in]",{"$f":"LOOKUP(C178,$M3:$M9,$R3:$R9)","v":30},{"$f":"LOOKUP(D178,$M3:$M9,$R3:$R9)","v":20},{"$f":"LOOKUP(E178,$M3:$M9,$R3:$R9)","v":13.5},{"$f":"LOOKUP(F178,$M3:$M9,$R3:$R9)","v":9.625},{"$f":"LOOKUP(G178,$M3:$M9,$R3:$R9)","v":0}]
[null,"Hole [in]",{"$f":"LOOKUP(C178,$M3:$M9,$Q3:$Q9)","v":36},{"$f":"LOOKUP(D178,$M3:$M9,$Q3:$Q9)","v":26},{"$f":"LOOKUP(E178,$M3:$M9,$Q3:$Q9)","v":17.5},{"$f":"LOOKUP(F178,$M3:$M9,$Q3:$Q9)","v":12.25},{"$f":"LOOKUP(G178,$M3:$M9,$Q3:$Q9)","v":8.5}]
[null,"bit clearance [in]",0.625,0.25,0.25,0.25,0.25,{"$f":"IF(MIN(C189:G189)<0.25,\"use minimum clearance of 0.25 inch\",\" \")","v":" "}]
[null,"t,casing [in]",{"$f":"(C187-D188-$C189)*0.5","v":1.6875},{"$f":"(D187-E188-$D189)*0.5","v":1.125},{"$f":"IF(E$178<$C172,(E187-F188-$E189)*0.5,IF(AND($A$173=0,E$178=$C172),0.4, 0))","v":0.5},{"$f":"IF(F$178<$C172,(F187-G188-$E189)*0.5,IF(AND($A$173=0,F$178=$C172),0.4, 0))","v":0.4375},{"$f":"IF(G$178<$C172,(G187-H188-$E189)*0.5,IF(AND($A$173=0,G$178=$C172),0.4, 0))","v":0}]
[null,"Casing Grade",{"$f":"casing!E73","v":"K55"},{"$f":"casing!F73","v":"K55"},{"$f":"casing!G73","v":"P110"},{"$f":"casing!H73","v":"P110"},{"$f":"casing!I73","v":" "}]
[null,"Estimated Collapse pressure [psi]",{"$f":"IF(C178<$C172,casing!E61,0)","v":5257.3160468356555},{"$f":"IF(D178<$C172,casing!F61,0)","v":5257.3160468356555},{"$f":"IF(E178<$C172,casing!G61,0)","v":2481.6392144350843},{"$f":"IF(F178<$C172,casing!H61,0)","v":4651.1305328473691},{"$f":"IF(G178<$C172,casing!I61,0)","v":0}]
[null,null,{"$f":"IF(AND(C178<$C172,C192<C186),\"***\",\" \")","v":" "},{"$f":"IF(AND(D178<$C172,D192<D186),\"***\",\" \")","v":" "},{"$f":"IF(AND(E178<$C172,E192<E186),\"***\",\" \")","v":"***"},{"$f":"IF(AND(F178<$C172,F192<F186),\"***\",\" \")","v":"***"},{"$f":"IF(AND(G178<$C172,G192<G186),\"***\",\" \")","v":" "},{"$f":"IF(casing!D74>0,\"IF ***, then hydrostatic pressure exceeds estimated collapse pressure for casing\",\" \")","v":"IF ***, then hydrostatic pressure exceeds estimated collapse pressure for casing"}]
[null,"Casing Grade Used",{"$f":"C191","v":"K55"},{"$f":"IF(casing!D76=15,casing!D64,IF(casing!D76=10,casing!D65,IF(casing!D76=6,casing!D66,IF(casing!D76=3,casing!D67,casing!D68))))","v":"P110"},{"$f":"IF(E178<$C$172,D194,IF(AND(E178=$C$172,$A$173=0),D194,\" \"))","v":"P110"},{"$f":"IF(F178<$C$172,E194,IF(AND(F178=$C$172,$A$173=0),E194,\" \"))","v":"P110"},{"$f":"IF(G178<$C$172,F194,IF(AND(G178=$C$172,$A$173=0),F194,\" \"))","v":" "}]
[null,"estimated casing wt/ft",{"$f":"PI()/(4*144)*(C187^2-(C187-2*C190)^2)*490","v":510.74657323046364},{"$f":"PI()/(4*144)*(D187^2-(D187-2*D190)^2)*490","v":226.99847699131718},{"$f":"PI()/(4*144)*(E187^2-(E187-2*E190)^2)*490","v":69.485920845024253},{"$f":"PI()/(4*144)*(F187^2-(F187-2*F190)^2)*490","v":42.969358503323285},{"$f":"PI()/(4*144)*(G187^2-(G187-2*G190)^2)*490","v":0}]
[null,"Revised casing wt [lb/ft]"]
[null,"casing wt [lb]",{"$f":"IF(C196=0,C195,C196)*C184","v":612895.88787655637},{"$f":"IF(D196=0,D195,D196)*D184","v":1117104.9049696701},{"$f":"IF(E196=0,E195,E196)*E184","v":341954.11366253335},{"$f":"IF(F196=0,F195,F196)*F184","v":211460.80706655455},{"$f":"G195*(G184+200)","v":0}]
[null,"casing wt [ton]",{"$f":"C197/2000","v":306.44794393827817},{"$f":"D197/2000","v":558.55245248483504},{"$f":"E197/2000","v":170.97705683126668},{"$f":"F197/2000","v":105.73040353327728},{"$f":"G197/2000","v":0}]
[null,"cost [$/ton]",{"$f":"casing!E78","v":1550},{"$f":"casing!F78","v":2200},{"$f":"IF(E178<$C172,casing!G78,IF(AND(E178=$C172,$A173=0),casing!G78,0))","v":2200},{"$f":"IF(F178<$C172,casing!H78,IF(AND(F178=$C172,$A173=0),casing!H78,0))","v":2200},{"$f":"IF(G178<$C172,casing!I78,IF(AND(G178=$C172,$A173=0),casing!I78,0))","v":0}]
[null,"Freight cost",0.25,{"$f":"$C200","v":0.25},{"$f":"$C200","v":0.25},{"$f":"$C200","v":0.25},{"$f":"$C200","v":0.25},"all intervals default to interval #1"]
[null,"est casing cost [$/ton]",{"$f":"(1+C200)*C199*$H$5","v":2038.5619273560205},{"$f":"(1+D200)*D199*$H$5","v":2893.4427356020938},{"$f":"(1+E200)*E199*$H$5","v":2893.4427356020938},{"$f":"(1+F200)*F199*$H$5","v":2893.4427356020938},{"$f":"(1+G200)*G199*$H$5","v":0}]
[null,"Revised casing cost [$/ton]"]
[null,"Casing cost {$/ton]",{"$f":"IF(C202=0,C201,C202)","v":2038.5619273560205},{"$f":"IF(D202=0,D201,D202)","v":2893.4427356020938},{"$f":"IF(E202=0,E201,E202)","v":2893.4427356020938},{"$f":"IF(F202=0,F201,F202)","v":2893.4427356020938},{"$f":"IF(G202=0,G201,G202)","v":0}]
[null,"Casing Cost",{"$f":"C203*C198","v":624713.11122910609},{"$f":"D203*D198","v":1616139.5360949796},{"$f":"E203*E198","v":494712.3230430549},{"$f":"F203*F198","v":305924.86803563911},{"$f":"G203*G198","v":0}]
[null,"Casing Services",{"$f":"'Well Cost Input'!H18","v":25000},{"$f":"IF(D187>0,$C205,0)","v":25000},{"$f":"IF(E187>0,$C205,0)","v":25000},{"$f":"IF(F187>0,$C205,0)","v":25000},{"$f":"IF(G187>0,$C205,0)","v":0}]
[null,"Total Casing Cost",{"$f":"C205+C204","v":649713.11122910609},{"$f":"D205+D204","v":1641139.5360949796},{"$f":"E205+E204","v":519712.3230430549},{"$f":"F205+F204","v":330924.86803563911},{"$f":"G205+G204","v":0}]
[null,"Cement"]
[null,"Cement Volume [cft]",{"$f":"PI()/(4*144)*(C188^2-C187^2)*C184","v":2591.8139392115791},{"$f":"PI()/(4*144)*(D188^2-D187^2)*D184","v":7408.1110966137512},{"$f":"IF(C172=3,0,PI()/(4*144)*(E188^2-E187^2)*E184)","v":3328.2817970293663},{"$f":"IF(F178<C172,PI()/(4*144)*(F188^2-F187^2)*F184,0)","v":1541.2595267241584},0]
[null,"Cement Volume [bbl]",{"$f":"C208*7.4805/42","v":461.62057553029092},{"$f":"D208*7.4805/42","v":1319.4375013861707},{"$f":"E208*7.4805/42","v":592.79076149233754},{"$f":"F208*7.4805/42","v":274.50933070619203},{"$f":"G208*7.4805/42","v":0}]
[null,"Excess Cement",{"$f":"'Well Cost Input'!H19","v":0.25},{"$f":"C210","v":0.25},{"$f":"D210","v":0.25},{"$f":"E210","v":0.25},null,"all intervals default to interval #1"]
[null,"Cement Cost [$/cft]",{"$f":"'Well Cost Input'!H20","v":125},{"$f":"C211","v":125},{"$f":"IF(OR(E$178=$C$172,E$237=0),0,$C211)","v":125},{"$f":"IF(OR(F$178=$C$172,F$237=0),0,$C211)","v":125},null,"all intervals default to interval #1"]
[null,"Total Cement Cost",{"$f":"(C208*(1+C210)*C211)*$H$7","v":540231.2179544135},{"$f":"(D208*(1+D210)*D211)*$H$7","v":1544128.1567004288},{"$f":"(E208*(1+E210)*E211)*$H$7","v":693738.73706830852},{"$f":"(F208*(1+F210)*F211)*$H$7","v":321256.28260156681},{"$f":"(G208*(1+G210)*G211)*$H$7","v":0}]
[null,"Bit"]
[null,"Bit Life [hr], est",100,{"$f":"ROUNDUP( -0.002*D184 + 70,0)","v":61},{"$f":"ROUNDUP( -0.002*E184 + 70,0)","v":61},{"$f":"IF(F184>0,ROUNDUP(-0.002*SUM($D184:F184) + 70,0),0)","v":41},{"$f":"IF(G184>0,ROUNDUP(-0.002*SUM($D184:G184) + 70,0),0)","v":38}]
[null,"Bit Life [hr]"]
[null,"Bit Life used",{"$f":"IF(C215>0,C215,C214)","v":100},{"$f":"IF(D215>0,D215,D214)","v":61},{"$f":"IF(E215>0,E215,E214)","v":61},{"$f":"IF(F215>0,F215,F214)","v":41},{"$f":"IF(G215>0,G215,G214)","v":38}]
[null,"# Bits ",{"$f":"C229/C216","v":0.3},{"$f":"D229/D216","v":1.6487372618520157},{"$f":"E229/E216","v":4.0337704918032786},{"$f":"IF(C172=3,0,F229/F216)","v":8.0019512195121951},{"$f":"IF(OR(C172=3,C172=4),0,G229/G216)","v":5.3960526315789519}]
[null,"# Bits used for Trip Count",{"$f":"ROUNDUP(C217,0)","v":1},{"$f":"ROUNDUP(D217,0)","v":2},{"$f":"ROUNDUP(E217,0)","v":5},{"$f":"ROUNDUP(F217,0)","v":9},{"$f":"ROUNDUP(G217,0)","v":6},"Need to resolve - use fractional bits or rounded up value"]
[null,"Estimated Bit Cost [per]",{"$f":"(3775*C188 - 21750)*$H$8","v":118031.1},{"$f":"(3775*D188 - 21750)*$H$8","v":78997.600000000006},{"$f":"(3775*E188 - 21750)*$H$8","v":45819.125},{"$f":"(3775*F188 - 21750)*$H$8","v":25326.537500000002},{"$f":"(3775*G188 - 21750)*$H$8","v":10688.975}]
[null,"User Adjustment",1,1,1,1,1,"Needs a value to establish costs; model should calculate a cost of 0 is interval not drilled"]
[null,"Bit Cost",{"$f":"C217*C219*C220","v":35409.33},{"$f":"D217*D219*D220","v":130246.28671688082},{"$f":"E217*E219*E220","v":184823.83438524589},{"$f":"F217*F219*F220","v":202661.71763414636},{"$f":"G217*G219*G220","v":57678.27167763163}]
[null,"Other BHA costs",{"$f":"C217*C219*'Well Cost Input'!$H$23*$H$8","v":18306.623610000002},{"$f":"D217*D219*'Well Cost Input'!$H$23*$H$8","v":67337.330232627384},{"$f":"E217*E219*'Well Cost Input'!$H$23*$H$8","v":95553.92237717213},{"$f":"F217*F219*'Well Cost Input'!$H$23*$H$8","v":104776.10801685367},{"$f":"G217*G219*'Well Cost Input'!$H$23*$H$8","v":29819.666457335552}]
[null,"Total Bit & BHA costs",{"$f":"C221+C222","v":53715.953610000004},{"$f":"D221+D222","v":197583.6169495082},{"$f":"E221+E222","v":280377.75676241802},{"$f":"F221+F222","v":307437.82565100002},{"$f":"G221+G222","v":87497.938134967175}]
[null,"TIME"]
[null,"Drilling"]
[null,"ROP, est [ft/hr]",40,{"$f":"20*(1+K5)","v":37},{"$f":"IF(C172=5,20,IF(C172=4,15,10))","v":20},{"$f":"IF(C172=5,15,IF(C172=4,10,10000))","v":15},{"$f":"IF(C172=5,8,10000)","v":8}]
[null,"Input ROP [ft/hr]"]
[null,"ROP used",{"$f":"IF(C227>0,C227,C226)","v":40},{"$f":"IF(D227>0,D227,D226)","v":37},{"$f":"IF(E227>0,E227,E226)","v":20},{"$f":"IF(F227>0,F227,F226)","v":15},{"$f":"IF(G227>0,G227,G226)","v":8},"Uses ROP estimate if input value is 0"]
[null,"Drilling Time [hr]",{"$f":"C184/C228","v":30},{"$f":"(D184-C184)/D228","v":100.57297297297296},{"$f":"E184/E228","v":246.06},{"$f":"F184/F228","v":328.08},{"$f":"G184/G228","v":205.05000000000018}]
[null,"Trip time [ft/hr]",{"$f":"'Well Cost Input'!$H$25","v":1000},{"$f":"IF(D226<10000,$C230,0)","v":1000},{"$f":"IF(E226<10000,$C230,0)","v":1000},{"$f":"IF(F226<10000,$C230,0)","v":1000},{"$f":"IF(G226<10000,$C230,0)","v":1000},"all intervals default to interval #1"]
[null,"Time per Trip [hr]",{"$f":"C184/C230","v":1.2},{"$f":"D184/D230","v":4.9211999999999998},{"$f":"(SUM($D184:D184)+0.5*E184)/E230","v":7.3817999999999993},{"$f":"IF(F178>$C172,0,(SUM($D184:E184)+0.5*F184)/F230)","v":12.303000000000001},{"$f":"IF(G178>$C172,0,(SUM($D184:F184)+0.5*G184)/G230)","v":15.5838}]
[null,"# of Trips",{"$f":"C218*2","v":2},{"$f":"D218*2","v":4},{"$f":"E218*2","v":10},{"$f":"F218*2","v":18},{"$f":"G218*2","v":12}]
[null,"Trip time [hr]",{"$f":"C231*C232","v":2.4},{"$f":"D231*D232","v":19.684799999999999},{"$f":"E231*E232","v":73.817999999999998},{"$f":"F231*F232","v":221.45400000000001},{"$f":"G231*G232","v":187.00560000000002}]
[null,"well head time [hr]",{"$f":"'Well Cost Input'!$H$26","v":40},{"$f":"IF(D181=\"Casing\",$C234,0)","v":40},{"$f":"IF(E181=\"Casing\",$C234,0)","v":0},{"$f":"IF(F181=\"Casing\",$C234,0)","v":0},{"$f":"IF(G181=\"Casing\",$C234,0)","v":0}]
[null,"Handling BHA [hr]",{"$f":"'Well Cost Input'!$H27*C218","v":4},{"$f":"'Well Cost Input'!$H27*D218","v":8},{"$f":"'Well Cost Input'!$H27*E218","v":20},{"$f":"'Well Cost Input'!$H27*F218","v":36},{"$f":"'Well Cost Input'!$H27*G218","v":24}]
[null,"Casing & Cementing"]
[null,"Run Casing [ft/hr]",{"$f":"'Well Cost Input'!$H$28","v":300},{"$f":"C237","v":300},{"$f":"IF(E178<$C$172,C237,IF(AND(E178=$C$172,$A$173=0),C237,0))","v":300},{"$f":"IF(F178<$C$172,C237,IF(AND(F178=$C$172,$A$173=0),C237,0))","v":300},{"$f":"IF(G178<$C$172,C237,IF(AND(G178=$C$172,$A$173=0),C237,0))","v":0},"all intervals default to interval #1"]
[null,"Time to Run Casing",{"$f":"C184/C237","v":4},{"$f":"D184/D237","v":16.404},{"$f":"IF(E237>0,E184/E237+D184/E230,0)","v":21.325199999999999},{"$f":"IF(F237>0,F184/F237+(D184+E184)/F230,0)","v":26.246400000000001},{"$f":"IF(G237>0,G184/G237+(D184+E184+F184)/G230,0)","v":0}]
[null,"Wiper Trip",{"$f":"C184/C230","v":1.2},{"$f":"D184/D230","v":4.9211999999999998},{"$f":"IF(E178>$C172,0,IF(AND(E178=$C172,$A173=1),0,SUM($D184:E184)/E230))","v":9.8423999999999996},{"$f":"IF(F178>$C172,0,IF(AND(F178=$C172,$A173=1),0,SUM($D184:F184)/F230))","v":14.763599999999999},{"$f":"IF(G178>$C172,0,IF(AND(G178=$C172,$A173=1),0,SUM($D184:G184)/G230))","v":0}]
[null,"Surface time for Casing",{"$f":"'Well Cost Input'!$H$30","v":8},{"$f":"C240","v":8},{"$f":"IF(E237=0,0,C240)","v":8},{"$f":"IF(F237=0,0,C240)","v":8},{"$f":"IF(G237=0,0,C240)","v":0},"all intervals default to interval #1"]
[null,"Cement rate [cft/hr]",{"$f":"'Well Cost Input'!$H$29","v":300},{"$f":"C241","v":300},{"$f":"IF(OR(E$178=$C$172,E$237=0),0,$C241)","v":300},{"$f":"IF(OR(F178=$C172,F237=0),0,$C241)","v":300},null,"all intervals default to interval #1"]
[null,"Wait on Cement [hr]",{"$f":"'Well Cost Input'!$H$31","v":8},{"$f":"C242","v":8},{"$f":"IF(OR(E$178=$C$172,E$237=0),0,$C242)","v":8},{"$f":"IF(OR(F$178=$C$172,F$237=0),0,$C242)","v":8},null,"all intervals default to interval #1"]
[null,"Time to Cement [hr]",{"$f":"C208/C241+C242","v":16.63937979737193},{"$f":"D208/D241+D242","v":32.693703655379167},{"$f":"IF(OR(E$178=$C$172,E$237=0),0,E208/E241+E242)","v":19.094272656764552},{"$f":"IF(OR(F$178=$C$172,F$237=0),0,F208/F241+F242)","v":13.137531755747194}]
[null,"Surface time for Cementing",{"$f":"'Well Cost Input'!$H$32","v":8},{"$f":"C244","v":8},{"$f":"IF(OR(E$178=$C$172,E$237=0),0,$C244)","v":8},{"$f":"IF(OR(F$178=$C$172,F$237=0),0,$C244)","v":8},null,"all intervals default to interval #1"]
[null,"Time for Casing & Cement",{"$f":"C238+C239+C240+C243+C244","v":37.839379797371933},{"$f":"D238+D239+D240+D243+D244","v":70.018903655379162},{"$f":"E238+E239+E240+E243+E244","v":66.261872656764552},{"$f":"F238+F239+F240+F243+F244","v":70.147531755747195}]
[null,"Minimum Time for C & C",{"$f":"'Well Cost Input'!$H$33","v":24},{"$f":"C246","v":24},{"$f":"IF(E237=0,0,$C246)","v":24},{"$f":"IF(F237=0,0,$C246)","v":24},{"$f":"IF(G237=0,0,$C246)","v":0},"all intervals default to interval #1"]
[null,"Time for Casing & Cement [hr]",{"$f":"MAX(C245:C246)","v":37.839379797371933},{"$f":"MAX(D245:D246)","v":70.018903655379162},{"$f":"MAX(E245:E246)","v":66.261872656764552},{"$f":"MAX(F245:F246)","v":70.147531755747195},{"$f":"MAX(G245:G246)","v":0}]
[null,"Logging"]
[null,"Interval Logged","No","Yes","Yes","Yes","No"]
[null,"Logging Rate [ft/hr]",{"$f":"IF(C249=\"Yes\",'Well Cost Input'!$H$36,0)","v":0},{"$f":"IF(D249=\"Yes\",'Well Cost Input'!$H$36,0)","v":100},{"$f":"IF(E249=\"Yes\",'Well Cost Input'!$H$36,0)","v":100},{"$f":"IF(F249=\"Yes\",'Well Cost Input'!$H$36,0)","v":100},{"$f":"IF(G249=\"Yes\",'Well Cost Input'!$H$36,0)","v":0}]
[null,"Logging Time [hr]",{"$f":"IF(C249=\"Yes\",C184/C250,0)","v":0},{"$f":"IF(D249=\"Yes\",D184/D250,0)","v":49.211999999999996},{"$f":"IF(E249=\"Yes\",E184/E250,0)","v":49.211999999999996},{"$f":"IF(F249=\"Yes\",F184/F250,0)","v":49.211999999999996},{"$f":"IF(G249=\"Yes\",G184/G250,0)","v":0}]
[null,"Surface time for Logging",{"$f":"IF(C249=\"Yes\",8,0)","v":0},{"$f":"IF(AND(D178<=$C172,D249=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(E178<=$C172,E249=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(F178<=$C172,F249=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(G178<=$C172,G249=\"Yes\"),8,0)","v":0}]
[null,"Logging Time [hr]",{"$f":"C251+C252","v":0},{"$f":"D251+D252","v":57.211999999999996},{"$f":"E251+E252","v":57.211999999999996},{"$f":"F251+F252","v":57.211999999999996},{"$f":"G251+G252","v":0}]
[null,"Interval Time"]
[null,"Casing",{"$f":"C206","v":649713.11122910609},{"$f":"D206","v":1641139.5360949796},{"$f":"E206","v":519712.3230430549},{"$f":"F206","v":330924.86803563911},{"$f":"G206","v":0},{"$f":"SUM(C255:G255)","v":3141489.8384027798}]
[null,"Cement",{"$f":"C212","v":540231.2179544135},{"$f":"D212","v":1544128.1567004288},{"$f":"E212","v":693738.73706830852},{"$f":"F212","v":321256.28260156681},{"$f":"G212","v":0},3099354.394324718]
[null,"Bit & BHA Cost",{"$f":"C223","v":53715.953610000004},{"$f":"D223","v":197583.6169495082},{"$f":"E223","v":280377.75676241802},{"$f":"F223","v":307437.82565100002},{"$f":"G223","v":87497.938134967175},926613.0911078935]
[null,null,{"$f":"SUM(C255:C257)","v":1243660.2827935196},{"$f":"SUM(D255:D257)","v":3382851.3097449169},{"$f":"SUM(E255:E257)","v":1493828.8168737814},{"$f":"SUM(F255:F257)","v":959618.97628820594},{"$f":"SUM(G255:G257)","v":87497.938134967175},7167457.3238353916]
[null,"Drill Time",{"$f":"C229+C233+C234+C235","v":76.400000000000006},{"$f":"D229+D233+D234+D235","v":168.25777297297296},{"$f":"E229+E233+E234+E235","v":339.87799999999999},{"$f":"F229+F233+F234+F235","v":585.53399999999999},{"$f":"G229+G233+G234+G235","v":416.0556000000002},1586.1253729729731]
[null,"Casing & Cement Time",{"$f":"C247","v":37.839379797371933},{"$f":"D247","v":70.018903655379162},{"$f":"E247","v":66.261872656764552},{"$f":"F247","v":70.147531755747195},{"$f":"G247","v":0},244.26768786526284]
[null,"Logging Time",{"$f":"C253","v":0},{"$f":"D253","v":57.211999999999996},{"$f":"E253","v":57.211999999999996},{"$f":"F253","v":57.211999999999996},{"$f":"G253","v":0},171.636]
[null,"Other Time",{"$f":"'Well Cost Input'!$H$38*SUM(C259:C261)","v":34.271813939211583},{"$f":"'Well Cost Input'!$H$38*SUM(D259:D261)","v":88.64660298850562},{"$f":"'Well Cost Input'!$H$38*SUM(E259:E261)","v":139.00556179702934},{"$f":"'Well Cost Input'!$H$38*SUM(F259:F261)","v":213.86805952672415},{"$f":"'Well Cost Input'!$H$38*SUM(G259:G261)","v":124.81668000000005},600.6087182514708]
[null,"Total hours",{"$f":"SUM(C259:C262)","v":148.51119373658352},{"$f":"SUM(D259:D262)","v":384.1352796168577},{"$f":"SUM(E259:E262)","v":602.35743445379387},{"$f":"SUM(F259:F262)","v":926.76159128247127},{"$f":"SUM(G259:G262)","v":540.87228000000027},2602.6377790897068]
[null,"total days",{"$f":"C263/24","v":6.1879664056909798},{"$f":"D263/24","v":16.005636650702403},{"$f":"E263/24","v":25.098226435574745},{"$f":"F263/24","v":38.615066303436301},{"$f":"G263/24","v":22.536345000000011},108.44324079540445]
[]
[]
[null,"Drilling Fluids"]
[null,"estimated usage [bbl]",{"$f":"PI()/4*(C188/12)^2*C184*7.4805*5/42","v":7553.7912359502152},{"$f":"PI()/4*(D188/12)^2*D184*7.4805*5/42","v":16158.32882132339},{"$f":"PI()/4*(E188/12)^2*E184*7.4805*5/42","v":7320.2488188317884},{"$f":"PI()/4*(F188/12)^2*F184*7.4805*5/42","v":3586.9219212275757},{"$f":"PI()/4*(G188/12)^2*G184*7.4805*5/42","v":575.66038330405149},null,"assume this includes water"]
[null,"Fluids cost [$/bbl]",{"$f":"'Well Cost Input'!$H$39*H6","v":15.450000000000001}]
[null,"Drilling Fluids Cost",{"$f":"$C269*C268","v":116706.07459543084},{"$f":"$C269*D268","v":249646.18028944641},{"$f":"$C269*E268","v":113097.84425095114},{"$f":"$C269*F268","v":55417.943682966048},{"$f":"$C269*G268","v":8893.9529220475961}]
[null,"Drilling Fluids Engineer [$/day]",{"$f":"'Well Cost Input'!$H$40*H6","v":1030}]
[null,"Drilling Fluids Cost",{"$f":"$C271*C264","v":6373.6053978617092},{"$f":"$C271*D264","v":16485.805750223477},{"$f":"$C271*E264","v":25851.173228641986},{"$f":"$C271*F264","v":39773.518292539389},{"$f":"$C271*G264","v":23212.435350000011}]
[null,"Rentals [$/day]",{"$f":"'Well Cost Input'!$H$41*H10","v":1108}]
[null,null,{"$f":"$C273*C$264","v":6856.2667775056052},{"$f":"$C273*D$264","v":17734.245408978262},{"$f":"$C273*E$264","v":27808.834890616818},{"$f":"$C273*F$264","v":42785.493464207422},{"$f":"$C273*G$264","v":24970.270260000012}]
[]
[null,"Directional Drilling"]
[null,"Is Direction drilling Equip Used","No",{"$f":"IF(AND('Well Cost Input'!$B42=1,D178>$C172-2),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND('Well Cost Input'!$B42=1,E178>$C172-2),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND('Well Cost Input'!$B42=1,F178>$C172-2),\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(AND('Well Cost Input'!$B42=1,G178>$C172-2),\"Yes\",\"No\")","v":"Yes"},"If used Direction Drilling Costs are applied only to the bottom 2 intervals in the well"]
[null,"Directional Drilling Cost [$/day]",{"$f":"'Well Cost Input'!$H$43*H9","v":16688},null,null,null,null,"my notes from Capuano - includes equipment and personnel"]
[null,"Direction Drilling Costs",{"$f":"IF(C277=\"Yes\",1,0)*$C278*C264","v":0},{"$f":"IF(D277=\"Yes\",1,0)*$C278*D264","v":0},{"$f":"IF(E277=\"Yes\",1,0)*$C278*E264","v":0},{"$f":"IF(F277=\"Yes\",1,0)*$C278*F264","v":644408.22647174494},{"$f":"IF(G277=\"Yes\",1,0)*$C278*G264","v":376086.5253600002}]
[]
[null,"Logging Cost"]
[null,"Cost to Log Each interval",{"$f":"'Well Cost Input'!$H$37*H6","v":51500}]
[null,"Logging Costs",{"$f":"IF(C249=\"Yes\",1,0)*$C282","v":0},{"$f":"IF(AND(D178<=$C172,D249=\"Yes\"),1,0)*$C282","v":51500},{"$f":"IF(AND(E178<=$C172,E249=\"Yes\"),1,0)*$C282","v":51500},{"$f":"IF(AND(F178<=$C172,F249=\"Yes\"),1,0)*$C282","v":51500},{"$f":"IF(AND(G178<=$C172,G249=\"Yes\"),1,0)*$C282","v":0}]
[]
[]
[]
[null,"hook weight [ton]",{"$f":"C198","v":306.44794393827817},{"$f":"D198","v":558.55245248483504},{"$f":"E198+D184*40/2000","v":269.40105683126671},{"$f":"F198+(E184+D184)*40/2000","v":302.57840353327731},{"$f":"G198+(D184+F184+E184)*40/2000","v":295.27199999999999},{"$f":"MAX(C287:G287)","v":558.55245248483504},"maximum weight"]
[null,"Estimated Rig size [hp]",{"$f":"IF(H287*2<500,500,IF(H287*2<1000,1000,IF(H287*2<1500,1500,2000)))","v":1500}]
[null,"Estimated Rig Rate (per day)",{"$f":"(9500+6*C288)*H8","v":19129}]
[null,"PPI adjustment",1]
[null,"Adjusted Rig Rate estimate",{"$f":"C289*C290","v":19129}]
[null,"Input Rig Rate"]
[null,"Rig Rate Used",{"$f":"IF(C292>0,C292,C291)","v":19129}]
[null,"est fuel",1.25,"gal/hp"]
[null,null,{"$f":"C288*C294","v":1875},"gal/day"]
[null,"fuel cost",{"$f":"'Well Cost Input'!H46","v":4},"per gallon"]
[null,"est daily fuel cost",{"$f":"C295*C296","v":7500},"per day"]
[null,"Input daily fuel cost"]
[null,"Daily Fuel Used",{"$f":"IF(C298>0,C298,C297)","v":7500}]
[]
[null,"Other Rentals",{"$f":"'Well Cost Input'!H48*H10","v":5540.0000000000009},"per day"]
[null,"Services",{"$f":"'Well Cost Input'!H49*H6","v":3090},"per day"]
[null,"Site management, accommodations, vehicles",{"$f":"'Well Cost Input'!H50*H10","v":3324.0000000000005},"per day"]
[null,"Est Daily Cost for Rig",{"$f":"C293+C299+C301+C302+C303","v":38583}]
[null,"Input daily rig cost"]
[null,"Daily Rig Cost",{"$f":"IF(C305>0,C305,C304)","v":38583}]
[]
[null,"cost summary"]
[null,"time [hrs]",{"$f":"C310*24","v":148.51119373658352},{"$f":"D310*24","v":384.1352796168577},{"$f":"E310*24","v":602.35743445379387},{"$f":"F310*24","v":926.76159128247127},{"$f":"G310*24","v":540.87228000000027}]
[null,"time [day]",{"$f":"C264","v":6.1879664056909798},{"$f":"D264","v":16.005636650702403},{"$f":"E264","v":25.098226435574745},{"$f":"F264","v":38.615066303436301},{"$f":"G264","v":22.536345000000011},{"$f":"SUM(C310:G310)","v":108.44324079540445}]
[null,"casing",{"$f":"C206","v":649713.11122910609},{"$f":"D206","v":1641139.5360949796},{"$f":"E206","v":519712.3230430549},{"$f":"F206","v":330924.86803563911},{"$f":"G206","v":0},{"$f":"SUM(C311:G311)","v":3141489.8384027798}]
[null,"cement",{"$f":"C212","v":540231.2179544135},{"$f":"D212","v":1544128.1567004288},{"$f":"E212","v":693738.73706830852},{"$f":"F212","v":321256.28260156681},{"$f":"G212","v":0},{"$f":"SUM(C312:G312)","v":3099354.394324718}]
[null,"bits",{"$f":"C221","v":35409.33},{"$f":"D221","v":130246.28671688082},{"$f":"E221","v":184823.83438524589},{"$f":"F221","v":202661.71763414636},{"$f":"G221","v":57678.27167763163},610819.44041390473]
[null,"drilling fluids",{"$f":"C270+C272+C274","v":129935.94677079815},{"$f":"D270+D272+D274","v":283866.23144864815},{"$f":"E270+E272+E274","v":166757.85237020993},{"$f":"F270+F272+F274","v":137976.95543971285},{"$f":"G270+G272+G274","v":57076.658532047615},775613.6445614167]
[null,"directional drilling",{"$f":"C279","v":0},{"$f":"D279","v":0},{"$f":"E279","v":0},{"$f":"F279","v":644408.22647174494},{"$f":"G279","v":376086.5253600002},1020494.7518317451]
[null,"logging",{"$f":"C283","v":0},{"$f":"D283","v":51500},{"$f":"E283","v":51500},{"$f":"F283","v":51500},{"$f":"G283","v":0},154500]
[null,"rig",{"$f":"$C306*C310","v":238750.30783077507},{"$f":"$C306*D310","v":617545.47889405082},{"$f":"$C306*E310","v":968364.87056378042},{"$f":"$C306*F310","v":1489885.1031854828},{"$f":"$C306*G310","v":869519.79913500044},4184065.5596090895]
[null,null,{"$f":"SUM(C311:C317)","v":1594039.913785093},4268425.6898549879,2584897.6174305994,3178613.1533682928,1360361.2547046798,12986337.629143653]
[]
[null,"Total Interval Costs",{"$f":"H318","v":12986337.629143653}]
[null,"Well Head",{"$f":"'Well Cost Input'!H53*H5","v":131520.1243455497}]
[null,"Engineering/Surveying",{"$f":"'Well Cost Input'!H56*H10","v":11080.000000000002}]
[null,"Site Prep & Roads",{"$f":"'Well Cost Input'!H57*H10","v":110800.00000000001}]
[null,"Mob & De-mob",{"$f":"'Well Cost Input'!H58*H10","v":110800.00000000001}]
[null,"Rig Move Cost",{"$f":"'Well Cost Input'!H59*C293*H10","v":84779.728000000003}]
[null,"Equipment Rentals",{"$f":"'Well Cost Input'!H60*2*H10","v":110800.00000000001}]
[null,"contingency",{"$f":"'Well Cost Input'!H54*C320","v":1947950.644371548}]
[null,"total well cost",{"$f":"SUM(C320:C327)","v":15494068.125860753}]

{"sheet":"Well Revised Calculations","index":38,"n_rows":328,"n_cols":32,"rows_kept":328,"cut":false,"hidden":false,"merged":[]}
[null,"PRODUCTION WELL",null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION WELL",null,null,"INJECTION WELL"]
[null,"T,resource",{"$f":"IN!G5","v":225},"C",null,null,"Cells with yellow background are for user input. In some instances, the user ",null,null,null,null,null,null,"Hole","Casing/Liner",null,"Hole","Casing/Liner",null,"Sm-Hole","Sm-C/L",null,"Lg-Hole","Lg-C/L",null,null,null,null,null,null,null,"Yes"]
[null,null,{"$f":"C2*1.8+32","v":437},"F",null,null,"can modify the model's estimates in the row immediately above",null,null,null,null,null,{"$f":"IF(C$7=3,0,IF(C$7=4,0,IF(C$7=5,1,2)))","v":1},{"$f":"IF($A$9=0,T3,W3)","v":36},30,{"$f":"IF(C$172=3,0,IF(C$172=4,0,IF(C$172=5,1,2)))","v":1},{"$f":"IF($A$174=0,T3,W3)","v":36},{"$f":"IF($A$174=0,U3,X3)","v":30},null,36,30,null,36,30,null,null,{"$f":"U3+3*2","v":36},36,{"$f":"X3+3*2","v":36},36,null,"No"]
[null,"Well Depth",{"$f":"IN!G7/1000","v":5},"km",null,null,null,null,null,null,null,null,{"$f":"IF(C$7=3,0,IF(C$7=4,1,IF(C$7=5,2,3)))","v":2},26,20,{"$f":"IF($C$172=3,0,IF($C$172=4,1,IF($C$172=5,2,3)))","v":2},{"$f":"IF($A$174=0,T4,W4)","v":26},20,null,26,20,null,{"$f":"IF(C7=4,AD4,28)","v":28},24,null,null,{"$f":"U4+3*2","v":26},26,{"$f":"X4+3*2","v":30},30]
[null,null,{"$f":"ROUND(C4*3280.83,0)","v":16404},"ft",null,null,"Adjusted PPI for pipe:",{"$f":"'Tables (up)'!G66/'Tables (up)'!G64","v":1.0521609947643977},null,"ROP Improvement",0.85,null,{"$f":"IF(C$7=3,1,IF(C$7=4,2,IF(C$7=5,3,4)))","v":3},17.5,13.5,{"$f":"IF($C$172=3,1,IF($C$172=4,2,IF($C$172=5,3,4)))","v":3},17.5,13.5,null,{"$f":"IF(C7=3,AB5,17.5)","v":17.5},13.5,null,{"$f":"IF(C7=3,AD5,22)","v":22},18.625,null,null,{"$f":"U5+3*2","v":19.5},20,{"$f":"X5+3*2","v":24.625},26]
[null,"Gradient",{"$f":"(C3-50)/C5","v":2.3591806876371618E-2},"F/ft",null,null,"Adjusted PPI for drilling services:",{"$f":"'Tables (up)'!N66","v":1.03},null,null,null,null,{"$f":"IF(C$7=3,2,IF(C$7=4,3,IF(C$7=5,4,5)))","v":4},12.25,9.625,{"$f":"IF($C$172=3,2,IF($C$172=4,3,IF($C$172=5,4,5)))","v":4},12.25,9.625,null,12.25,9.625,null,17,13.625]
[null,"# if intervals",{"$f":"'Well Cost Input'!F10","v":5},{"$f":"IF(C7=4,0.4,IF(C7=5,0.3,0.225))","v":0.3},null,null,"Adjusted PPI for cement:",{"$f":"'Tables (up)'!P66","v":1.3340000000000001},null,null,null,null,{"$f":"IF(C$7=3,3,IF(C$7=4,4,IF(C$7=5,5,6)))","v":5},{"$f":"IF($A$9=0,T7,W7)","v":8.5},{"$f":"IF(A$8=1,0,IF($A$9=0,U7,X7))","v":0},{"$f":"IF($C$172=3,3,IF($C$172=4,4,IF($C$172=5,5,6)))","v":5},8.5,{"$f":"IF(A173=1,0,IF($A$174=0,U7,X7))","v":0},null,8.5,7,null,12.25,9.625]
[{"$f":"'Well Cost Input'!A13","v":1},"bottom interval",{"$f":"'Well Cost Input'!F11","v":"Open Hole"},null,null,null,"Adjusted PPI for O&G wells:",{"$f":"'Tables (up)'!M66","v":1.034},null,null,null,null,{"$f":"IF(C7<4,4,M7+1)","v":6},null,null,{"$f":"IF(C172<4,4,P7+1)","v":6}]
[{"$f":"'Well Cost Input'!A14","v":0},"Well Diameter",{"$f":"'Well Cost Input'!F12","v":"Smaller Diameter"},null,null,null,"Adjusted PPI for directional drilling:",{"$f":"'Tables (up)'!S66","v":1.1919999999999999},null,null,null,null,{"$f":"IF(C7<5,5,M8+1)","v":7},null,null,{"$f":"IF(C172<5,5,P8+1)","v":7}]
[null,null,null,null,null,null,"Adjusted PPI for other activities",{"$f":"'Tables (up)'!R66","v":1.1080000000000001}]
[]
[null,null,"Surface Casing","Upper Production Casing",{"$f":"IF($C7=E13,\"Production-Injeciton Interval\",\"Intermediate Liner\")","v":"Intermediate Liner"},{"$f":"IF($C7<F13,\" \",IF($C7=F13,\"Production-Injeciton Interval\",\"Intermediate Liner\"))","v":"Intermediate Liner"},{"$f":"IF($C7<G13,\" \",IF($C7=G13,\"Production-Injeciton Interval\",\"Intermediate Liner\"))","v":"Production-Injeciton Interval"}]
[null,"interval",1,2,3,4,5]
[null,"MATERIALS"]
[null,"Casing"]
[null,"Casing, Liner, or Open","Casing","Casing",{"$f":"IF(C7=3,C8,\"Liner\")","v":"Liner"},{"$f":"IF(F13>$C7,\" \",IF($C7=F13,$C8,\"Liner\"))","v":"Liner"},{"$f":"IF(G13>$C7,\" \",IF($C7=G13,$C8,\"Liner\"))","v":"Open Hole"}]
[null,"est interval length [ft]",{"$f":"IF(C4<4,800,1200)","v":1200},{"$f":"IF(C7=3,0.8,D7)*C5","v":4921.2},{"$f":"IF(C7=3,C5-D17,C5*D7)","v":4921.2},{"$f":"IF(C7<F13,0,IF(C7=F13,C5-SUM(D17:E17),C5*D7))","v":4921.2},{"$f":"IF(C7<G13,0,IF(C7=G13,C5-SUM($D17:F17),C5*D7))","v":1640.4000000000015}]
[null,"Revised Interval length",null,null,null,null,null,{"$f":"C5-SUM(D18:G18)","v":16404},"difference between inputted interval total and well depth"]
[null,"Interval length Used [ft]",{"$f":"IF(C18=0,C17,C18)","v":1200},{"$f":"IF(SUM($D18:$G18)=0,D17,D18)","v":4921.2},{"$f":"IF(SUM($D18:$G18)=0,E17,E18)","v":4921.2},{"$f":"IF(SUM($D18:$G18)=0,F17,F18)","v":4921.2},{"$f":"IF(SUM($D18:$G18)=0,G17,G18)","v":1640.4000000000015},{"$f":"IF(OR(D18=0,SUM(D18:G18)=C5),\" \",\"The revised lengths do not total the well depth\")","v":" "}]
[null,"est T [F]",{"$f":"50+C17*C6","v":78.310168251645933},{"$f":"50+D17*C6","v":166.1},{"$f":"SUM($D17:E17)*$C6+50","v":282.2},{"$f":"SUM($D17:F17)*$C6+50","v":398.29999999999995},{"$f":"SUM($D17:G17)*$C6+50","v":437}]
[null,"Est Hydrostatic Pressure [psi]",{"$f":"(-0.000000000164125*((50+C20)*0.5+460)^4+0.000000488272*((C20+50)*0.5+460)^3-0.000584261*((C20+50)*0.5+460)^2+0.297944*((C20+50)*0.5+460)+8.75314)*C19/144","v":519.40436702318721},{"$f":"(-0.000000000164125*((50+D20)*0.5+460)^4+0.000000488272*((D20+50)*0.5+460)^3-0.000584261*((D20+50)*0.5+460)^2+0.297944*((D20+50)*0.5+460)+8.75314)*SUM($D19:D19)/144","v":2114.7809909419634},{"$f":"(-0.000000000164125*((50+E20)*0.5+460)^4+0.000000488272*((E20+50)*0.5+460)^3-0.000584261*((E20+50)*0.5+460)^2+0.297944*((E20+50)*0.5+460)+8.75314)*SUM($D19:E19)/144","v":4161.2951261363223},{"$f":"(-0.000000000164125*((50+F20)*0.5+460)^4+0.000000488272*((F20+50)*0.5+460)^3-0.000584261*((F20+50)*0.5+460)^2+0.297944*((F20+50)*0.5+460)+8.75314)*SUM($D19:F19)/144","v":6102.4258569103267},{"$f":"(-0.000000000164125*((50+G20)*0.5+460)^4+0.000000488272*((G20+50)*0.5+460)^3-0.000584261*((G20+50)*0.5+460)^2+0.297944*((G20+50)*0.5+460)+8.75314)*SUM($D19:G19)/144","v":6721.1270357425592}]
[null,"D,casing [in]",{"$f":"LOOKUP(C13,$M3:$M9,$O3:$O9)","v":30},{"$f":"LOOKUP(D13,$M3:$M9,$O3:$O9)","v":20},{"$f":"LOOKUP(E13,$M3:$M9,$O3:$O9)","v":13.5},{"$f":"LOOKUP(F13,$M3:$M9,$O3:$O9)","v":9.625},{"$f":"LOOKUP(G13,$M3:$M9,$O3:$O9)","v":0}]
[null,"Hole [in]",{"$f":"LOOKUP(C13,$M3:$M7,$N3:$N7)","v":36},{"$f":"LOOKUP(D13,$M3:$M7,$N3:$N7)","v":26},{"$f":"LOOKUP(E13,$M3:$M7,$N3:$N7)","v":17.5},{"$f":"LOOKUP(F13,$M3:$M9,$N3:$N9)","v":12.25},{"$f":"LOOKUP(G13,$M3:$M9,$N3:$N9)","v":8.5}]
[null,"bit clearance [in]",0.625,0.25,0.25,0.25,0.25,{"$f":"IF(MIN(C24:G24)<0.25,\"use minimum clearance of 0.25 inch\",\" \")","v":" "}]
[null,"t,casing [in]",{"$f":"(C22-D23-$C24)*0.5","v":1.6875},{"$f":"(D22-E23-$D24)*0.5","v":1.125},{"$f":"IF(E$13<$C7,(E22-F23-$E24)*0.5,IF(AND($A$8=0,E$13=$C7),0.4, 0))","v":0.5},{"$f":"IF(F$13<$C7,(F22-G23-$E24)*0.5,IF(AND($A$8=0,F$13=$C7),0.4, 0))","v":0.4375},{"$f":"IF(G$13<$C7,(G22-H23-$E24)*0.5,IF(AND($A$8=0,G$13=$C7),0.4, 0))","v":0}]
[null,"Casing Grade",{"$f":"casing!U33","v":"K55"},{"$f":"casing!V33","v":"K55"},{"$f":"casing!W33","v":"P110"},{"$f":"casing!X33","v":"P110"},{"$f":"casing!Y33","v":" "}]
[null,"Estimated Collapse pressure [psi]",{"$f":"IF(C13<$C7,casing!U21,0)","v":5257.3160468356555},{"$f":"IF(D13<$C7,casing!V21,0)","v":5257.3160468356555},{"$f":"IF(E13<$C7,casing!W21,0)","v":2481.6392144350843},{"$f":"IF(F13<$C7,casing!X21,0)","v":4651.1305328473691},{"$f":"IF(G13<$C7,casing!Y21,0)","v":0},{"$f":"IF(casing!T34>0,\"IF ***, then hydrostatic pressure exceeds estimated collapse pressure for casing\",\" \")","v":"IF ***, then hydrostatic pressure exceeds estimated collapse pressure for casing"}]
[null,null,{"$f":"IF(AND(C13<$C7,C27<C21),\"***\",\" \")","v":" "},{"$f":"IF(AND(D13<$C7,D27<D21),\"***\",\" \")","v":" "},{"$f":"IF(AND(E13<$C7,E27<E21),\"***\",\" \")","v":"***"},{"$f":"IF(AND(F13<$C7,F27<F21),\"***\",\" \")","v":"***"},{"$f":"IF(AND(G13<$C7,G27<G21),\"***\",\" \")","v":" "}]
[null,"Casing Grade Used",{"$f":"C26","v":"K55"},{"$f":"IF(casing!T36=15,casing!T24,IF(casing!T36=10,casing!T25,IF(casing!T36=6,casing!T26,IF(casing!T36=3,casing!T27,casing!T28))))","v":"P110"},{"$f":"IF(E13<$C$7,D29,IF(AND(E13=$C$7,$A$8=0),D29,\" \"))","v":"P110"},{"$f":"IF(F13<$C$7,E29,IF(AND(F13=$C$7,$A$8=0),E29,\" \"))","v":"P110"},{"$f":"IF(G13<$C$7,F29,IF(AND(G13=$C$7,$A$8=0),F29,\" \"))","v":" "}]
[null,"estimated casing wt/ft",{"$f":"PI()/(4*144)*(C22^2-(C22-2*C25)^2)*490","v":510.74657323046364},{"$f":"PI()/(4*144)*(D22^2-(D22-2*D25)^2)*490","v":226.99847699131718},{"$f":"PI()/(4*144)*(E22^2-(E22-2*E25)^2)*490","v":69.485920845024253},{"$f":"PI()/(4*144)*(F22^2-(F22-2*F25)^2)*490","v":42.969358503323285},{"$f":"PI()/(4*144)*(G22^2-(G22-2*G25)^2)*490","v":0}]
[null,"Revised casing wt [lb/ft]"]
[null,"casing wt [lb]",{"$f":"IF(C31=0,C30,C31)*C19","v":612895.88787655637},{"$f":"IF(D31=0,D30,D31)*D19","v":1117104.9049696701},{"$f":"IF(E31=0,E30,E31)*E19","v":341954.11366253335},{"$f":"IF(F31=0,F30,F31)*F19","v":211460.80706655455},{"$f":"G30*(G19+200)","v":0}]
[null,"casing wt [ton]",{"$f":"C32/2000","v":306.44794393827817},{"$f":"D32/2000","v":558.55245248483504},{"$f":"E32/2000","v":170.97705683126668},{"$f":"F32/2000","v":105.73040353327728},{"$f":"G32/2000","v":0}]
[null,"cost [$/ton]",{"$f":"casing!U38","v":1550},{"$f":"casing!V38","v":2200},{"$f":"IF(E13<$C7,casing!W38,IF(AND(E13=$C7,$A8=0),casing!W38,0))","v":2200},{"$f":"IF(F13<$C7,casing!X38,IF(AND(F13=$C7,$A8=0),casing!X38,0))","v":2200},{"$f":"IF(G13<$C7,casing!Y38,IF(AND(G13=$C7,$A8=0),casing!Y38,0))","v":0}]
[null,"Freight cost",0.25,{"$f":"$C35","v":0.25},{"$f":"$C35","v":0.25},{"$f":"$C35","v":0.25},{"$f":"$C35","v":0.25},"all intervals default to interval #1"]
[null,"est casing cost [$/ton]",{"$f":"(1+C35)*C34*$H$5","v":2038.5619273560205},{"$f":"(1+D35)*D34*$H$5","v":2893.4427356020938},{"$f":"(1+E35)*E34*$H$5","v":2893.4427356020938},{"$f":"(1+F35)*F34*$H$5","v":2893.4427356020938},{"$f":"(1+G35)*G34*$H$5","v":0}]
[null,"Revised casing cost [$/ton]"]
[null,"Casing cost {$/ton]",{"$f":"IF(C37=0,C36,C37)","v":2038.5619273560205},{"$f":"IF(D37=0,D36,D37)","v":2893.4427356020938},{"$f":"IF(E37=0,E36,E37)","v":2893.4427356020938},{"$f":"IF(F37=0,F36,F37)","v":2893.4427356020938},{"$f":"IF(G37=0,G36,G37)","v":0}]
[null,"Casing Cost",{"$f":"C38*C33","v":624713.11122910609},{"$f":"D38*D33","v":1616139.5360949796},{"$f":"E38*E33","v":494712.3230430549},{"$f":"F38*F33","v":305924.86803563911},{"$f":"G38*G33","v":0}]
[null,"Casing Services",{"$f":"IF(C22>0,'Well Cost Input'!$E$18,0)","v":25000},{"$f":"IF(D22>0,$C40,0)","v":25000},{"$f":"IF(E22>0,$C40,0)","v":25000},{"$f":"IF(F22>0,$C40,0)","v":25000},{"$f":"IF(G22>0,$C40,0)","v":0}]
[null,"Total Casing Cost",{"$f":"C40+C39","v":649713.11122910609},{"$f":"D40+D39","v":1641139.5360949796},{"$f":"E40+E39","v":519712.3230430549},{"$f":"F40+F39","v":330924.86803563911},{"$f":"G40+G39","v":0}]
[null,"Cement"]
[null,"Cement Volume [cft]",{"$f":"PI()/(4*144)*(C23^2-C22^2)*C19","v":2591.8139392115791},{"$f":"PI()/(4*144)*(D23^2-D22^2)*D19","v":7408.1110966137512},{"$f":"IF(C7=3,0,PI()/(4*144)*(E23^2-E22^2)*E19)","v":3328.2817970293663},{"$f":"IF(F13<C7,PI()/(4*144)*(F23^2-F22^2)*F19,0)","v":1541.2595267241584},0]
[null,"Cement Volume [bbl]",{"$f":"C43*7.4805/42","v":461.62057553029092},{"$f":"D43*7.4805/42","v":1319.4375013861707},{"$f":"E43*7.4805/42","v":592.79076149233754},{"$f":"F43*7.4805/42","v":274.50933070619203},{"$f":"G43*7.4805/42","v":0}]
[null,"Excess Cement",{"$f":"'Well Cost Input'!$F$19","v":0.25},{"$f":"C45","v":0.25},0.25,0.25,null,"all intervals default to interval #1"]
[null,"Cement Cost [$/cft]",{"$f":"'Well Cost Input'!$F$20","v":125},125,{"$f":"IF(OR(E$13=$C$7,E$72=0),0,$C46)","v":125},{"$f":"IF(OR(F$13=$C$7,F$72=0),0,$C46)","v":125},null,"all intervals default to interval #1"]
[null,"Total Cement Cost",{"$f":"(C43*(1+C45)*C46)*$H$7","v":540231.2179544135},{"$f":"(D43*(1+D45)*D46)*$H$7","v":1544128.1567004288},{"$f":"(E43*(1+E45)*E46)*$H$7","v":693738.73706830852},{"$f":"(F43*(1+F45)*F46)*$H$7","v":321256.28260156681},{"$f":"(G43*(1+G45)*G46)*$H$7","v":0}]
[null,"Bit"]
[null,"Bit Life [hr], est",100,{"$f":"ROUNDUP( -0.002*D19 + 70,0)","v":61},{"$f":"ROUNDUP( -0.002*E19 + 70,0)","v":61},{"$f":"IF(F19>0,ROUNDUP(-0.002*SUM($D19:F19) + 70,0),0)","v":41},{"$f":"IF(G19>0,ROUNDUP(-0.002*SUM($D19:G19) + 70,0),0)","v":38}]
[null,"Bit Life [hr]"]
[null,"Bit Life used",{"$f":"IF(C50>0,C50,C49)","v":100},{"$f":"IF(D50>0,D50,D49)","v":61},{"$f":"IF(E50>0,E50,E49)","v":61},{"$f":"IF(F50>0,F50,F49)","v":41},{"$f":"IF(G50>0,G50,G49)","v":38}]
[null,"# Bits ",{"$f":"C64/C51","v":0.3},{"$f":"D64/D51","v":1.6487372618520157},{"$f":"E64/E51","v":4.0337704918032786},{"$f":"IF(C7=3,0,F64/F51)","v":8.0019512195121951},{"$f":"IF(OR(C7=3,C7=4),0,G64/G51)","v":5.3960526315789519}]
[null,"# Bits used for Trip Count",{"$f":"ROUNDUP(C52,0)","v":1},{"$f":"ROUNDUP(D52,0)","v":2},{"$f":"ROUNDUP(E52,0)","v":5},{"$f":"ROUNDUP(F52,0)","v":9},{"$f":"ROUNDUP(G52,0)","v":6},"Need to resolve - use fractional bits or rounded up value"]
[null,"Estimated Bit Cost [per]",{"$f":"(3775*C23 - 21750)*$H$8","v":118031.1},{"$f":"(3775*D23 - 21750)*$H$8","v":78997.600000000006},{"$f":"(3775*E23 - 21750)*$H$8","v":45819.125},{"$f":"(3775*F23 - 21750)*$H$8","v":25326.537500000002},{"$f":"(3775*G23 - 21750)*$H$8","v":10688.975}]
[null,"User Adjustment",1,1,1,1,1]
[null,"Bit Cost",{"$f":"C52*C54*C55","v":35409.33},{"$f":"D52*D54*D55","v":130246.28671688082},{"$f":"E52*E54*E55","v":184823.83438524589},{"$f":"F52*F54*F55","v":202661.71763414636},{"$f":"G52*G54*G55","v":57678.27167763163}]
[null,"Other BHA costs",{"$f":"C52*C54*'Well Cost Input'!$E$23*H8","v":18306.623610000002},{"$f":"D52*D54*'Well Cost Input'!$E$23*H8","v":67337.330232627384},{"$f":"E52*E54*'Well Cost Input'!$E$23*H8","v":95553.92237717213},{"$f":"F52*F54*'Well Cost Input'!$E$23*H8","v":104776.10801685367},{"$f":"G52*G54*'Well Cost Input'!$E$23*H8","v":29819.666457335552}]
[null,"Total Bit & BHA costs",{"$f":"C56+C57","v":53715.953610000004},{"$f":"D56+D57","v":197583.6169495082},{"$f":"E56+E57","v":280377.75676241802},{"$f":"F56+F57","v":307437.82565100002},{"$f":"G56+G57","v":87497.938134967175}]
[null,"TIME"]
[null,"Drilling"]
[null,"ROP, est [ft/hr]",40,{"$f":"20*(1+K5)","v":37},{"$f":"IF(C7=5,20,IF(C7=4,15,10))","v":20},{"$f":"IF(C7=5,15,IF(C7=4,10,10000))","v":15},{"$f":"IF(C7=5,8,10000)","v":8}]
[null,"Input ROP [ft/hr]"]
[null,"ROP used",{"$f":"IF(C62>0,C62,C61)","v":40},{"$f":"IF(D62>0,D62,D61)","v":37},{"$f":"IF(E62>0,E62,E61)","v":20},{"$f":"IF(F62>0,F62,F61)","v":15},{"$f":"IF(G62>0,G62,G61)","v":8},"Uses ROP estimate if input value is 0"]
[null,"Drilling Time [hr]",{"$f":"C19/C63","v":30},{"$f":"(D19-C19)/D63","v":100.57297297297296},{"$f":"E19/E63","v":246.06},{"$f":"F19/F63","v":328.08},{"$f":"G19/G63","v":205.05000000000018}]
[null,"Trip time [ft/hr]",{"$f":"'Well Cost Input'!$F$25","v":1000},{"$f":"IF(D61<10000,$C65,0)","v":1000},{"$f":"IF(E61<10000,$C65,0)","v":1000},{"$f":"IF(F61<10000,$C65,0)","v":1000},{"$f":"IF(G61<10000,$C65,0)","v":1000},"all intervals default to interval #1"]
[null,"Time per Trip [hr]",{"$f":"C19/C65","v":1.2},{"$f":"D19/D65","v":4.9211999999999998},{"$f":"(SUM($D19:D19)+0.5*E19)/E65","v":7.3817999999999993},{"$f":"IF(F13>$C7,0,(SUM($D19:E19)+0.5*F19)/F65)","v":12.303000000000001},{"$f":"IF(G13>$C7,0,(SUM($D19:F19)+0.5*G19)/G65)","v":15.5838}]
[null,"# of Trips",{"$f":"C53*2","v":2},{"$f":"D53*2","v":4},{"$f":"E53*2","v":10},{"$f":"F53*2","v":18},{"$f":"G53*2","v":12}]
[null,"Trip time [hr]",{"$f":"C66*C67","v":2.4},{"$f":"D66*D67","v":19.684799999999999},{"$f":"E66*E67","v":73.817999999999998},{"$f":"F66*F67","v":221.45400000000001},{"$f":"G66*G67","v":187.00560000000002}]
[null,"well head time [hr]",{"$f":"'Well Cost Input'!$E$26","v":40},{"$f":"IF(D16=\"Casing\",$C69,0)","v":40},{"$f":"IF(E16=\"Casing\",$C69,0)","v":0},{"$f":"IF(F16=\"Casing\",$C69,0)","v":0},{"$f":"IF(G16=\"Casing\",$C69,0)","v":0}]
[null,"Handling BHA [hr]",{"$f":"'Well Cost Input'!$E27*C53","v":4},{"$f":"'Well Cost Input'!$E27*D53","v":8},{"$f":"'Well Cost Input'!$E27*E53","v":20},{"$f":"'Well Cost Input'!$E27*F53","v":36},{"$f":"'Well Cost Input'!$E27*G53","v":24}]
[null,"Casing & Cementing"]
[null,"Run Casing [ft/hr]",{"$f":"'Well Cost Input'!$E$28","v":300},{"$f":"C72","v":300},{"$f":"IF(E13<$C$7,C72,IF(AND(E13=$C$7,$A$8=0),C72,0))","v":300},{"$f":"IF(F13<$C$7,C72,IF(AND(F13=$C$7,$A$8=0),C72,0))","v":300},{"$f":"IF(G13<$C$7,C72,IF(AND(G13=$C$7,$A$8=0),C72,0))","v":0},"all intervals default to interval #1"]
[null,"Time to Run Casing",{"$f":"C19/C72","v":4},{"$f":"D19/D72","v":16.404},{"$f":"IF(E72>0,E19/E72+D19/E65,0)","v":21.325199999999999},{"$f":"IF(F72>0,F19/F72+(D19+E19)/F65,0)","v":26.246400000000001},{"$f":"IF(G72>0,G19/G72+(D19+E19+F19)/G65,0)","v":0}]
[null,"Wiper Trip",{"$f":"C19/C65","v":1.2},{"$f":"D19/D65","v":4.9211999999999998},{"$f":"IF(E13>$C7,0,IF(AND(E13=$C7,$A8=1),0,SUM($D19:E19)/E65))","v":9.8423999999999996},{"$f":"IF(F13>$C7,0,IF(AND(F13=$C7,$A8=1),0,SUM($D19:F19)/F65))","v":14.763599999999999},{"$f":"IF(G13>$C7,0,IF(AND(G13=$C7,$A8=1),0,SUM($D19:G19)/G65))","v":0}]
[null,"Surface time for Casing",{"$f":"'Well Cost Input'!$E$30","v":8},{"$f":"C75","v":8},{"$f":"IF(E72=0,0,C75)","v":8},{"$f":"IF(F72=0,0,C75)","v":8},{"$f":"IF(G72=0,0,C75)","v":0},"all intervals default to interval #1"]
[null,"Cement rate [cft/hr]",{"$f":"'Well Cost Input'!$E$29","v":300},{"$f":"C76","v":300},{"$f":"IF(OR(E$13=$C$7,E$72=0),0,$C76)","v":300},{"$f":"IF(OR(F13=$C7,F72=0),0,$C76)","v":300},null,"all intervals default to interval #1"]
[null,"Wait on Cement [hr]",{"$f":"'Well Cost Input'!$E$31","v":8},8,{"$f":"IF(OR(E$13=$C$7,E$72=0),0,$C77)","v":8},{"$f":"IF(OR(F$13=$C$7,F$72=0),0,$C77)","v":8},null,"all intervals default to interval #1"]
[null,"Time to Cement [hr]",{"$f":"C43/C76+C77","v":16.63937979737193},{"$f":"D43/D76+D77","v":32.693703655379167},{"$f":"IF(OR(E$13=$C$7,E$72=0),0,E43/E76+E77)","v":19.094272656764552},{"$f":"IF(OR(F$13=$C$7,F$72=0),0,F43/F76+F77)","v":13.137531755747194}]
[null,"Surface time for Cementing",{"$f":"'Well Cost Input'!$E$32","v":8},8,{"$f":"IF(OR(E$13=$C$7,E$72=0),0,$C79)","v":8},{"$f":"IF(OR(F$13=$C$7,F$72=0),0,$C79)","v":8},null,"all intervals default to interval #1"]
[null,"Time for Casing & Cement",{"$f":"C73+C74+C75+C78+C79","v":37.839379797371933},{"$f":"D73+D74+D75+D78+D79","v":70.018903655379162},{"$f":"E73+E74+E75+E78+E79","v":66.261872656764552},{"$f":"F73+F74+F75+F78+F79","v":70.147531755747195}]
[null,"Minimum Time for C & C",{"$f":"'Well Cost Input'!$E$33","v":24},24,{"$f":"IF(E72=0,0,$C81)","v":24},{"$f":"IF(F72=0,0,$C81)","v":24},{"$f":"IF(G72=0,0,$C81)","v":0},"all intervals default to interval #1"]
[null,"Time for Casing & Cement [hr]",{"$f":"MAX(C80:C81)","v":37.839379797371933},{"$f":"MAX(D80:D81)","v":70.018903655379162},{"$f":"MAX(E80:E81)","v":66.261872656764552},{"$f":"MAX(F80:F81)","v":70.147531755747195},{"$f":"MAX(G80:G81)","v":0}]
[null,"Logging"]
[null,"Interval Logged","No","Yes","Yes","Yes","No"]
[null,"Logging Rate [ft/hr]",{"$f":"IF(C84=\"Yes\",'Well Cost Input'!$E$36,0)","v":0},{"$f":"IF(D84=\"Yes\",'Well Cost Input'!$E$36,0)","v":100},{"$f":"IF(E84=\"Yes\",'Well Cost Input'!$E$36,0)","v":100},{"$f":"IF(F84=\"Yes\",'Well Cost Input'!$E$36,0)","v":100},{"$f":"IF(G84=\"Yes\",'Well Cost Input'!$E$36,0)","v":0}]
[null,"Logging Time [hr]",{"$f":"IF(C84=\"Yes\",C19/C85,0)","v":0},{"$f":"IF(D84=\"Yes\",D19/D85,0)","v":49.211999999999996},{"$f":"IF(E84=\"Yes\",E19/E85,0)","v":49.211999999999996},{"$f":"IF(F84=\"Yes\",F19/F85,0)","v":49.211999999999996},{"$f":"IF(G84=\"Yes\",G19/G85,0)","v":0}]
[null,"Surface time for Logging",{"$f":"IF(C84=\"Yes\",8,0)","v":0},{"$f":"IF(AND(D13<=$C7,D84=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(E13<=$C7,E84=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(F13<=$C7,F84=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(G13<=$C7,G84=\"Yes\"),8,0)","v":0}]
[null,"Logging Time [hr]",{"$f":"C86+C87","v":0},{"$f":"D86+D87","v":57.211999999999996},{"$f":"E86+E87","v":57.211999999999996},{"$f":"F86+F87","v":57.211999999999996},{"$f":"G86+G87","v":0}]
[null,"Interval Time"]
[null,"Casing",{"$f":"C41","v":649713.11122910609},{"$f":"D41","v":1641139.5360949796},{"$f":"E41","v":519712.3230430549},{"$f":"F41","v":330924.86803563911},{"$f":"G41","v":0},{"$f":"SUM(C90:G90)","v":3141489.8384027798}]
[null,"Cement",{"$f":"C47","v":540231.2179544135},{"$f":"D47","v":1544128.1567004288},{"$f":"E47","v":693738.73706830852},{"$f":"F47","v":321256.28260156681},{"$f":"G47","v":0},3099354.394324718]
[null,"Bit & BHA Cost",{"$f":"C58","v":53715.953610000004},{"$f":"D58","v":197583.6169495082},{"$f":"E58","v":280377.75676241802},{"$f":"F58","v":307437.82565100002},{"$f":"G58","v":87497.938134967175},926613.0911078935]
[null,null,{"$f":"SUM(C90:C92)","v":1243660.2827935196},{"$f":"SUM(D90:D92)","v":3382851.3097449169},{"$f":"SUM(E90:E92)","v":1493828.8168737814},{"$f":"SUM(F90:F92)","v":959618.97628820594},{"$f":"SUM(G90:G92)","v":87497.938134967175},7167457.3238353916]
[null,"Drill Time",{"$f":"C64+C68+C69+C70","v":76.400000000000006},{"$f":"D64+D68+D69+D70","v":168.25777297297296},{"$f":"E64+E68+E69+E70","v":339.87799999999999},{"$f":"F64+F68+F69+F70","v":585.53399999999999},{"$f":"G64+G68+G69+G70","v":416.0556000000002},1586.1253729729731]
[null,"Casing & Cement Time",{"$f":"C82","v":37.839379797371933},{"$f":"D82","v":70.018903655379162},{"$f":"E82","v":66.261872656764552},{"$f":"F82","v":70.147531755747195},{"$f":"G82","v":0},244.26768786526284]
[null,"Logging Time",{"$f":"C88","v":0},{"$f":"D88","v":57.211999999999996},{"$f":"E88","v":57.211999999999996},{"$f":"F88","v":57.211999999999996},{"$f":"G88","v":0},171.636]
[null,"Other Time",{"$f":"'Well Cost Input'!$F$38*SUM(C94:C96)","v":34.271813939211583},{"$f":"'Well Cost Input'!$F$38*SUM(D94:D96)","v":88.64660298850562},{"$f":"'Well Cost Input'!$F$38*SUM(E94:E96)","v":139.00556179702934},{"$f":"'Well Cost Input'!$F$38*SUM(F94:F96)","v":213.86805952672415},{"$f":"'Well Cost Input'!$F$38*SUM(G94:G96)","v":124.81668000000005},600.6087182514708]
[null,"Total hours",{"$f":"SUM(C94:C97)","v":148.51119373658352},{"$f":"SUM(D94:D97)","v":384.1352796168577},{"$f":"SUM(E94:E97)","v":602.35743445379387},{"$f":"SUM(F94:F97)","v":926.76159128247127},{"$f":"SUM(G94:G97)","v":540.87228000000027},2602.6377790897068]
[null,"total days",{"$f":"C98/24","v":6.1879664056909798},{"$f":"D98/24","v":16.005636650702403},{"$f":"E98/24","v":25.098226435574745},{"$f":"F98/24","v":38.615066303436301},{"$f":"G98/24","v":22.536345000000011},108.44324079540445]
[]
[]
[null,"Drilling Fluids"]
[null,"estimated usage [bbl]",{"$f":"PI()/4*(C23/12)^2*C19*7.4805*5/42","v":7553.7912359502152},{"$f":"PI()/4*(D23/12)^2*D19*7.4805*5/42","v":16158.32882132339},{"$f":"PI()/4*(E23/12)^2*E19*7.4805*5/42","v":7320.2488188317884},{"$f":"PI()/4*(F23/12)^2*F19*7.4805*5/42","v":3586.9219212275757},{"$f":"PI()/4*(G23/12)^2*G19*7.4805*5/42","v":575.66038330405149},null,"assume this includes water"]
[null,"Fluids cost [$/bbl]",{"$f":"'Well Cost Input'!$E$39*H6","v":15.450000000000001}]
[null,"Drilling Fluids Cost",{"$f":"$C104*C103","v":116706.07459543084},{"$f":"$C104*D103","v":249646.18028944641},{"$f":"$C104*E103","v":113097.84425095114},{"$f":"$C104*F103","v":55417.943682966048},{"$f":"$C104*G103","v":8893.9529220475961}]
[null,"Drilling Fluids Engineer [$/day]",{"$f":"'Well Cost Input'!$E$40*H6","v":1030}]
[null,"Drilling Fluids Cost",{"$f":"$C106*C$99","v":6373.6053978617092},{"$f":"$C106*D99","v":16485.805750223477},{"$f":"$C106*E99","v":25851.173228641986},{"$f":"$C106*F99","v":39773.518292539389},{"$f":"$C106*G99","v":23212.435350000011}]
[null,"Rentals [$/day]",{"$f":"'Well Cost Input'!$E$41*H10","v":1108}]
[null,null,{"$f":"$C108*C$99","v":6856.2667775056052},{"$f":"$C108*D$99","v":17734.245408978262},{"$f":"$C108*E$99","v":27808.834890616818},{"$f":"$C108*F$99","v":42785.493464207422},{"$f":"$C108*G$99","v":24970.270260000012}]
[]
[null,"Directional Drilling"]
[null,"Is Direction drilling Equip Used","No",{"$f":"IF(AND('Well Cost Input'!$A42=1,D13>$C7-2),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND('Well Cost Input'!$A42=1,E13>$C7-2),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND('Well Cost Input'!$A42=1,F13>$C7-2),\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(AND('Well Cost Input'!$A42=1,G13>$C7-2),\"Yes\",\"No\")","v":"Yes"},"If used Direction Drilling Costs are applied only to the bottom 2 intervals in the well"]
[null,"Directional Drilling Cost [$/day]",{"$f":"'Well Cost Input'!$F$43*H9","v":16688},null,null,null,null,"my notes from Capuano - includes equipment and personnel"]
[null,"Direction Drilling Costs",{"$f":"IF(C112=\"Yes\",1,0)*$C113*C99","v":0},{"$f":"IF(D112=\"Yes\",1,0)*$C113*D99","v":0},{"$f":"IF(E112=\"Yes\",1,0)*$C113*E99","v":0},{"$f":"IF(F112=\"Yes\",1,0)*$C113*F99","v":644408.22647174494},{"$f":"IF(G112=\"Yes\",1,0)*$C113*G99","v":376086.5253600002}]
[]
[null,"Logging Cost"]
[null,"Cost to Log Each interval",{"$f":"'Well Cost Input'!$E$37*H6","v":51500}]
[null,"Logging Costs",{"$f":"IF(C84=\"Yes\",1,0)*$C117","v":0},{"$f":"IF(AND(D13<=$C7,D84=\"Yes\"),1,0)*$C117","v":51500},{"$f":"IF(AND(E13<=$C7,E84=\"Yes\"),1,0)*$C117","v":51500},{"$f":"IF(AND(F13<=$C7,F84=\"Yes\"),1,0)*$C117","v":51500},{"$f":"IF(AND(G13<=$C7,G84=\"Yes\"),1,0)*$C117","v":0}]
[]
[]
[]
[null,"hook weight [ton]",{"$f":"C33","v":306.44794393827817},{"$f":"D33","v":558.55245248483504},{"$f":"E33+D19*40/2000","v":269.40105683126671},{"$f":"F33+(E19+D19)*40/2000","v":302.57840353327731},{"$f":"G33+(D19+F19+E19)*40/2000","v":295.27199999999999},{"$f":"MAX(C122:G122)","v":558.55245248483504},"maximum weight"]
[null,"Estimated Rig size [hp]",{"$f":"IF(H122*2<500,500,IF(H122*2<1000,1000,IF(H122*2<1500,1500,2000)))","v":1500}]
[null,"Estimated Rig Rate (per day)",{"$f":"(9500+6*C123)*H8","v":19129}]
[null,"PPI adjustment",1]
[null,"Adjusted Rig Rate estimate",{"$f":"C124*C125","v":19129}]
[null,"Input Rig Rate"]
[null,"Rig Rate Used",{"$f":"IF(C127>0,C127,C126)","v":19129}]
[null,"est fuel",1.25,"gal/hp"]
[null,null,{"$f":"C123*C129","v":1875},"gal/day"]
[null,"fuel cost",{"$f":"'Well Cost Input'!E46","v":4},"per gallon"]
[null,"est daily fuel cost",{"$f":"C130*C131","v":7500},"per day"]
[null,"Input daily fuel cost"]
[null,"Daily Fuel Used",{"$f":"IF(C133>0,C133,C132)","v":7500}]
[]
[null,"Other Rentals",{"$f":"'Well Cost Input'!E48*H10","v":5540.0000000000009},"per day"]
[null,"Services",{"$f":"'Well Cost Input'!E49*H6","v":3090},"per day"]
[null,"Site management, accommodations, vehicles",{"$f":"'Well Cost Input'!E50*H10","v":3324.0000000000005},"per day"]
[null,"Est Daily Cost for Rig",{"$f":"C128+C134+C136+C137+C138","v":38583}]
[null,"Input daily rig cost"]
[null,"Daily Rig Cost",{"$f":"IF(C140>0,C140,C139)","v":38583}]
[]
[null,"cost summary"]
[null,"time [hrs]",{"$f":"C145*24","v":148.51119373658352},{"$f":"D145*24","v":384.1352796168577},{"$f":"E145*24","v":602.35743445379387},{"$f":"F145*24","v":926.76159128247127},{"$f":"G145*24","v":540.87228000000027}]
[null,"time [day]",{"$f":"C99","v":6.1879664056909798},{"$f":"D99","v":16.005636650702403},{"$f":"E99","v":25.098226435574745},{"$f":"F99","v":38.615066303436301},{"$f":"G99","v":22.536345000000011},{"$f":"SUM(C145:G145)","v":108.44324079540445}]
[null,"casing",{"$f":"C41","v":649713.11122910609},{"$f":"D41","v":1641139.5360949796},{"$f":"E41","v":519712.3230430549},{"$f":"F41","v":330924.86803563911},{"$f":"G41","v":0},{"$f":"SUM(C146:G146)","v":3141489.8384027798}]
[null,"cement",{"$f":"C47","v":540231.2179544135},{"$f":"D47","v":1544128.1567004288},{"$f":"E47","v":693738.73706830852},{"$f":"F47","v":321256.28260156681},{"$f":"G47","v":0},{"$f":"SUM(C147:G147)","v":3099354.394324718}]
[null,"bits",{"$f":"C56","v":35409.33},{"$f":"D56","v":130246.28671688082},{"$f":"E56","v":184823.83438524589},{"$f":"F56","v":202661.71763414636},{"$f":"G56","v":57678.27167763163},610819.44041390473]
[null,"drilling fluids",{"$f":"C105+C107+C109","v":129935.94677079815},{"$f":"D105+D107+D109","v":283866.23144864815},{"$f":"E105+E107+E109","v":166757.85237020993},{"$f":"F105+F107+F109","v":137976.95543971285},{"$f":"G105+G107+G109","v":57076.658532047615},775613.6445614167]
[null,"directional drilling",{"$f":"C114","v":0},{"$f":"D114","v":0},{"$f":"E114","v":0},{"$f":"F114","v":644408.22647174494},{"$f":"G114","v":376086.5253600002},1020494.7518317451]
[null,"logging",{"$f":"C118","v":0},{"$f":"D118","v":51500},{"$f":"E118","v":51500},{"$f":"F118","v":51500},{"$f":"G118","v":0},154500]
[null,"rig",{"$f":"$C139*C145","v":238750.30783077507},{"$f":"$C139*D145","v":617545.47889405082},{"$f":"$C139*E145","v":968364.87056378042},{"$f":"$C139*F145","v":1489885.1031854828},{"$f":"$C139*G145","v":869519.79913500044},4184065.5596090895]
[null,null,{"$f":"SUM(C146:C152)","v":1594039.913785093},4268425.6898549879,2584897.6174305994,3178613.1533682928,1360361.2547046798,12986337.629143653]
[]
[null,"Total Interval Costs",{"$f":"H153","v":12986337.629143653}]
[null,"Well Head",{"$f":"'Well Cost Input'!E53*H5","v":131520.1243455497}]
[null,"Engineering/Surveying",{"$f":"'Well Cost Input'!E56*H10","v":11080.000000000002}]
[null,"Site Prep & Roads",{"$f":"'Well Cost Input'!E57*H10","v":110800.00000000001}]
[null,"Mob & De-mob",{"$f":"'Well Cost Input'!E58*H10","v":110800.00000000001}]
[null,"Rig Move Cost",{"$f":"'Well Cost Input'!E59*C128*H10","v":84779.728000000003}]
[null,"Equipment Rentals",{"$f":"'Well Cost Input'!E60*2*H10","v":110800.00000000001}]
[null,"contingency",{"$f":"'Well Cost Input'!E54*C155","v":1947950.644371548}]
[null,"total well cost",{"$f":"SUM(C155:C162)","v":15494068.125860753}]
[]
[]
[null,"INJECTION WELL"]
[null,"T,resource",{"$f":"C2","v":225},"C",null,null,"Cells with yellow background are for user input. In some instances, the user "]
[null,null,{"$f":"C167*1.8+32","v":437},"F",null,null,"can modify the model's estimates in the row immediately above"]
[null,"Well Depth",{"$f":"'Well Cost Input'!I6","v":5},"km"]
[null,null,{"$f":"ROUND(C169*3280.83,0)","v":16404},"ft"]
[null,"Gradient",{"$f":"(C168-50)/C170","v":2.3591806876371618E-2},"F/ft"]
[null,"# if intervals",{"$f":"'Well Cost Input'!I10","v":5},{"$f":"IF(C172=4,0.4,IF(C172=5,0.3,0.225))","v":0.3}]
[{"$f":"'Well Cost Input'!B13","v":1},"bottom interval",{"$f":"'Well Cost Input'!I11","v":"Open Hole"}]
[{"$f":"'Well Cost Input'!B14","v":0},"Well Diameter",{"$f":"'Well Cost Input'!I12","v":"Smaller Diameter"}]
[]
[]
[null,null,"Surface Casing","Upper Production Casing",{"$f":"IF($C172=E178,\"Production-Injeciton Interval\",\"Intermediate Liner\")","v":"Intermediate Liner"},{"$f":"IF($C172<F178,\" \",IF($C172=F178,\"Production-Injeciton Interval\",\"Intermediate Liner\"))","v":"Intermediate Liner"},{"$f":"IF($C172<G178,\" \",IF($C172=G178,\"Production-Injeciton Interval\",\"Intermediate Liner\"))","v":"Production-Injeciton Interval"}]
[null,"interval",1,2,3,4,5]
[null,"MATERIALS"]
[null,"Casing"]
[null,"Casing, Liner, or Open","Casing","Casing",{"$f":"IF(C172=3,C173,\"Liner\")","v":"Liner"},{"$f":"IF(F178>$C172,\" \",IF($C172=F178,$C173,\"Liner\"))","v":"Liner"},{"$f":"IF(G178>$C172,\" \",IF($C172=G178,$C173,\"Liner\"))","v":"Open Hole"}]
[null,"est interval length [ft]",{"$f":"IF(C169<4,800,1200)","v":1200},{"$f":"IF(C172=3,0.8,D172)*C170","v":4921.2},{"$f":"IF(C172=3,C170-D182,C170*D172)","v":4921.2},{"$f":"IF(C172<F178,0,IF(C172=F178,C170-SUM(D182:E182),C170*D172))","v":4921.2},{"$f":"IF(C172<G178,0,IF(C172=G178,C170-SUM($D182:F182),C170*D172))","v":1640.4000000000015}]
[null,"Revised Interval length",null,null,null,null,null,{"$f":"C170-SUM(D183:G183)","v":16404},"difference between inputted interval total and well depth"]
[null,"Interval length Used [ft]",{"$f":"IF(C183=0,C182,C183)","v":1200},{"$f":"IF(SUM($D183:$G183)=0,D182,D183)","v":4921.2},{"$f":"IF(SUM($D183:$G183)=0,E182,E183)","v":4921.2},{"$f":"IF(SUM($D183:$G183)=0,F182,F183)","v":4921.2},{"$f":"IF(SUM($D183:$G183)=0,G182,G183)","v":1640.4000000000015},{"$f":"IF(OR(D183=0,SUM(D183:G183)=C170),\" \",\"The revised lengths do not total the well depth\")","v":" "}]
[null,"est T [F]",{"$f":"50+C182*C171","v":78.310168251645933},{"$f":"50+D182*C171","v":166.1},{"$f":"SUM($D182:E182)*$C171+50","v":282.2},{"$f":"SUM($D182:F182)*$C171+50","v":398.29999999999995},{"$f":"SUM($D182:G182)*$C171+50","v":437}]
[null,"Est Hydrostatic Pressure [psi]",{"$f":"(-0.000000000164125*((50+C185)*0.5+460)^4+0.000000488272*((C185+50)*0.5+460)^3-0.000584261*((C185+50)*0.5+460)^2+0.297944*((C185+50)*0.5+460)+8.75314)*C184/144","v":519.40436702318721},{"$f":"(-0.000000000164125*((50+D185)*0.5+460)^4+0.000000488272*((D185+50)*0.5+460)^3-0.000584261*((D185+50)*0.5+460)^2+0.297944*((D185+50)*0.5+460)+8.75314)*SUM($D184:D184)/144","v":2114.7809909419634},{"$f":"(-0.000000000164125*((50+E185)*0.5+460)^4+0.000000488272*((E185+50)*0.5+460)^3-0.000584261*((E185+50)*0.5+460)^2+0.297944*((E185+50)*0.5+460)+8.75314)*SUM($D184:E184)/144","v":4161.2951261363223},{"$f":"(-0.000000000164125*((50+F185)*0.5+460)^4+0.000000488272*((F185+50)*0.5+460)^3-0.000584261*((F185+50)*0.5+460)^2+0.297944*((F185+50)*0.5+460)+8.75314)*SUM($D184:F184)/144","v":6102.4258569103267},{"$f":"(-0.000000000164125*((50+G185)*0.5+460)^4+0.000000488272*((G185+50)*0.5+460)^3-0.000584261*((G185+50)*0.5+460)^2+0.297944*((G185+50)*0.5+460)+8.75314)*SUM($D184:G184)/144","v":6721.1270357425592}]
[null,"D,casing [in]",{"$f":"LOOKUP(C178,$P3:$P9,$R3:$R9)","v":30},{"$f":"LOOKUP(D178,$P3:$P9,$R3:$R9)","v":20},{"$f":"LOOKUP(E178,$P3:$P9,$R3:$R9)","v":13.5},{"$f":"LOOKUP(F178,$P3:$P9,$R3:$R9)","v":9.625},{"$f":"LOOKUP(G178,$P3:$P9,$R3:$R9)","v":0}]
[null,"Hole [in]",{"$f":"LOOKUP(C178,$P3:$P9,$Q3:$Q9)","v":36},{"$f":"LOOKUP(D178,$P3:$P9,$Q3:$Q9)","v":26},{"$f":"LOOKUP(E178,$P3:$P9,$Q3:$Q9)","v":17.5},{"$f":"LOOKUP(F178,$P3:$P9,$Q3:$Q9)","v":12.25},{"$f":"LOOKUP(G178,$P3:$P9,$Q3:$Q9)","v":8.5}]
[null,"bit clearance [in]",0.625,0.25,0.25,0.25,0.25,{"$f":"IF(MIN(C189:G189)<0.25,\"use minimum clearance of 0.25 inch\",\" \")","v":" "}]
[null,"t,casing [in]",{"$f":"(C187-D188-$C189)*0.5","v":1.6875},{"$f":"(D187-E188-$D189)*0.5","v":1.125},{"$f":"IF(E$178<$C172,(E187-F188-$E189)*0.5,IF(AND($A$173=0,E$178=$C172),0.4, 0))","v":0.5},{"$f":"IF(F$178<$C172,(F187-G188-$E189)*0.5,IF(AND($A$173=0,F$178=$C172),0.4, 0))","v":0.4375},{"$f":"IF(G$178<$C172,(G187-H188-$E189)*0.5,IF(AND($A$173=0,G$178=$C172),0.4, 0))","v":0}]
[null,"Casing Grade",{"$f":"casing!U73","v":"K55"},{"$f":"casing!V73","v":"K55"},{"$f":"casing!W73","v":"P110"},{"$f":"casing!X73","v":"P110"},{"$f":"casing!Y73","v":" "}]
[null,"Estimated Collapse pressure [psi]",{"$f":"IF(C178<$C172,casing!U61,0)","v":5257.3160468356555},{"$f":"IF(D178<$C172,casing!V61,0)","v":5257.3160468356555},{"$f":"IF(E178<$C172,casing!W61,0)","v":2481.6392144350843},{"$f":"IF(F178<$C172,casing!X61,0)","v":4651.1305328473691},{"$f":"IF(G178<$C172,casing!Y61,0)","v":0}]
[null,null,{"$f":"IF(AND(C178<$C172,C192<C186),\"***\",\" \")","v":" "},{"$f":"IF(AND(D178<$C172,D192<D186),\"***\",\" \")","v":" "},{"$f":"IF(AND(E178<$C172,E192<E186),\"***\",\" \")","v":"***"},{"$f":"IF(AND(F178<$C172,F192<F186),\"***\",\" \")","v":"***"},{"$f":"IF(AND(G178<$C172,G192<G186),\"***\",\" \")","v":" "},{"$f":"IF(casing!T74>0,\"IF ***, then hydrostatic pressure exceeds estimated collapse pressure for casing\",\" \")","v":"IF ***, then hydrostatic pressure exceeds estimated collapse pressure for casing"}]
[null,"Casing Grade Used",{"$f":"C191","v":"K55"},{"$f":"IF(casing!T76=15,casing!T64,IF(casing!T76=10,casing!T65,IF(casing!T76=6,casing!T66,IF(casing!T76=3,casing!T67,casing!T68))))","v":"P110"},{"$f":"IF(E178<$C$172,D194,IF(AND(E178=$C$172,$A$173=0),D194,\" \"))","v":"P110"},{"$f":"IF(F178<$C$172,E194,IF(AND(F178=$C$172,$A$173=0),E194,\" \"))","v":"P110"},{"$f":"IF(G178<$C$172,F194,IF(AND(G178=$C$172,$A$173=0),F194,\" \"))","v":" "}]
[null,"estimated casing wt/ft",{"$f":"PI()/(4*144)*(C187^2-(C187-2*C190)^2)*490","v":510.74657323046364},{"$f":"PI()/(4*144)*(D187^2-(D187-2*D190)^2)*490","v":226.99847699131718},{"$f":"PI()/(4*144)*(E187^2-(E187-2*E190)^2)*490","v":69.485920845024253},{"$f":"PI()/(4*144)*(F187^2-(F187-2*F190)^2)*490","v":42.969358503323285},{"$f":"PI()/(4*144)*(G187^2-(G187-2*G190)^2)*490","v":0}]
[null,"Revised casing wt [lb/ft]"]
[null,"casing wt [lb]",{"$f":"IF(C196=0,C195,C196)*C184","v":612895.88787655637},{"$f":"IF(D196=0,D195,D196)*D184","v":1117104.9049696701},{"$f":"IF(E196=0,E195,E196)*E184","v":341954.11366253335},{"$f":"IF(F196=0,F195,F196)*F184","v":211460.80706655455},{"$f":"G195*(G184+200)","v":0}]
[null,"casing wt [ton]",{"$f":"C197/2000","v":306.44794393827817},{"$f":"D197/2000","v":558.55245248483504},{"$f":"E197/2000","v":170.97705683126668},{"$f":"F197/2000","v":105.73040353327728},{"$f":"G197/2000","v":0}]
[null,"cost [$/ton]",{"$f":"casing!U78","v":1550},{"$f":"casing!V78","v":2200},{"$f":"IF(E178<$C172,casing!W78,IF(AND(E178=$C172,$A173=0),casing!W78,0))","v":2200},{"$f":"IF(F178<$C172,casing!X78,IF(AND(F178=$C172,$A173=0),casing!X78,0))","v":2200},{"$f":"IF(G178<$C172,casing!Y78,IF(AND(G178=$C172,$A173=0),casing!Y78,0))","v":0}]
[null,"Freight cost",0.25,{"$f":"$C200","v":0.25},{"$f":"$C200","v":0.25},{"$f":"$C200","v":0.25},{"$f":"$C200","v":0.25},"all intervals default to interval #1"]
[null,"est casing cost [$/ton]",{"$f":"(1+C200)*C199*$H$5","v":2038.5619273560205},{"$f":"(1+D200)*D199*$H$5","v":2893.4427356020938},{"$f":"(1+E200)*E199*$H$5","v":2893.4427356020938},{"$f":"(1+F200)*F199*$H$5","v":2893.4427356020938},{"$f":"(1+G200)*G199*$H$5","v":0}]
[null,"Revised casing cost [$/ton]"]
[null,"Casing cost {$/ton]",{"$f":"IF(C202=0,C201,C202)","v":2038.5619273560205},{"$f":"IF(D202=0,D201,D202)","v":2893.4427356020938},{"$f":"IF(E202=0,E201,E202)","v":2893.4427356020938},{"$f":"IF(F202=0,F201,F202)","v":2893.4427356020938},{"$f":"IF(G202=0,G201,G202)","v":0}]
[null,"Casing Cost",{"$f":"C203*C198","v":624713.11122910609},{"$f":"D203*D198","v":1616139.5360949796},{"$f":"E203*E198","v":494712.3230430549},{"$f":"F203*F198","v":305924.86803563911},{"$f":"G203*G198","v":0}]
[null,"Casing Services",{"$f":"'Well Cost Input'!H18","v":25000},{"$f":"IF(D187>0,$C205,0)","v":25000},{"$f":"IF(E187>0,$C205,0)","v":25000},{"$f":"IF(F187>0,$C205,0)","v":25000},{"$f":"IF(G187>0,$C205,0)","v":0}]
[null,"Total Casing Cost",{"$f":"C205+C204","v":649713.11122910609},{"$f":"D205+D204","v":1641139.5360949796},{"$f":"E205+E204","v":519712.3230430549},{"$f":"F205+F204","v":330924.86803563911},{"$f":"G205+G204","v":0}]
[null,"Cement"]
[null,"Cement Volume [cft]",{"$f":"PI()/(4*144)*(C188^2-C187^2)*C184","v":2591.8139392115791},{"$f":"PI()/(4*144)*(D188^2-D187^2)*D184","v":7408.1110966137512},{"$f":"IF(C172=3,0,PI()/(4*144)*(E188^2-E187^2)*E184)","v":3328.2817970293663},{"$f":"IF(F178<C172,PI()/(4*144)*(F188^2-F187^2)*F184,0)","v":1541.2595267241584},0]
[null,"Cement Volume [bbl]",{"$f":"C208*7.4805/42","v":461.62057553029092},{"$f":"D208*7.4805/42","v":1319.4375013861707},{"$f":"E208*7.4805/42","v":592.79076149233754},{"$f":"F208*7.4805/42","v":274.50933070619203},{"$f":"G208*7.4805/42","v":0}]
[null,"Excess Cement",{"$f":"'Well Cost Input'!I19","v":0.25},{"$f":"C210","v":0.25},0.25,0.25,null,"all intervals default to interval #1"]
[null,"Cement Cost [$/cft]",{"$f":"'Well Cost Input'!I20","v":125},125,{"$f":"IF(OR(E$178=$C$172,E$237=0),0,$C211)","v":125},{"$f":"IF(OR(F$178=$C$172,F$237=0),0,$C211)","v":125},null,"all intervals default to interval #1"]
[null,"Total Cement Cost",{"$f":"(C208*(1+C210)*C211)*$H$7","v":540231.2179544135},{"$f":"(D208*(1+D210)*D211)*$H$7","v":1544128.1567004288},{"$f":"(E208*(1+E210)*E211)*$H$7","v":693738.73706830852},{"$f":"(F208*(1+F210)*F211)*$H$7","v":321256.28260156681},{"$f":"(G208*(1+G210)*G211)*$H$7","v":0}]
[null,"Bit"]
[null,"Bit Life [hr], est",100,{"$f":"ROUNDUP( -0.002*D184 + 70,0)","v":61},{"$f":"ROUNDUP( -0.002*E184 + 70,0)","v":61},{"$f":"IF(F184>0,ROUNDUP(-0.002*SUM($D184:F184) + 70,0),0)","v":41},{"$f":"IF(G184>0,ROUNDUP(-0.002*SUM($D184:G184) + 70,0),0)","v":38}]
[null,"Bit Life [hr]"]
[null,"Bit Life used",{"$f":"IF(C215>0,C215,C214)","v":100},{"$f":"IF(D215>0,D215,D214)","v":61},{"$f":"IF(E215>0,E215,E214)","v":61},{"$f":"IF(F215>0,F215,F214)","v":41},{"$f":"IF(G215>0,G215,G214)","v":38}]
[null,"# Bits ",{"$f":"C229/C216","v":0.3},{"$f":"D229/D216","v":1.6487372618520157},{"$f":"E229/E216","v":4.0337704918032786},{"$f":"IF(C172=3,0,F229/F216)","v":8.0019512195121951},{"$f":"IF(OR(C172=3,C172=4),0,G229/G216)","v":5.3960526315789519}]
[null,"# Bits used for Trip Count",{"$f":"ROUNDUP(C217,0)","v":1},{"$f":"ROUNDUP(D217,0)","v":2},{"$f":"ROUNDUP(E217,0)","v":5},{"$f":"ROUNDUP(F217,0)","v":9},{"$f":"ROUNDUP(G217,0)","v":6},"Need to resolve - use fractional bits or rounded up value"]
[null,"Estimated Bit Cost [per]",{"$f":"(3775*C188 - 21750)*$H$8","v":118031.1},{"$f":"(3775*D188 - 21750)*$H$8","v":78997.600000000006},{"$f":"(3775*E188 - 21750)*$H$8","v":45819.125},{"$f":"(3775*F188 - 21750)*$H$8","v":25326.537500000002},{"$f":"(3775*G188 - 21750)*$H$8","v":10688.975}]
[null,"User Adjustment",1,1,1,1,1,"Needs a value to establish costs; model should calculate a cost of 0 is interval not drilled"]
[null,"Bit Cost",{"$f":"C217*C219*C220","v":35409.33},{"$f":"D217*D219*D220","v":130246.28671688082},{"$f":"E217*E219*E220","v":184823.83438524589},{"$f":"F217*F219*F220","v":202661.71763414636},{"$f":"G217*G219*G220","v":57678.27167763163}]
[null,"Other BHA costs",{"$f":"C217*C219*'Well Cost Input'!$H$23*$H$8","v":18306.623610000002},{"$f":"D217*D219*'Well Cost Input'!$H$23*$H$8","v":67337.330232627384},{"$f":"E217*E219*'Well Cost Input'!$H$23*$H$8","v":95553.92237717213},{"$f":"F217*F219*'Well Cost Input'!$H$23*$H$8","v":104776.10801685367},{"$f":"G217*G219*'Well Cost Input'!$H$23*$H$8","v":29819.666457335552}]
[null,"Total Bit & BHA costs",{"$f":"C221+C222","v":53715.953610000004},{"$f":"D221+D222","v":197583.6169495082},{"$f":"E221+E222","v":280377.75676241802},{"$f":"F221+F222","v":307437.82565100002},{"$f":"G221+G222","v":87497.938134967175}]
[null,"TIME"]
[null,"Drilling"]
[null,"ROP, est [ft/hr]",40,{"$f":"20*(1+K5)","v":37},{"$f":"IF(C172=5,20,IF(C172=4,15,10))","v":20},{"$f":"IF(C172=5,15,IF(C172=4,10,10000))","v":15},{"$f":"IF(C172=5,8,10000)","v":8}]
[null,"Input ROP [ft/hr]"]
[null,"ROP used",{"$f":"IF(C227>0,C227,C226)","v":40},{"$f":"IF(D227>0,D227,D226)","v":37},{"$f":"IF(E227>0,E227,E226)","v":20},{"$f":"IF(F227>0,F227,F226)","v":15},{"$f":"IF(G227>0,G227,G226)","v":8},"Uses ROP estimate if input value is 0"]
[null,"Drilling Time [hr]",{"$f":"C184/C228","v":30},{"$f":"(D184-C184)/D228","v":100.57297297297296},{"$f":"E184/E228","v":246.06},{"$f":"F184/F228","v":328.08},{"$f":"G184/G228","v":205.05000000000018}]
[null,"Trip time [ft/hr]",{"$f":"'Well Cost Input'!$I$25","v":1000},{"$f":"IF(D226<10000,$C230,0)","v":1000},{"$f":"IF(E226<10000,$C230,0)","v":1000},{"$f":"IF(F226<10000,$C230,0)","v":1000},{"$f":"IF(G226<10000,$C230,0)","v":1000},"all intervals default to interval #1"]
[null,"Time per Trip [hr]",{"$f":"C184/C230","v":1.2},{"$f":"D184/D230","v":4.9211999999999998},{"$f":"(SUM($D184:D184)+0.5*E184)/E230","v":7.3817999999999993},{"$f":"IF(F178>$C172,0,(SUM($D184:E184)+0.5*F184)/F230)","v":12.303000000000001},{"$f":"IF(G178>$C172,0,(SUM($D184:F184)+0.5*G184)/G230)","v":15.5838}]
[null,"# of Trips",{"$f":"C218*2","v":2},{"$f":"D218*2","v":4},{"$f":"E218*2","v":10},{"$f":"F218*2","v":18},{"$f":"G218*2","v":12}]
[null,"Trip time [hr]",{"$f":"C231*C232","v":2.4},{"$f":"D231*D232","v":19.684799999999999},{"$f":"E231*E232","v":73.817999999999998},{"$f":"F231*F232","v":221.45400000000001},{"$f":"G231*G232","v":187.00560000000002}]
[null,"well head time [hr]",{"$f":"'Well Cost Input'!$H$26","v":40},{"$f":"IF(D181=\"Casing\",$C234,0)","v":40},{"$f":"IF(E181=\"Casing\",$C234,0)","v":0},{"$f":"IF(F181=\"Casing\",$C234,0)","v":0},{"$f":"IF(G181=\"Casing\",$C234,0)","v":0}]
[null,"Handling BHA [hr]",{"$f":"'Well Cost Input'!$H27*C218","v":4},{"$f":"'Well Cost Input'!$H27*D218","v":8},{"$f":"'Well Cost Input'!$H27*E218","v":20},{"$f":"'Well Cost Input'!$H27*F218","v":36},{"$f":"'Well Cost Input'!$H27*G218","v":24}]
[null,"Casing & Cementing"]
[null,"Run Casing [ft/hr]",{"$f":"'Well Cost Input'!$H$28","v":300},{"$f":"C237","v":300},{"$f":"IF(E178<$C$172,C237,IF(AND(E178=$C$172,$A$173=0),C237,0))","v":300},{"$f":"IF(F178<$C$172,C237,IF(AND(F178=$C$172,$A$173=0),C237,0))","v":300},{"$f":"IF(G178<$C$172,C237,IF(AND(G178=$C$172,$A$173=0),C237,0))","v":0},"all intervals default to interval #1"]
[null,"Time to Run Casing",{"$f":"C184/C237","v":4},{"$f":"D184/D237","v":16.404},{"$f":"IF(E237>0,E184/E237+D184/E230,0)","v":21.325199999999999},{"$f":"IF(F237>0,F184/F237+(D184+E184)/F230,0)","v":26.246400000000001},{"$f":"IF(G237>0,G184/G237+(D184+E184+F184)/G230,0)","v":0}]
[null,"Wiper Trip",{"$f":"C184/C230","v":1.2},{"$f":"D184/D230","v":4.9211999999999998},{"$f":"IF(E178>$C172,0,IF(AND(E178=$C172,$A173=1),0,SUM($D184:E184)/E230))","v":9.8423999999999996},{"$f":"IF(F178>$C172,0,IF(AND(F178=$C172,$A173=1),0,SUM($D184:F184)/F230))","v":14.763599999999999},{"$f":"IF(G178>$C172,0,IF(AND(G178=$C172,$A173=1),0,SUM($D184:G184)/G230))","v":0}]
[null,"Surface time for Casing",{"$f":"'Well Cost Input'!$H$30","v":8},{"$f":"C240","v":8},{"$f":"IF(E237=0,0,C240)","v":8},{"$f":"IF(F237=0,0,C240)","v":8},{"$f":"IF(G237=0,0,C240)","v":0},"all intervals default to interval #1"]
[null,"Cement rate [cft/hr]",{"$f":"'Well Cost Input'!$H$29","v":300},{"$f":"C241","v":300},{"$f":"IF(OR(E$178=$C$172,E$237=0),0,$C241)","v":300},{"$f":"IF(OR(F178=$C172,F237=0),0,$C241)","v":300},null,"all intervals default to interval #1"]
[null,"Wait on Cement [hr]",{"$f":"'Well Cost Input'!$H$31","v":8},{"$f":"C242","v":8},{"$f":"IF(OR(E$178=$C$172,E$237=0),0,$C242)","v":8},{"$f":"IF(OR(F$178=$C$172,F$237=0),0,$C242)","v":8},null,"all intervals default to interval #1"]
[null,"Time to Cement [hr]",{"$f":"C208/C241+C242","v":16.63937979737193},{"$f":"D208/D241+D242","v":32.693703655379167},{"$f":"IF(OR(E$178=$C$172,E$237=0),0,E208/E241+E242)","v":19.094272656764552},{"$f":"IF(OR(F$178=$C$172,F$237=0),0,F208/F241+F242)","v":13.137531755747194}]
[null,"Surface time for Cementing",{"$f":"'Well Cost Input'!$H$32","v":8},{"$f":"C244","v":8},{"$f":"IF(OR(E$178=$C$172,E$237=0),0,$C244)","v":8},{"$f":"IF(OR(F$178=$C$172,F$237=0),0,$C244)","v":8},null,"all intervals default to interval #1"]
[null,"Time for Casing & Cement",{"$f":"C238+C239+C240+C243+C244","v":37.839379797371933},{"$f":"D238+D239+D240+D243+D244","v":70.018903655379162},{"$f":"E238+E239+E240+E243+E244","v":66.261872656764552},{"$f":"F238+F239+F240+F243+F244","v":70.147531755747195}]
[null,"Minimum Time for C & C",{"$f":"'Well Cost Input'!$H$33","v":24},{"$f":"C246","v":24},{"$f":"IF(E237=0,0,$C246)","v":24},{"$f":"IF(F237=0,0,$C246)","v":24},{"$f":"IF(G237=0,0,$C246)","v":0},"all intervals default to interval #1"]
[null,"Time for Casing & Cement [hr]",{"$f":"MAX(C245:C246)","v":37.839379797371933},{"$f":"MAX(D245:D246)","v":70.018903655379162},{"$f":"MAX(E245:E246)","v":66.261872656764552},{"$f":"MAX(F245:F246)","v":70.147531755747195},{"$f":"MAX(G245:G246)","v":0}]
[null,"Logging"]
[null,"Interval Logged","No","Yes","Yes","Yes","No"]
[null,"Logging Rate [ft/hr]",{"$f":"IF(C249=\"Yes\",'Well Cost Input'!$H$36,0)","v":0},{"$f":"IF(D249=\"Yes\",'Well Cost Input'!$H$36,0)","v":100},{"$f":"IF(E249=\"Yes\",'Well Cost Input'!$H$36,0)","v":100},{"$f":"IF(F249=\"Yes\",'Well Cost Input'!$H$36,0)","v":100},{"$f":"IF(G249=\"Yes\",'Well Cost Input'!$H$36,0)","v":0}]
[null,"Logging Time [hr]",{"$f":"IF(C249=\"Yes\",C184/C250,0)","v":0},{"$f":"IF(D249=\"Yes\",D184/D250,0)","v":49.211999999999996},{"$f":"IF(E249=\"Yes\",E184/E250,0)","v":49.211999999999996},{"$f":"IF(F249=\"Yes\",F184/F250,0)","v":49.211999999999996},{"$f":"IF(G249=\"Yes\",G184/G250,0)","v":0}]
[null,"Surface time for Logging",{"$f":"IF(C249=\"Yes\",8,0)","v":0},{"$f":"IF(AND(D178<=$C172,D249=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(E178<=$C172,E249=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(F178<=$C172,F249=\"Yes\"),8,0)","v":8},{"$f":"IF(AND(G178<=$C172,G249=\"Yes\"),8,0)","v":0}]
[null,"Logging Time [hr]",{"$f":"C251+C252","v":0},{"$f":"D251+D252","v":57.211999999999996},{"$f":"E251+E252","v":57.211999999999996},{"$f":"F251+F252","v":57.211999999999996},{"$f":"G251+G252","v":0}]
[null,"Interval Time"]
[null,"Casing",{"$f":"C206","v":649713.11122910609},{"$f":"D206","v":1641139.5360949796},{"$f":"E206","v":519712.3230430549},{"$f":"F206","v":330924.86803563911},{"$f":"G206","v":0}]
[null,"Cement",{"$f":"C212","v":540231.2179544135},{"$f":"D212","v":1544128.1567004288},{"$f":"E212","v":693738.73706830852},{"$f":"F212","v":321256.28260156681},{"$f":"G212","v":0}]
[null,"Bit & BHA Cost",{"$f":"C223","v":53715.953610000004},{"$f":"D223","v":197583.6169495082},{"$f":"E223","v":280377.75676241802},{"$f":"F223","v":307437.82565100002},{"$f":"G223","v":87497.938134967175}]
[null,null,{"$f":"SUM(C255:C257)","v":1243660.2827935196},{"$f":"SUM(D255:D257)","v":3382851.3097449169},{"$f":"SUM(E255:E257)","v":1493828.8168737814},{"$f":"SUM(F255:F257)","v":959618.97628820594},{"$f":"SUM(G255:G257)","v":87497.938134967175}]
[null,"Drill Time",{"$f":"C229+C233+C234+C235","v":76.400000000000006},{"$f":"D229+D233+D234+D235","v":168.25777297297296},{"$f":"E229+E233+E234+E235","v":339.87799999999999},{"$f":"F229+F233+F234+F235","v":585.53399999999999},{"$f":"G229+G233+G234+G235","v":416.0556000000002}]
[null,"Casing & Cement Time",{"$f":"C247","v":37.839379797371933},{"$f":"D247","v":70.018903655379162},{"$f":"E247","v":66.261872656764552},{"$f":"F247","v":70.147531755747195},{"$f":"G247","v":0}]
[null,"Logging Time",{"$f":"C253","v":0},{"$f":"D253","v":57.211999999999996},{"$f":"E253","v":57.211999999999996},{"$f":"F253","v":57.211999999999996},{"$f":"G253","v":0}]
[null,"Other Time",{"$f":"'Well Cost Input'!$I$38*SUM(C259:C261)","v":34.271813939211583},{"$f":"'Well Cost Input'!$I$38*SUM(D259:D261)","v":88.64660298850562},{"$f":"'Well Cost Input'!$I$38*SUM(E259:E261)","v":139.00556179702934},{"$f":"'Well Cost Input'!$I$38*SUM(F259:F261)","v":213.86805952672415},{"$f":"'Well Cost Input'!$I$38*SUM(G259:G261)","v":124.81668000000005}]
[null,"Total hours",{"$f":"SUM(C259:C262)","v":148.51119373658352},{"$f":"SUM(D259:D262)","v":384.1352796168577},{"$f":"SUM(E259:E262)","v":602.35743445379387},{"$f":"SUM(F259:F262)","v":926.76159128247127},{"$f":"SUM(G259:G262)","v":540.87228000000027}]
[null,"total days",{"$f":"C263/24","v":6.1879664056909798},{"$f":"D263/24","v":16.005636650702403},{"$f":"E263/24","v":25.098226435574745},{"$f":"F263/24","v":38.615066303436301},{"$f":"G263/24","v":22.536345000000011}]
[]
[]
[null,"Drilling Fluids"]
[null,"estimated usage [bbl]",{"$f":"PI()/4*(C188/12)^2*C184*7.4805*5/42","v":7553.7912359502152},{"$f":"PI()/4*(D188/12)^2*D184*7.4805*5/42","v":16158.32882132339},{"$f":"PI()/4*(E188/12)^2*E184*7.4805*5/42","v":7320.2488188317884},{"$f":"PI()/4*(F188/12)^2*F184*7.4805*5/42","v":3586.9219212275757},{"$f":"PI()/4*(G188/12)^2*G184*7.4805*5/42","v":575.66038330405149},null,"assume this includes water"]
[null,"Fluids cost [$/bbl]",{"$f":"'Well Cost Input'!$H$39*H6","v":15.450000000000001}]
[null,"Drilling Fluids Cost",{"$f":"$C269*C268","v":116706.07459543084},{"$f":"$C269*D268","v":249646.18028944641},{"$f":"$C269*E268","v":113097.84425095114},{"$f":"$C269*F268","v":55417.943682966048},{"$f":"$C269*G268","v":8893.9529220475961}]
[null,"Drilling Fluids Engineer [$/day]",{"$f":"'Well Cost Input'!$H$40*H6","v":1030}]
[null,"Drilling Fluids Cost",{"$f":"$C271*C$264","v":6373.6053978617092},{"$f":"$C271*D264","v":16485.805750223477},{"$f":"$C271*E264","v":25851.173228641986},{"$f":"$C271*F264","v":39773.518292539389},{"$f":"$C271*G264","v":23212.435350000011}]
[null,"Rentals [$/day]",{"$f":"'Well Cost Input'!$H$41*H10","v":1108}]
[null,null,{"$f":"$C273*C$264","v":6856.2667775056052},{"$f":"$C273*D$264","v":17734.245408978262},{"$f":"$C273*E$264","v":27808.834890616818},{"$f":"$C273*F$264","v":42785.493464207422},{"$f":"$C273*G$264","v":24970.270260000012}]
[]
[null,"Directional Drilling"]
[null,"Is Direction drilling Equip Used","No",{"$f":"IF(AND('Well Cost Input'!$B42=1,D178>$C172-2),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND('Well Cost Input'!$B42=1,E178>$C172-2),\"Yes\",\"No\")","v":"No"},{"$f":"IF(AND('Well Cost Input'!$B42=1,F178>$C172-2),\"Yes\",\"No\")","v":"Yes"},{"$f":"IF(AND('Well Cost Input'!$B42=1,G178>$C172-2),\"Yes\",\"No\")","v":"Yes"},"If used Direction Drilling Costs are applied only to the bottom 2 intervals in the well"]
[null,"Directional Drilling Cost [$/day]",{"$f":"'Well Cost Input'!$I$43*H9","v":16688},null,null,null,null,"my notes from Capuano - includes equipment and personnel"]
[null,"Direction Drilling Costs",{"$f":"IF(C277=\"Yes\",1,0)*$C278*C264","v":0},{"$f":"IF(D277=\"Yes\",1,0)*$C278*D264","v":0},{"$f":"IF(E277=\"Yes\",1,0)*$C278*E264","v":0},{"$f":"IF(F277=\"Yes\",1,0)*$C278*F264","v":644408.22647174494},{"$f":"IF(G277=\"Yes\",1,0)*$C278*G264","v":376086.5253600002}]
[]
[null,"Logging Cost"]
[null,"Cost to Log Each interval",{"$f":"'Well Cost Input'!$H$37*H6","v":51500}]
[null,"Logging Costs",{"$f":"IF(C249=\"Yes\",1,0)*$C282","v":0},{"$f":"IF(AND(D178<=$C172,D249=\"Yes\"),1,0)*$C282","v":51500},{"$f":"IF(AND(E178<=$C172,E249=\"Yes\"),1,0)*$C282","v":51500},{"$f":"IF(AND(F178<=$C172,F249=\"Yes\"),1,0)*$C282","v":51500},{"$f":"IF(AND(G178<=$C172,G249=\"Yes\"),1,0)*$C282","v":0}]
[]
[]
[]
[null,"hook weight [ton]",{"$f":"C198","v":306.44794393827817},{"$f":"D198","v":558.55245248483504},{"$f":"E198+D184*40/2000","v":269.40105683126671},{"$f":"F198+(E184+D184)*40/2000","v":302.57840353327731},{"$f":"G198+(D184+F184+E184)*40/2000","v":295.27199999999999},{"$f":"MAX(C287:G287)","v":558.55245248483504},"maximum weight"]
[null,"Estimated Rig size [hp]",{"$f":"IF(H287*2<500,500,IF(H287*2<1000,1000,IF(H287*2<1500,1500,2000)))","v":1500}]
[null,"Estimated Rig Rate (per day)",{"$f":"(9500+6*C288)*H8","v":19129}]
[null,"PPI adjustment",1]
[null,"Adjusted Rig Rate estimate",{"$f":"C289*C290","v":19129}]
[null,"Input Rig Rate"]
[null,"Rig Rate Used",{"$f":"IF(C292>0,C292,C291)","v":19129}]
[null,"est fuel",1.25,"gal/hp"]
[null,null,{"$f":"C288*C294","v":1875},"gal/day"]
[null,"fuel cost",{"$f":"'Well Cost Input'!H46","v":4},"per gallon"]
[null,"est daily fuel cost",{"$f":"C295*C296","v":7500},"per day"]
[null,"Input daily fuel cost"]
[null,"Daily Fuel Used",{"$f":"IF(C298>0,C298,C297)","v":7500}]
[]
[null,"Other Rentals",{"$f":"'Well Cost Input'!H48*H10","v":5540.0000000000009},"per day"]
[null,"Services",{"$f":"'Well Cost Input'!H49*H6","v":3090},"per day"]
[null,"Site management, accommodations, vehicles",{"$f":"'Well Cost Input'!H50*H10","v":3324.0000000000005},"per day"]
[null,"Est Daily Cost for Rig",{"$f":"C293+C299+C301+C302+C303","v":38583}]
[null,"Input daily rig cost"]
[null,"Daily Rig Cost",{"$f":"IF(C305>0,C305,C304)","v":38583}]
[]
[null,"cost summary"]
[null,"time [hrs]",{"$f":"C310*24","v":148.51119373658352},{"$f":"D310*24","v":384.1352796168577},{"$f":"E310*24","v":602.35743445379387},{"$f":"F310*24","v":926.76159128247127},{"$f":"G310*24","v":540.87228000000027}]
[null,"time [day]",{"$f":"C264","v":6.1879664056909798},{"$f":"D264","v":16.005636650702403},{"$f":"E264","v":25.098226435574745},{"$f":"F264","v":38.615066303436301},{"$f":"G264","v":22.536345000000011},{"$f":"SUM(C310:G310)","v":108.44324079540445}]
[null,"casing",{"$f":"C206","v":649713.11122910609},{"$f":"D206","v":1641139.5360949796},{"$f":"E206","v":519712.3230430549},{"$f":"F206","v":330924.86803563911},{"$f":"G206","v":0},{"$f":"SUM(C311:G311)","v":3141489.8384027798}]
[null,"cement",{"$f":"C212","v":540231.2179544135},{"$f":"D212","v":1544128.1567004288},{"$f":"E212","v":693738.73706830852},{"$f":"F212","v":321256.28260156681},{"$f":"G212","v":0},{"$f":"SUM(C312:G312)","v":3099354.394324718}]
[null,"bits",{"$f":"C221","v":35409.33},{"$f":"D221","v":130246.28671688082},{"$f":"E221","v":184823.83438524589},{"$f":"F221","v":202661.71763414636},{"$f":"G221","v":57678.27167763163},610819.44041390473]
[null,"drilling fluids",{"$f":"C270+C272+C274","v":129935.94677079815},{"$f":"D270+D272+D274","v":283866.23144864815},{"$f":"E270+E272+E274","v":166757.85237020993},{"$f":"F270+F272+F274","v":137976.95543971285},{"$f":"G270+G272+G274","v":57076.658532047615},775613.6445614167]
[null,"directional drilling",{"$f":"C279","v":0},{"$f":"D279","v":0},{"$f":"E279","v":0},{"$f":"F279","v":644408.22647174494},{"$f":"G279","v":376086.5253600002},1020494.7518317451]
[null,"logging",{"$f":"C283","v":0},{"$f":"D283","v":51500},{"$f":"E283","v":51500},{"$f":"F283","v":51500},{"$f":"G283","v":0},154500]
[null,"rig",{"$f":"$C304*C310","v":238750.30783077507},{"$f":"$C304*D310","v":617545.47889405082},{"$f":"$C304*E310","v":968364.87056378042},{"$f":"$C304*F310","v":1489885.1031854828},{"$f":"$C304*G310","v":869519.79913500044},4184065.5596090895]
[null,null,{"$f":"SUM(C311:C317)","v":1594039.913785093},4268425.6898549879,2584897.6174305994,3178613.1533682928,1360361.2547046798,12986337.629143653]
[]
[null,"Total Interval Costs",{"$f":"H318","v":12986337.629143653}]
[null,"Well Head",{"$f":"'Well Cost Input'!H53*H5","v":131520.1243455497}]
[null,"Engineering/Surveying",{"$f":"'Well Cost Input'!H56*H10","v":11080.000000000002}]
[null,"Site Prep & Roads",{"$f":"'Well Cost Input'!H57*H10","v":110800.00000000001}]
[null,"Mob & De-mob",{"$f":"'Well Cost Input'!H58*H10","v":110800.00000000001}]
[null,"Rig Move Cost",{"$f":"'Well Cost Input'!H59*C293*H10","v":84779.728000000003}]
[null,"Equipment Rentals",{"$f":"'Well Cost Input'!H60*2*H10","v":110800.00000000001}]
[null,"contingency",{"$f":"'Well Cost Input'!I54*C320","v":1947950.644371548}]
[null,"total well cost",{"$f":"SUM(C320:C327)","v":15494068.125860753}]

{"sheet":"Well scenario check","index":39,"n_rows":27,"n_cols":8,"rows_kept":27,"cut":false,"hidden":true,"merged":[]}
[]
[null,"Production Well"]
[null,null,{"$f":"'Well Default Calculations'!C13","v":1},{"$f":"'Well Default Calculations'!D13","v":2},{"$f":"'Well Default Calculations'!E13","v":3},{"$f":"'Well Default Calculations'!F13","v":4},{"$f":"'Well Default Calculations'!G13","v":5}]
[null,"Interval length",{"$f":"ABS('Well Default Calculations'!C18-'Well Revised Calculations'!C18)","v":0},{"$f":"ABS('Well Default Calculations'!D18-'Well Revised Calculations'!D18)","v":0},{"$f":"ABS('Well Default Calculations'!E18-'Well Revised Calculations'!E18)","v":0},{"$f":"ABS('Well Default Calculations'!F18-'Well Revised Calculations'!F18)","v":0},{"$f":"ABS('Well Default Calculations'!G18-'Well Revised Calculations'!G18)","v":0},{"$f":"SUM(C4:G4)","v":0}]
[null,"casing weight",{"$f":"ABS('Well Default Calculations'!C31-'Well Revised Calculations'!C31)","v":0},{"$f":"ABS('Well Default Calculations'!D31-'Well Revised Calculations'!D31)","v":0},{"$f":"ABS('Well Default Calculations'!E31-'Well Revised Calculations'!E31)","v":0},{"$f":"ABS('Well Default Calculations'!F31-'Well Revised Calculations'!F31)","v":0},{"$f":"ABS('Well Default Calculations'!G31-'Well Revised Calculations'!G31)","v":0},0]
[null,"casing cost",{"$f":"ABS('Well Default Calculations'!C37-'Well Revised Calculations'!C37)","v":0},{"$f":"ABS('Well Default Calculations'!D37-'Well Revised Calculations'!D37)","v":0},{"$f":"ABS('Well Default Calculations'!E37-'Well Revised Calculations'!E37)","v":0},{"$f":"ABS('Well Default Calculations'!F37-'Well Revised Calculations'!F37)","v":0},{"$f":"ABS('Well Default Calculations'!G37-'Well Revised Calculations'!G37)","v":0},0]
[null,"bit life",{"$f":"ABS('Well Default Calculations'!C50-'Well Revised Calculations'!C50)","v":0},{"$f":"ABS('Well Default Calculations'!D50-'Well Revised Calculations'!D50)","v":0},{"$f":"ABS('Well Default Calculations'!E50-'Well Revised Calculations'!E50)","v":0},{"$f":"ABS('Well Default Calculations'!F50-'Well Revised Calculations'!F50)","v":0},{"$f":"ABS('Well Default Calculations'!G50-'Well Revised Calculations'!G50)","v":0},0]
[null,"bit cost",{"$f":"ABS('Well Default Calculations'!C55-'Well Revised Calculations'!C55)","v":0},{"$f":"ABS('Well Default Calculations'!D55-'Well Revised Calculations'!D55)","v":0},{"$f":"ABS('Well Default Calculations'!E55-'Well Revised Calculations'!E55)","v":0},{"$f":"ABS('Well Default Calculations'!F55-'Well Revised Calculations'!F55)","v":0},{"$f":"ABS('Well Default Calculations'!G55-'Well Revised Calculations'!G55)","v":0},0]
[null,"rop",{"$f":"ABS('Well Default Calculations'!C62-'Well Revised Calculations'!C62)","v":0},{"$f":"ABS('Well Default Calculations'!D62-'Well Revised Calculations'!D62)","v":0},{"$f":"ABS('Well Default Calculations'!E62-'Well Revised Calculations'!E62)","v":0},{"$f":"ABS('Well Default Calculations'!F62-'Well Revised Calculations'!F62)","v":0},{"$f":"ABS('Well Default Calculations'!G62-'Well Revised Calculations'!G62)","v":0},0]
[null,"interval logged",{"$f":"IF('Well Default Calculations'!C84='Well Revised Calculations'!C84,0,1)","v":0},{"$f":"IF('Well Default Calculations'!D84='Well Revised Calculations'!D84,0,1)","v":0},{"$f":"IF('Well Default Calculations'!E84='Well Revised Calculations'!E84,0,1)","v":0},{"$f":"IF('Well Default Calculations'!F84='Well Revised Calculations'!F84,0,1)","v":0},{"$f":"IF('Well Default Calculations'!G84='Well Revised Calculations'!G84,0,1)","v":0},0]
[null,"rig rate",{"$f":"ABS('Well Default Calculations'!C127-'Well Revised Calculations'!C127)","v":0},null,null,null,null,0]
[null,"fuel cost",{"$f":"ABS('Well Default Calculations'!C133-'Well Revised Calculations'!C133)","v":0},null,null,null,null,0]
[null,"daily rig cost",{"$f":"ABS('Well Default Calculations'!C140-'Well Revised Calculations'!C140)","v":0},null,null,null,null,{"$f":"SUM(C13:G13)","v":0}]
[]
[]
[null,"Injection Well"]
[null,null,{"$f":"'Well Default Calculations'!C178","v":1},{"$f":"'Well Default Calculations'!D178","v":2},{"$f":"'Well Default Calculations'!E178","v":3},{"$f":"'Well Default Calculations'!F178","v":4},{"$f":"'Well Default Calculations'!G178","v":5}]
[null,"Interval length",{"$f":"ABS('Well Default Calculations'!C183-'Well Revised Calculations'!C183)","v":0},{"$f":"ABS('Well Default Calculations'!D183-'Well Revised Calculations'!D183)","v":0},{"$f":"ABS('Well Default Calculations'!E183-'Well Revised Calculations'!E183)","v":0},{"$f":"ABS('Well Default Calculations'!F183-'Well Revised Calculations'!F183)","v":0},{"$f":"ABS('Well Default Calculations'!G183-'Well Revised Calculations'!G183)","v":0},{"$f":"SUM(C18:G18)","v":0}]
[null,"casing weight",{"$f":"ABS('Well Default Calculations'!C196-'Well Revised Calculations'!C196)","v":0},{"$f":"ABS('Well Default Calculations'!D196-'Well Revised Calculations'!D196)","v":0},{"$f":"ABS('Well Default Calculations'!E196-'Well Revised Calculations'!E196)","v":0},{"$f":"ABS('Well Default Calculations'!F196-'Well Revised Calculations'!F196)","v":0},{"$f":"ABS('Well Default Calculations'!G196-'Well Revised Calculations'!G196)","v":0},0]
[null,"casing cost",{"$f":"ABS('Well Default Calculations'!C202-'Well Revised Calculations'!C202)","v":0},{"$f":"ABS('Well Default Calculations'!D202-'Well Revised Calculations'!D202)","v":0},{"$f":"ABS('Well Default Calculations'!E202-'Well Revised Calculations'!E202)","v":0},{"$f":"ABS('Well Default Calculations'!F202-'Well Revised Calculations'!F202)","v":0},{"$f":"ABS('Well Default Calculations'!G202-'Well Revised Calculations'!G202)","v":0},0]
[null,"bit life",{"$f":"ABS('Well Default Calculations'!C215-'Well Revised Calculations'!C215)","v":0},{"$f":"ABS('Well Default Calculations'!D215-'Well Revised Calculations'!D215)","v":0},{"$f":"ABS('Well Default Calculations'!E215-'Well Revised Calculations'!E215)","v":0},{"$f":"ABS('Well Default Calculations'!F215-'Well Revised Calculations'!F215)","v":0},{"$f":"ABS('Well Default Calculations'!G215-'Well Revised Calculations'!G215)","v":0},0]
[null,"bit cost",{"$f":"ABS('Well Default Calculations'!C220-'Well Revised Calculations'!C220)","v":0},{"$f":"ABS('Well Default Calculations'!D220-'Well Revised Calculations'!D220)","v":0},{"$f":"ABS('Well Default Calculations'!E220-'Well Revised Calculations'!E220)","v":0},{"$f":"ABS('Well Default Calculations'!F220-'Well Revised Calculations'!F220)","v":0},{"$f":"ABS('Well Default Calculations'!G220-'Well Revised Calculations'!G220)","v":0},0]
[null,"rop",{"$f":"ABS('Well Default Calculations'!C227-'Well Revised Calculations'!C227)","v":0},{"$f":"ABS('Well Default Calculations'!D227-'Well Revised Calculations'!D227)","v":0},{"$f":"ABS('Well Default Calculations'!E227-'Well Revised Calculations'!E227)","v":0},{"$f":"ABS('Well Default Calculations'!F227-'Well Revised Calculations'!F227)","v":0},{"$f":"ABS('Well Default Calculations'!G227-'Well Revised Calculations'!G227)","v":0},0]
[null,"interval logged",{"$f":"IF('Well Default Calculations'!C249='Well Revised Calculations'!C249,0,1)","v":0},{"$f":"IF('Well Default Calculations'!D249='Well Revised Calculations'!D249,0,1)","v":0},{"$f":"IF('Well Default Calculations'!E249='Well Revised Calculations'!E249,0,1)","v":0},{"$f":"IF('Well Default Calculations'!F249='Well Revised Calculations'!F249,0,1)","v":0},{"$f":"IF('Well Default Calculations'!G249='Well Revised Calculations'!G249,0,1)","v":0},0]
[null,"rig rate",{"$f":"ABS('Well Default Calculations'!C292-'Well Revised Calculations'!C292)","v":0},null,null,null,null,0]
[null,"fuel cost",{"$f":"ABS('Well Default Calculations'!C298-'Well Revised Calculations'!C298)","v":0},null,null,null,null,{"$f":"SUM(C26:G26)","v":0}]
[null,"daily rig cost",{"$f":"ABS('Well Default Calculations'!C305-'Well Revised Calculations'!C305)","v":0},null,null,null,null,{"$f":"SUM(C27:G27)","v":0}]

{"sheet":"casing","index":40,"n_rows":114,"n_cols":31,"rows_kept":114,"cut":false,"hidden":true,"merged":[]}
["PRODUCTION WELL - Reference",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PRODUCTION WELL - Revised"]
[null,null,null,"# intervals",{"$f":"'Well Cost Input'!E10","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# intervals",{"$f":"'Well Cost Input'!F10","v":5}]
[{"$f":"'Well Cost Input'!A11","v":1},null,null,"bottom interval",{"$f":"'Well Cost Input'!E11","v":"Open Hole"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Well Cost Input'!A12","v":0},null,null,"bottom interval",{"$f":"'Well Cost Input'!F11","v":"Open Hole"}]
[]
[null,null,null,"Interval",{"$f":"'Well Default Calculations'!C13","v":1},{"$f":"'Well Default Calculations'!D13","v":2},{"$f":"'Well Default Calculations'!E13","v":3},{"$f":"'Well Default Calculations'!F13","v":4},{"$f":"'Well Default Calculations'!G13","v":5},null,null,null,null,null,null,null,null,null,null,"Interval",{"$f":"'Well Revised Calculations'!C13","v":1},{"$f":"'Well Revised Calculations'!D13","v":2},{"$f":"'Well Revised Calculations'!E13","v":3},{"$f":"'Well Revised Calculations'!F13","v":4},{"$f":"'Well Revised Calculations'!G13","v":5}]
[null,null,null,"P,hydr",{"$f":"'Well Default Calculations'!C21","v":519.40436702318721},{"$f":"'Well Default Calculations'!D21","v":2114.7809909419634},{"$f":"'Well Default Calculations'!E21","v":4161.2951261363223},{"$f":"'Well Default Calculations'!F21","v":6102.4258569103267},{"$f":"'Well Default Calculations'!G21","v":6721.1270357425592},null,null,null,null,null,null,null,null,null,null,"P,hydr",{"$f":"'Well Revised Calculations'!C21","v":519.40436702318721},{"$f":"'Well Revised Calculations'!D21","v":2114.7809909419634},{"$f":"'Well Revised Calculations'!E21","v":4161.2951261363223},{"$f":"'Well Revised Calculations'!F21","v":6102.4258569103267},{"$f":"'Well Revised Calculations'!G21","v":6721.1270357425592}]
[null,null,null,"D",{"$f":"'Well Default Calculations'!C22","v":30},{"$f":"'Well Default Calculations'!D22","v":20},{"$f":"'Well Default Calculations'!E22","v":13.5},{"$f":"'Well Default Calculations'!F22","v":9.625},{"$f":"'Well Default Calculations'!G22","v":0},null,null,null,null,null,null,null,null,null,null,"D",{"$f":"'Well Revised Calculations'!C22","v":30},{"$f":"'Well Revised Calculations'!D22","v":20},{"$f":"'Well Revised Calculations'!E22","v":13.5},{"$f":"'Well Revised Calculations'!F22","v":9.625},{"$f":"'Well Revised Calculations'!G22","v":0}]
[null,null,null,"t",{"$f":"'Well Default Calculations'!C25","v":1.6875},{"$f":"'Well Default Calculations'!D25","v":1.125},{"$f":"'Well Default Calculations'!E25","v":0.5},{"$f":"'Well Default Calculations'!F25","v":0.4375},{"$f":"'Well Default Calculations'!G25","v":0},null,null,null,null,null,null,null,null,null,null,"t",{"$f":"'Well Revised Calculations'!C25","v":1.6875},{"$f":"'Well Revised Calculations'!D25","v":1.125},{"$f":"'Well Revised Calculations'!E25","v":0.5},{"$f":"'Well Revised Calculations'!F25","v":0.4375},{"$f":"'Well Revised Calculations'!G25","v":0}]
[]
[null,null,null,"d/t",{"$f":"IF('Well Default Calculations'!C22>0,'Well Default Calculations'!C22/'Well Default Calculations'!C25,100)","v":17.777777777777779},{"$f":"IF('Well Default Calculations'!D22>0,'Well Default Calculations'!D22/'Well Default Calculations'!D25,100)","v":17.777777777777779},{"$f":"IF('Well Default Calculations'!E22>0,'Well Default Calculations'!E22/'Well Default Calculations'!E25,100)","v":27},{"$f":"IF('Well Default Calculations'!F22>0,'Well Default Calculations'!F22/'Well Default Calculations'!F25,100)","v":22},{"$f":"IF('Well Default Calculations'!G22>0,'Well Default Calculations'!G22/'Well Default Calculations'!G25,100)","v":100},null,null,null,null,null,null,null,null,null,null,"d/t",{"$f":"IF('Well Revised Calculations'!C22>0,'Well Revised Calculations'!C22/'Well Revised Calculations'!C25,100)","v":17.777777777777779},{"$f":"IF('Well Revised Calculations'!D22>0,'Well Revised Calculations'!D22/'Well Revised Calculations'!D25,100)","v":17.777777777777779},{"$f":"IF('Well Revised Calculations'!E22>0,'Well Revised Calculations'!E22/'Well Revised Calculations'!E25,100)","v":27},{"$f":"IF('Well Revised Calculations'!F22>0,'Well Revised Calculations'!F22/'Well Revised Calculations'!F25,100)","v":22},{"$f":"IF('Well Revised Calculations'!G22>0,'Well Revised Calculations'!G22/'Well Revised Calculations'!G25,100)","v":100}]
[null,null,null,"P,coll","y = 4.423847x2 + 191.048471x - 756.095235",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P,coll","y = 4.423847x2 + 191.048471x - 756.095235"]
[null,null,null,"Yield",null,"y = 3.6380E-06x2 - 1.3685E-03x - 1.9123E-02",null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield",null,"y = 3.6380E-06x2 - 1.3685E-03x - 1.9123E-02"]
[{"$f":" 4.451*D13^2 + 186.2*D13 - 554.45","v":9037.4499999999989},{"$f":" 0.000003638*D13^2 - 0.0013685*D13 - 0.019123","v":-5.6903799999999997E-2},null,30,{"$f":"$A13*EXP($B13*E$10)","v":3286.2725003507067},{"$f":"$A13*EXP($B13*F$10)","v":3286.2725003507067},{"$f":"$A13*EXP($B13*G$10)","v":1944.4408498950177},{"$f":"$A13*EXP($B13*H$10)","v":2584.4002126037299},{"$f":"$A13*EXP($B13*I$10)","v":30.531298383069043},null,null,null,null,null,null,null,{"$f":" 4.451*T13^2 + 186.2*T13 - 554.45","v":9037.4499999999989},{"$f":" 0.000003638*T13^2 - 0.0013685*T13 - 0.019123","v":-5.6903799999999997E-2},null,30,{"$f":"$A13*EXP($B13*U$10)","v":3286.2725003507067},{"$f":"$A13*EXP($B13*V$10)","v":3286.2725003507067},{"$f":"$A13*EXP($B13*W$10)","v":1944.4408498950177},{"$f":"$A13*EXP($B13*X$10)","v":2584.4002126037299},{"$f":"$A13*EXP($B13*Y$10)","v":30.531298383069043}]
[]
[{"$f":" 4.451*D15^2 + 186.2*D15 - 554.45","v":23150.825000000001},{"$f":" 0.000003638*D15^2 - 0.0013685*D15 - 0.019123","v":-8.3385550000000003E-2},"K55",55,{"$f":"$A15*EXP($B15*E$10)","v":5257.3160468356555},{"$f":"$A15*EXP($B15*F$10)","v":5257.3160468356555},2436.6412814903251,3697.0984786399276,5.5357701373917001,null,null,null,null,null,null,null,{"$f":" 4.451*T15^2 + 186.2*T15 - 554.45","v":23150.825000000001},{"$f":" 0.000003638*T15^2 - 0.0013685*T15 - 0.019123","v":-8.3385550000000003E-2},"K55",55,{"$f":"$A15*EXP($B15*U$10)","v":5257.3160468356555},{"$f":"$A15*EXP($B15*V$10)","v":5257.3160468356555},2436.6412814903251,3697.0984786399276,5.5357701373917001]
[42827.95,-0.10531979999999999,"N80",80,6585.2936424934405,6585.2936424934405,2493.1733251023102,4221.3514552362594,1.1422113975775947,null,null,null,null,null,null,null,42827.95,-0.10531979999999999,"N80",80,6585.2936424934405,6585.2936424934405,2493.1733251023102,4221.3514552362594,1.1422113975775947]
[52256.65,-0.1128202,"C90",90,7032.0249681897139,7032.0249681897139,2484.3765815862907,4367.2029871147079,0.65829799808914424,null,null,null,null,null,null,null,52256.65,-0.1128202,"C90",90,7032.0249681897139,7032.0249681897139,2484.3765815862907,4367.2029871147079,0.65829799808914424]
[57304.824999999997,-0.11629755,"C95",95,7249.0673999967757,7249.0673999967757,2480.2292021030648,4436.3799890454111,0.50986214439602595,null,null,null,null,null,null,null,57304.824999999997,-0.11629755,"C95",95,7249.0673999967757,7249.0673999967757,2480.2292021030648,4436.3799890454111,0.50986214439602595]
[73784.650000000009,-0.12563820000000001,"P110",110,7905.6896996858195,7905.6896996858195,2481.6392144350843,4651.1305328473691,0.25796947742192111,null,null,null,null,null,null,null,73784.650000000009,-0.12563820000000001,"P110",110,7905.6896996858195,7905.6896996858195,2481.6392144350843,4651.1305328473691,0.25796947742192111]
[92267.425000000003,-0.13334174999999998,"Q125",125,8620.7419492663084,8620.7419492663084,2520.516659127697,4909.502701919806,0.14931030315902849,null,null,null,null,null,null,null,92267.425000000003,-0.13334174999999998,"Q125",125,8620.7419492663084,8620.7419492663084,2520.516659127697,4909.502701919806,0.14931030315902849]
[null,null,null,null,{"$f":"IF(E31=15,E15,IF(E31=10,E16,IF(E31=6,E17,IF(E31=3,E18,E19))))","v":5257.3160468356555},{"$f":"IF(F31=15,F15,IF(F31=10,F16,IF(F31=6,F17,IF(F31=3,F18,F19))))","v":5257.3160468356555},{"$f":"IF(G31=15,G15,IF(G31=10,G16,IF(G31=6,G17,IF(G31=3,G18,G19))))","v":2481.6392144350843},{"$f":"IF(H31=15,H15,IF(H31=10,H16,IF(H31=6,H17,IF(H31=3,H18,H19))))","v":4651.1305328473691},{"$f":"IF(I31=15,I15,IF(I31=10,I16,IF(I31=6,I17,IF(I31=3,I18,I19))))","v":0.25796947742192111},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U31=15,U15,IF(U31=10,U16,IF(U31=6,U17,IF(U31=3,U18,U19))))","v":5257.3160468356555},{"$f":"IF(V31=15,V15,IF(V31=10,V16,IF(V31=6,V17,IF(V31=3,V18,V19))))","v":5257.3160468356555},{"$f":"IF(W31=15,W15,IF(W31=10,W16,IF(W31=6,W17,IF(W31=3,W18,W19))))","v":2481.6392144350843},{"$f":"IF(X31=15,X15,IF(X31=10,X16,IF(X31=6,X17,IF(X31=3,X18,X19))))","v":4651.1305328473691},{"$f":"IF(Y31=15,Y15,IF(Y31=10,Y16,IF(Y31=6,Y17,IF(Y31=3,Y18,Y19))))","v":0.25796947742192111}]
[null,null,null,"Pipe",{"$f":"IF(E13>E$6,1,0)","v":1},{"$f":"IF(F13>F$6,1,0)","v":1},{"$f":"IF(G13>G$6,1,0)","v":0},{"$f":"IF(H13>H$6,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Pipe",{"$f":"IF(U13>U$6,1,0)","v":1},{"$f":"IF(V13>V$6,1,0)","v":1},{"$f":"IF(W13>W$6,1,0)","v":0},{"$f":"IF(X13>X$6,1,0)","v":0}]
[null,null,null,"Safety Factor",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Factor",1]
[null,null,1550,"K55",{"$f":"IF(E15>E$6*$E$23,1,0)","v":1},{"$f":"IF(F15>F$6*$E$23,1,0)","v":1},{"$f":"IF(G15>G$6*$E$23,1,0)","v":0},{"$f":"IF(H15>H$6*$E$23,1,0)","v":0},{"$f":"IF(I15>I$6*$E$23,1,0)","v":0},null,null,1,null,null,null,null,null,null,1550,"K55",{"$f":"IF(U15>U$6*$E$23,1,0)","v":1},{"$f":"IF(V15>V$6*$E$23,1,0)","v":1},{"$f":"IF(W15>W$6*$E$23,1,0)","v":0},{"$f":"IF(X15>X$6*$E$23,1,0)","v":0},{"$f":"IF(Y15>Y$6*$E$23,1,0)","v":0},null,null,1]
[null,null,1950,"N80",{"$f":"IF(SUM(E$24:E24)>0,E24+1,IF(E16>E$6*$E$23,1,0))","v":2},{"$f":"IF(SUM(F$24:F24)>0,F24+1,IF(F16>F$6*$E$23,1,0))","v":2},{"$f":"IF(SUM(G$24:G24)>0,G24+1,IF(G16>G$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(H$24:H24)>0,H24+1,IF(H16>H$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(I$24:I24)>0,I24+1,IF(I16>I$6*$E$23,1,0))","v":0},null,null,2,1,null,null,null,null,null,1950,"N80",{"$f":"IF(SUM(U$24:U24)>0,U24+1,IF(U16>U$6*$E$23,1,0))","v":2},{"$f":"IF(SUM(V$24:V24)>0,V24+1,IF(V16>V$6*$E$23,1,0))","v":2},{"$f":"IF(SUM(W$24:W24)>0,W24+1,IF(W16>W$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(X$24:X24)>0,X24+1,IF(X16>X$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(Y$24:Y24)>0,Y24+1,IF(Y16>Y$6*$E$23,1,0))","v":0},null,null,2,1]
[null,null,2200,"C90",{"$f":"IF(SUM(E$24:E25)>0,E25+1,IF(E17>E$6*$E$23,1,0))","v":3},{"$f":"IF(SUM(F$24:F25)>0,F25+1,IF(F17>F$6*$E$23,1,0))","v":3},{"$f":"IF(SUM(G$24:G25)>0,G25+1,IF(G17>G$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(H$24:H25)>0,H25+1,IF(H17>H$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(I$24:I25)>0,I25+1,IF(I17>I$6*$E$23,1,0))","v":0},null,null,3,2,1,null,null,null,null,2200,"C90",{"$f":"IF(SUM(U$24:U25)>0,U25+1,IF(U17>U$6*$E$23,1,0))","v":3},{"$f":"IF(SUM(V$24:V25)>0,V25+1,IF(V17>V$6*$E$23,1,0))","v":3},{"$f":"IF(SUM(W$24:W25)>0,W25+1,IF(W17>W$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(X$24:X25)>0,X25+1,IF(X17>X$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(Y$24:Y25)>0,Y25+1,IF(Y17>Y$6*$E$23,1,0))","v":0},null,null,3,2,1]
[null,null,2200,"C95",{"$f":"IF(SUM(E$24:E26)>0,E26+1,IF(E18>E$6*$E$23,1,0))","v":4},{"$f":"IF(SUM(F$24:F26)>0,F26+1,IF(F18>F$6*$E$23,1,0))","v":4},{"$f":"IF(SUM(G$24:G26)>0,G26+1,IF(G18>G$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(H$24:H26)>0,H26+1,IF(H18>H$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(I$24:I26)>0,I26+1,IF(I18>I$6*$E$23,1,0))","v":0},null,null,4,3,2,1,null,null,null,2200,"C95",{"$f":"IF(SUM(U$24:U26)>0,U26+1,IF(U18>U$6*$E$23,1,0))","v":4},{"$f":"IF(SUM(V$24:V26)>0,V26+1,IF(V18>V$6*$E$23,1,0))","v":4},{"$f":"IF(SUM(W$24:W26)>0,W26+1,IF(W18>W$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(X$24:X26)>0,X26+1,IF(X18>X$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(Y$24:Y26)>0,Y26+1,IF(Y18>Y$6*$E$23,1,0))","v":0},null,null,4,3,2,1]
[null,null,2200,"P110",{"$f":"IF(SUM(E$24:E27)>0,E27+1,IF(E19>E$6*$E$23,1,0))","v":5},{"$f":"IF(SUM(F$24:F27)>0,F27+1,IF(F19>F$6*$E$23,1,0))","v":5},{"$f":"IF(SUM(G$24:G27)>0,G27+1,IF(G19>G$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(H$24:H27)>0,H27+1,IF(H19>H$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(I$24:I27)>0,I27+1,IF(I19>I$6*$E$23,1,0))","v":0},null,null,5,4,3,2,null,null,null,2200,"P110",{"$f":"IF(SUM(U$24:U27)>0,U27+1,IF(U19>U$6*$E$23,1,0))","v":5},{"$f":"IF(SUM(V$24:V27)>0,V27+1,IF(V19>V$6*$E$23,1,0))","v":5},{"$f":"IF(SUM(W$24:W27)>0,W27+1,IF(W19>W$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(X$24:X27)>0,X27+1,IF(X19>X$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(Y$24:Y27)>0,Y27+1,IF(Y19>Y$6*$E$23,1,0))","v":0},null,null,5,4,3,2]
[null,null,null,"Q125",{"$f":"IF(SUM(E$24:E28)>0,E28+1,IF(E20>E$6*$E$23,1,0))","v":6},{"$f":"IF(SUM(F$24:F28)>0,F28+1,IF(F20>F$6*$E$23,1,0))","v":6},{"$f":"IF(SUM(G$24:G28)>0,G28+1,IF(G20>G$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(H$24:H28)>0,H28+1,IF(H20>H$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(I$24:I28)>0,I28+1,IF(I20>I$6*$E$23,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,"Q125",{"$f":"IF(SUM(U$24:U28)>0,U28+1,IF(U20>U$6*$E$23,1,0))","v":6},{"$f":"IF(SUM(V$24:V28)>0,V28+1,IF(V20>V$6*$E$23,1,0))","v":6},{"$f":"IF(SUM(W$24:W28)>0,W28+1,IF(W20>W$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(X$24:X28)>0,X28+1,IF(X20>X$6*$E$23,1,0))","v":0},{"$f":"IF(SUM(Y$24:Y28)>0,Y28+1,IF(Y20>Y$6*$E$23,1,0))","v":0}]
[]
[null,null,null,null,{"$f":"SUM(E24:E28)","v":15},{"$f":"SUM(F24:F28)","v":15},{"$f":"SUM(G24:G28)","v":0},{"$f":"SUM(H24:H28)","v":0},{"$f":"SUM(I24:I28)","v":0},null,null,{"$f":"SUM(L24:L28)","v":15},{"$f":"SUM(M24:M28)","v":10},{"$f":"SUM(N24:N28)","v":6},{"$f":"SUM(O24:O28)","v":3},null,null,null,null,null,{"$f":"SUM(U24:U28)","v":15},{"$f":"SUM(V24:V28)","v":15},{"$f":"SUM(W24:W28)","v":0},{"$f":"SUM(X24:X28)","v":0},{"$f":"SUM(Y24:Y28)","v":0},null,null,{"$f":"SUM(AB24:AB28)","v":15},{"$f":"SUM(AC24:AC28)","v":10},{"$f":"SUM(AD24:AD28)","v":6},{"$f":"SUM(AE24:AE28)","v":3}]
[]
[null,null,null,null,{"$f":"D24","v":"K55"},{"$f":"IF(F31=15,$D24,IF(F31=10,$D25,IF(F31=6,$D26,IF(F31=3,$D27,$D28))))","v":"K55"},{"$f":"IF(G5<$E$2,IF(G31=15,$D24,IF(G31=10,$D25,IF(G31=6,$D26,IF(G31=3,$D27,$D28)))),IF(AND(G5=$E$2,$A$3=0),F33,\" \"))","v":"P110"},{"$f":"IF(H5<$E$2,IF(H31=15,$D24,IF(H31=10,$D25,IF(H31=6,$D26,IF(H31=3,$D27,$D28)))),IF(AND(H5=$E$2,$A$3=0),G33,\" \"))","v":"P110"},{"$f":"IF(I5<$E$2,IF(I31=15,$D24,IF(I31=10,$D25,IF(I31=6,$D26,IF(I31=3,$D27,$D28)))),IF(AND(I5=$E$2,$A$3=0),H33,\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"T24","v":"K55"},{"$f":"IF(V31=15,$D24,IF(V31=10,$D25,IF(V31=6,$D26,IF(V31=3,$D27,$D28))))","v":"K55"},{"$f":"IF(W5<$E$2,IF(W31=15,$D24,IF(W31=10,$D25,IF(W31=6,$D26,IF(W31=3,$D27,$D28)))),IF(AND(W5=$E$2,$A$3=0),V33,\" \"))","v":"P110"},{"$f":"IF(X5<$E$2,IF(X31=15,$D24,IF(X31=10,$D25,IF(X31=6,$D26,IF(X31=3,$D27,$D28)))),IF(AND(X5=$E$2,$A$3=0),W33,\" \"))","v":"P110"},{"$f":"IF(Y5<$E$2,IF(Y31=15,$D24,IF(Y31=10,$D25,IF(Y31=6,$D26,IF(Y31=3,$D27,$D28)))),IF(AND(Y5=$E$2,$A$3=0),X33,\" \"))","v":" "}]
[null,null,null,{"$f":"SUM(E34:I34)","v":2},{"$f":"IF(AND(E5<$E2,E31<1),1,0)","v":0},{"$f":"IF(AND(F5<$E2,F31<1),1,0)","v":0},{"$f":"IF(AND(G5<$E2,G31<1),1,0)","v":1},{"$f":"IF(AND(H5<$E2,H31<1),1,0)","v":1},{"$f":"IF(AND(I5<$E2,I31<1),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U34:Y34)","v":2},{"$f":"IF(AND(U5<$E2,U31<1),1,0)","v":0},{"$f":"IF(AND(V5<$E2,V31<1),1,0)","v":0},{"$f":"IF(AND(W5<$E2,W31<1),1,0)","v":1},{"$f":"IF(AND(X5<$E2,X31<1),1,0)","v":1},{"$f":"IF(AND(Y5<$E2,Y31<1),1,0)","v":0}]
[null,null,null,{"$f":"LOOKUP(E2,F5:I5,F31:I31)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(U2,V5:Y5,V31:Y31)","v":0}]
[null,null,null,{"$f":"IF(E2=3,G36,IF(E2=4,H36,I36))","v":0},null,null,{"$f":"MIN($E31:F31)","v":15},{"$f":"MIN($E31:G31)","v":0},{"$f":"MIN($E31:H31)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U2=3,W36,IF(U2=4,X36,Y36))","v":0},null,null,{"$f":"MIN($U31:V31)","v":15},{"$f":"MIN($U31:W31)","v":0},{"$f":"MIN($U31:X31)","v":0}]
[null,null,null,null,{"$f":"E31","v":15},{"$f":"MIN(F31,D36)","v":0},{"$f":"MIN(G31,G36)","v":0},{"$f":"MIN(H31,H36)","v":0},{"$f":"MIN(I31,I36)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"U31","v":15},{"$f":"MIN(V31,T36)","v":0},{"$f":"MIN(W31,W36)","v":0},{"$f":"MIN(X31,X36)","v":0},{"$f":"MIN(Y31,Y36)","v":0}]
[null,null,null,null,{"$f":"C24","v":1550},{"$f":"IF(F37=15,$C24,IF(F37=10,$C25,IF(F37=6,$C26,$C28)))","v":2200},{"$f":"IF(G37=15,$C24,IF(G37=10,$C25,IF(G37=6,$C26,$C28)))","v":2200},{"$f":"IF(H37=15,$C24,IF(H37=10,$C25,IF(H37=6,$C26,$C28)))","v":2200},{"$f":"IF(I37=15,$C24,IF(I37=10,$C25,IF(I37=6,$C26,$C28)))","v":2200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S24","v":1550},{"$f":"IF(V37=15,$C24,IF(V37=10,$C25,IF(V37=6,$C26,$C28)))","v":2200},{"$f":"IF(W37=15,$C24,IF(W37=10,$C25,IF(W37=6,$C26,$C28)))","v":2200},{"$f":"IF(X37=15,$C24,IF(X37=10,$C25,IF(X37=6,$C26,$C28)))","v":2200},{"$f":"IF(Y37=15,$C24,IF(Y37=10,$C25,IF(Y37=6,$C26,$C28)))","v":2200}]
[]
[]
["INJECTION WELL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"INJECTION WELL-Revised"]
[null,null,null,"# intervals",{"$f":"'Well Cost Input'!H7","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"# intervals",{"$f":"'Well Cost Input'!I10","v":5}]
[{"$f":"'Well Cost Input'!B11","v":1},null,null,"bottom interval",{"$f":"'Well Cost Input'!H11","v":"Open Hole"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Well Cost Input'!B12","v":0},null,null,"bottom interval",{"$f":"'Well Cost Input'!I11","v":"Open Hole"}]
[]
[null,null,null,"Interval",{"$f":"'Well Default Calculations'!C178","v":1},{"$f":"'Well Default Calculations'!D178","v":2},{"$f":"'Well Default Calculations'!E178","v":3},{"$f":"'Well Default Calculations'!F178","v":4},{"$f":"'Well Default Calculations'!G178","v":5},null,null,null,null,null,null,null,null,null,null,"Interval",{"$f":"'Well Revised Calculations'!C178","v":1},{"$f":"'Well Revised Calculations'!D178","v":2},{"$f":"'Well Revised Calculations'!E178","v":3},{"$f":"'Well Revised Calculations'!F178","v":4},{"$f":"'Well Revised Calculations'!G178","v":5}]
[null,null,null,"P,hydr",{"$f":"'Well Default Calculations'!C186","v":519.40436702318721},{"$f":"'Well Default Calculations'!D186","v":2114.7809909419634},{"$f":"'Well Default Calculations'!E186","v":4161.2951261363223},{"$f":"'Well Default Calculations'!F186","v":6102.4258569103267},{"$f":"'Well Default Calculations'!G186","v":6721.1270357425592},null,null,null,null,null,null,null,null,null,null,"P,hydr",{"$f":"'Well Revised Calculations'!C186","v":519.40436702318721},{"$f":"'Well Revised Calculations'!D186","v":2114.7809909419634},{"$f":"'Well Revised Calculations'!E186","v":4161.2951261363223},{"$f":"'Well Revised Calculations'!F186","v":6102.4258569103267},{"$f":"'Well Revised Calculations'!G186","v":6721.1270357425592}]
[null,null,null,"D",{"$f":"'Well Default Calculations'!C187","v":30},{"$f":"'Well Default Calculations'!D187","v":20},{"$f":"'Well Default Calculations'!E187","v":13.5},{"$f":"'Well Default Calculations'!F187","v":9.625},{"$f":"'Well Default Calculations'!G187","v":0},null,null,null,null,null,null,null,null,null,null,"D",{"$f":"'Well Revised Calculations'!C187","v":30},{"$f":"'Well Revised Calculations'!D187","v":20},{"$f":"'Well Revised Calculations'!E187","v":13.5},{"$f":"'Well Revised Calculations'!F187","v":9.625},{"$f":"'Well Revised Calculations'!G187","v":0}]
[null,null,null,"t",{"$f":"'Well Default Calculations'!C190","v":1.6875},{"$f":"'Well Default Calculations'!D190","v":1.125},{"$f":"'Well Default Calculations'!E190","v":0.5},{"$f":"'Well Default Calculations'!F190","v":0.4375},{"$f":"'Well Default Calculations'!G190","v":0},null,null,null,null,null,null,null,null,null,null,"t",{"$f":"'Well Revised Calculations'!C190","v":1.6875},{"$f":"'Well Revised Calculations'!D190","v":1.125},{"$f":"'Well Revised Calculations'!E190","v":0.5},{"$f":"'Well Revised Calculations'!F190","v":0.4375},{"$f":"'Well Revised Calculations'!G190","v":0}]
[]
[null,null,null,"d/t",{"$f":"IF('Well Default Calculations'!C187>0,'Well Default Calculations'!C187/'Well Default Calculations'!C190,1)","v":17.777777777777779},{"$f":"IF('Well Default Calculations'!D187>0,'Well Default Calculations'!D187/'Well Default Calculations'!D190,1)","v":17.777777777777779},{"$f":"IF('Well Default Calculations'!E187>0,'Well Default Calculations'!E187/'Well Default Calculations'!E190,100)","v":27},{"$f":"IF('Well Default Calculations'!F187>0,'Well Default Calculations'!F187/'Well Default Calculations'!F190,100)","v":22},{"$f":"IF('Well Default Calculations'!G187>0,'Well Default Calculations'!G187/'Well Default Calculations'!G190,100)","v":100},null,null,null,null,null,null,null,null,null,null,"d/t",{"$f":"IF('Well Revised Calculations'!C187>0,'Well Revised Calculations'!C187/'Well Revised Calculations'!C190,1)","v":17.777777777777779},{"$f":"IF('Well Revised Calculations'!D187>0,'Well Revised Calculations'!D187/'Well Revised Calculations'!D190,1)","v":17.777777777777779},{"$f":"IF('Well Revised Calculations'!E187>0,'Well Revised Calculations'!E187/'Well Revised Calculations'!E190,1)","v":27},{"$f":"IF('Well Revised Calculations'!F187>0,'Well Revised Calculations'!F187/'Well Revised Calculations'!F190,1)","v":22},{"$f":"IF('Well Revised Calculations'!G187>0,'Well Revised Calculations'!G187/'Well Revised Calculations'!G190,1)","v":1}]
[null,null,null,"P,coll","y = 4.423847x2 + 191.048471x - 756.095235",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P,coll","y = 4.423847x2 + 191.048471x - 756.095235"]
[null,null,null,"Yield",null,"y = 3.6380E-06x2 - 1.3685E-03x - 1.9123E-02",null,null,null,null,null,null,null,null,null,null,null,null,null,"Yield",null,"y = 3.6380E-06x2 - 1.3685E-03x - 1.9123E-02"]
[{"$f":" 4.451*D53^2 + 186.2*D53 - 554.45","v":9037.4499999999989},{"$f":" 0.000003638*D53^2 - 0.0013685*D53 - 0.019123","v":-5.6903799999999997E-2},null,30,{"$f":"$A53*EXP($B53*E$10)","v":3286.2725003507067},{"$f":"$A53*EXP($B53*F$10)","v":3286.2725003507067},{"$f":"$A53*EXP($B53*G$10)","v":1944.4408498950177},{"$f":"$A53*EXP($B53*H$10)","v":2584.4002126037299},{"$f":"$A53*EXP($B53*I$10)","v":30.531298383069043},null,null,null,null,null,null,null,{"$f":" 4.451*T53^2 + 186.2*T53 - 554.45","v":9037.4499999999989},{"$f":" 0.000003638*T53^2 - 0.0013685*T53 - 0.019123","v":-5.6903799999999997E-2},null,30,{"$f":"$A53*EXP($B53*U$10)","v":3286.2725003507067},{"$f":"$A53*EXP($B53*V$10)","v":3286.2725003507067},{"$f":"$A53*EXP($B53*W$10)","v":1944.4408498950177},{"$f":"$A53*EXP($B53*X$10)","v":2584.4002126037299},{"$f":"$A53*EXP($B53*Y$10)","v":30.531298383069043}]
[]
[{"$f":" 4.451*D55^2 + 186.2*D55 - 554.45","v":23150.825000000001},{"$f":" 0.000003638*D55^2 - 0.0013685*D55 - 0.019123","v":-8.3385550000000003E-2},"K55",55,{"$f":"$A55*EXP($B55*E$50)","v":5257.3160468356555},5257.3160468356555,2436.6412814903251,3697.0984786399276,5.5357701373917001,null,null,null,null,null,null,null,{"$f":" 4.451*T55^2 + 186.2*T55 - 554.45","v":23150.825000000001},{"$f":" 0.000003638*T55^2 - 0.0013685*T55 - 0.019123","v":-8.3385550000000003E-2},"K55",55,{"$f":"$A55*EXP($B55*U$50)","v":5257.3160468356555},5257.3160468356555,2436.6412814903251,3697.0984786399276,21298.675060458048]
[42827.95,-0.10531979999999999,"N80",80,6585.2936424934405,6585.2936424934405,2493.1733251023102,4221.3514552362594,1.1422113975775947,null,null,null,null,null,null,null,42827.95,-0.10531979999999999,"N80",80,6585.2936424934405,6585.2936424934405,2493.1733251023102,4221.3514552362594,38546.724423291671]
[52256.65,-0.1128202,"C90",90,7032.0249681897139,7032.0249681897139,2484.3765815862907,4367.2029871147079,0.65829799808914424,null,null,null,null,null,null,null,52256.65,-0.1128202,"C90",90,7032.0249681897139,7032.0249681897139,2484.3765815862907,4367.2029871147079,46681.454013868541]
[57304.824999999997,-0.11629755,"C95",95,7249.0673999967757,7249.0673999967757,2480.2292021030648,4436.3799890454111,0.50986214439602595,null,null,null,null,null,null,null,57304.824999999997,-0.11629755,"C95",95,7249.0673999967757,7249.0673999967757,2480.2292021030648,4436.3799890454111,51013.345558443827]
[73784.650000000009,-0.12563820000000001,"P110",110,7905.6896996858195,7905.6896996858195,2481.6392144350843,4651.1305328473691,0.25796947742192111,null,null,null,null,null,null,null,73784.650000000009,-0.12563820000000001,"P110",110,7905.6896996858195,7905.6896996858195,2481.6392144350843,4651.1305328473691,65073.182123508821]
[92267.425000000003,-0.13334174999999998,"Q125",125,8620.7419492663084,8620.7419492663084,2520.516659127697,4909.502701919806,0.14931030315902849,null,null,null,null,null,null,null,92267.425000000003,-0.13334174999999998,"Q125",125,8620.7419492663084,8620.7419492663084,2520.516659127697,4909.502701919806,80749.308933919208]
[null,null,null,null,{"$f":"IF(E71=15,E55,IF(E71=10,E56,IF(E71=6,E57,IF(E71=3,E58,E59))))","v":5257.3160468356555},{"$f":"IF(F71=15,F55,IF(F71=10,F56,IF(F71=6,F57,IF(F71=3,F58,F59))))","v":5257.3160468356555},{"$f":"IF(G71=15,G55,IF(G71=10,G56,IF(G71=6,G57,IF(G71=3,G58,G59))))","v":2481.6392144350843},{"$f":"IF(H71=15,H55,IF(H71=10,H56,IF(H71=6,H57,IF(H71=3,H58,H59))))","v":4651.1305328473691},{"$f":"IF(I71=15,I55,IF(I71=10,I56,IF(I71=6,I57,IF(I71=3,I58,I59))))","v":0.25796947742192111},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U71=15,U55,IF(U71=10,U56,IF(U71=6,U57,IF(U71=3,U58,U59))))","v":5257.3160468356555},{"$f":"IF(V71=15,V55,IF(V71=10,V56,IF(V71=6,V57,IF(V71=3,V58,V59))))","v":5257.3160468356555},{"$f":"IF(W71=15,W55,IF(W71=10,W56,IF(W71=6,W57,IF(W71=3,W58,W59))))","v":2481.6392144350843},{"$f":"IF(X71=15,X55,IF(X71=10,X56,IF(X71=6,X57,IF(X71=3,X58,X59))))","v":4651.1305328473691},{"$f":"IF(Y71=15,Y55,IF(Y71=10,Y56,IF(Y71=6,Y57,IF(Y71=3,Y58,Y59))))","v":21298.675060458048}]
[null,null,null,"Pipe",{"$f":"IF(E53>E$46,1,0)","v":1},{"$f":"IF(F53>F$46,1,0)","v":1},{"$f":"IF(G53>G$46,1,0)","v":0},{"$f":"IF(H53>H$46,1,0)","v":0},{"$f":"IF(I53>I$46,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Pipe",{"$f":"IF(U53>U$46,1,0)","v":1},{"$f":"IF(V53>V$46,1,0)","v":1},{"$f":"IF(W53>W$46,1,0)","v":0},{"$f":"IF(X53>X$46,1,0)","v":0},{"$f":"IF(Y53>Y$46,1,0)","v":0}]
[null,null,null,"Safety Factor",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Safety Factor",1]
[null,null,{"$f":"$C$24","v":1550},"K55",{"$f":"IF(E55>E$46*$E$63,1,0)","v":1},{"$f":"IF(F55>F$46*$E$63,1,0)","v":1},{"$f":"IF(G55>G$46*$E$63,1,0)","v":0},{"$f":"IF(H55>H$46*$E$63,1,0)","v":0},{"$f":"IF(I55>I$46*$E$63,1,0)","v":0},null,null,1,null,null,null,null,null,null,{"$f":"$C$24","v":1550},"K55",{"$f":"IF(U55>U$46*$U$63,1,0)","v":1},{"$f":"IF(V55>V$46*$U$63,1,0)","v":1},{"$f":"IF(W55>W$46*$U$63,1,0)","v":0},{"$f":"IF(X55>X$46*$U$63,1,0)","v":0},{"$f":"IF(Y55>Y$46*$U$63,1,0)","v":1},null,null,1]
[null,null,{"$f":"$C$25","v":1950},"N80",{"$f":"IF(SUM(E$64:E64)>0,E64+1,IF(E56>E$46*$E$63,1,0))","v":2},{"$f":"IF(SUM(F$64:F64)>0,F64+1,IF(F56>F$46*$E$63,1,0))","v":2},{"$f":"IF(SUM(G$64:G64)>0,G64+1,IF(G56>G$46*$E$63,1,0))","v":0},{"$f":"IF(SUM(H$64:H64)>0,H64+1,IF(H56>H$46*$E$63,1,0))","v":0},{"$f":"IF(SUM(I$64:I64)>0,I64+1,IF(I56>I$46*$E$63,1,0))","v":0},null,null,2,1,null,null,null,null,null,{"$f":"$C$25","v":1950},"N80",{"$f":"IF(SUM(U$64:U64)>0,U64+1,IF(U56>U$46*$U$63,1,0))","v":2},{"$f":"IF(SUM(V$64:V64)>0,V64+1,IF(V56>V$46*$U$63,1,0))","v":2},{"$f":"IF(SUM(W$64:W64)>0,W64+1,IF(W56>W$46*$U$63,1,0))","v":0},{"$f":"IF(SUM(X$64:X64)>0,X64+1,IF(X56>X$46*$U$63,1,0))","v":0},{"$f":"IF(SUM(Y$64:Y64)>0,Y64+1,IF(Y56>Y$46*$U$63,1,0))","v":2},null,null,2,1]
[null,null,{"$f":"$C$26","v":2200},"C90",{"$f":"IF(SUM(E$64:E65)>0,E65+1,IF(E57>E$46*$E$63,1,0))","v":3},{"$f":"IF(SUM(F$64:F65)>0,F65+1,IF(F57>F$46*$E$63,1,0))","v":3},{"$f":"IF(SUM(G$64:G65)>0,G65+1,IF(G57>G$46*$E$63,1,0))","v":0},{"$f":"IF(SUM(H$64:H65)>0,H65+1,IF(H57>H$46*$E$63,1,0))","v":0},{"$f":"IF(SUM(I$64:I65)>0,I65+1,IF(I57>I$46*$E$63,1,0))","v":0},null,null,3,2,1,null,null,null,null,{"$f":"$C$26","v":2200},"C90",{"$f":"IF(SUM(U$64:U65)>0,U65+1,IF(U57>U$46*$U$63,1,0))","v":3},{"$f":"IF(SUM(V$64:V65)>0,V65+1,IF(V57>V$46*$U$63,1,0))","v":3},{"$f":"IF(SUM(W$64:W65)>0,W65+1,IF(W57>W$46*$U$63,1,0))","v":0},{"$f":"IF(SUM(X$64:X65)>0,X65+1,IF(X57>X$46*$U$63,1,0))","v":0},{"$f":"IF(SUM(Y$64:Y65)>0,Y65+1,IF(Y57>Y$46*$U$63,1,0))","v":3},null,null,3,2,1]
[null,null,{"$f":"$C$27","v":2200},"C95",{"$f":"IF(SUM(E$64:E66)>0,E66+1,IF(E58>E$46*$E$63,1,0))","v":4},{"$f":"IF(SUM(F$64:F66)>0,F66+1,IF(F58>F$46*$E$63,1,0))","v":4},{"$f":"IF(SUM(G$64:G66)>0,G66+1,IF(G58>G$46*$E$63,1,0))","v":0},{"$f":"IF(SUM(H$64:H66)>0,H66+1,IF(H58>H$46*$E$63,1,0))","v":0},{"$f":"IF(SUM(I$64:I66)>0,I66+1,IF(I58>I$46*$E$63,1,0))","v":0},null,null,4,3,2,1,null,null,null,{"$f":"$C$27","v":2200},"C95",{"$f":"IF(SUM(U$64:U66)>0,U66+1,IF(U58>U$46*$U$63,1,0))","v":4},{"$f":"IF(SUM(V$64:V66)>0,V66+1,IF(V58>V$46*$U$63,1,0))","v":4},{"$f":"IF(SUM(W$64:W66)>0,W66+1,IF(W58>W$46*$U$63,1,0))","v":0},{"$f":"IF(SUM(X$64:X66)>0,X66+1,IF(X58>X$46*$U$63,1,0))","v":0},{"$f":"IF(SUM(Y$64:Y66)>0,Y66+1,IF(Y58>Y$46*$U$63,1,0))","v":4},null,null,4,3,2,1]
[null,null,{"$f":"$C$28","v":2200},"P110",{"$f":"IF(SUM(E$64:E67)>0,E67+1,IF(E59>E$46*$E$63,1,0))","v":5},{"$f":"IF(SUM(F$64:F67)>0,F67+1,IF(F59>F$46*$E$63,1,0))","v":5},{"$f":"IF(SUM(G$64:G67)>0,G67+1,IF(G59>G$46*$E$63,1,0))","v":0},{"$f":"IF(SUM(H$64:H67)>0,H67+1,IF(H59>H$46*$E$63,1,0))","v":0},{"$f":"IF(SUM(I$64:I67)>0,I67+1,IF(I59>I$46*$E$63,1,0))","v":0},null,null,5,4,3,2,null,null,null,{"$f":"$C$28","v":2200},"P110",{"$f":"IF(SUM(U$64:U67)>0,U67+1,IF(U59>U$46*$U$63,1,0))","v":5},{"$f":"IF(SUM(V$64:V67)>0,V67+1,IF(V59>V$46*$U$63,1,0))","v":5},{"$f":"IF(SUM(W$64:W67)>0,W67+1,IF(W59>W$46*$U$63,1,0))","v":0},{"$f":"IF(SUM(X$64:X67)>0,X67+1,IF(X59>X$46*$U$63,1,0))","v":0},{"$f":"IF(SUM(Y$64:Y67)>0,Y67+1,IF(Y59>Y$46*$U$63,1,0))","v":5},null,null,5,4,3,2]
[null,null,null,"Q125",{"$f":"IF(SUM(E$64:E68)>0,E68+1,IF(E60>E$46*$E$63,1,0))","v":6},{"$f":"IF(SUM(F$64:F68)>0,F68+1,IF(F60>F$46*$E$63,1,0))","v":6},{"$f":"IF(SUM(G$64:G68)>0,G68+1,IF(G60>G$46*$E$63,1,0))","v":0},{"$f":"IF(SUM(H$64:H68)>0,H68+1,IF(H60>H$46*$E$63,1,0))","v":0},{"$f":"IF(SUM(I$64:I68)>0,I68+1,IF(I60>I$46*$E$63,1,0))","v":0},null,null,null,null,null,null,null,null,null,null,"Q125",{"$f":"IF(SUM(U$64:U68)>0,U68+1,IF(U60>U$46*$U$63,1,0))","v":6},{"$f":"IF(SUM(V$64:V68)>0,V68+1,IF(V60>V$46*$U$63,1,0))","v":6},{"$f":"IF(SUM(W$64:W68)>0,W68+1,IF(W60>W$46*$U$63,1,0))","v":0},{"$f":"IF(SUM(X$64:X68)>0,X68+1,IF(X60>X$46*$U$63,1,0))","v":0},{"$f":"IF(SUM(Y$64:Y68)>0,Y68+1,IF(Y60>Y$46*$U$63,1,0))","v":6}]
[]
[null,null,null,null,{"$f":"SUM(E64:E68)","v":15},{"$f":"SUM(F64:F68)","v":15},{"$f":"SUM(G64:G68)","v":0},{"$f":"SUM(H64:H68)","v":0},{"$f":"SUM(I64:I68)","v":0},null,null,{"$f":"SUM(L64:L68)","v":15},{"$f":"SUM(M64:M68)","v":10},{"$f":"SUM(N64:N68)","v":6},{"$f":"SUM(O64:O68)","v":3},null,null,null,null,null,{"$f":"SUM(U64:U68)","v":15},{"$f":"SUM(V64:V68)","v":15},{"$f":"SUM(W64:W68)","v":0},{"$f":"SUM(X64:X68)","v":0},{"$f":"SUM(Y64:Y68)","v":15},null,null,{"$f":"SUM(AB64:AB68)","v":15},{"$f":"SUM(AC64:AC68)","v":10},{"$f":"SUM(AD64:AD68)","v":6},{"$f":"SUM(AE64:AE68)","v":3}]
[]
[null,null,null,null,{"$f":"D64","v":"K55"},{"$f":"IF(F71=15,$D64,IF(F71=10,$D65,IF(F71=6,$D66,IF(F71=3,$D67,$D68))))","v":"K55"},{"$f":"IF(G45<$E$42,IF(G71=15,$D64,IF(G71=10,$D65,IF(G71=6,$D66,IF(G71=3,$D67,$D68)))),IF(AND(G45=$E$42,$A$43=0),F73,\" \"))","v":"P110"},{"$f":"IF(H45<$E$42,IF(H71=15,$D64,IF(H71=10,$D65,IF(H71=6,$D66,IF(H71=3,$D67,$D68)))),IF(AND(H45=$E$42,$A$43=0),G73,\" \"))","v":"P110"},{"$f":"IF(I45<$E$42,IF(I71=15,$D64,IF(I71=10,$D65,IF(I71=6,$D66,IF(I71=3,$D67,$D68)))),IF(AND(I45=$E$42,$A$43=0),H73,\" \"))","v":" "},null,null,null,null,null,null,null,null,null,null,null,{"$f":"T64","v":"K55"},{"$f":"IF(V71=15,$D64,IF(V71=10,$D65,IF(V71=6,$D66,IF(V71=3,$D67,$D68))))","v":"K55"},{"$f":"IF(W45<$E$42,IF(W71=15,$D64,IF(W71=10,$D65,IF(W71=6,$D66,IF(W71=3,$D67,$D68)))),IF(AND(W45=$E$42,$A$43=0),V73,\" \"))","v":"P110"},{"$f":"IF(X45<$E$42,IF(X71=15,$D64,IF(X71=10,$D65,IF(X71=6,$D66,IF(X71=3,$D67,$D68)))),IF(AND(X45=$E$42,$A$43=0),W73,\" \"))","v":"P110"},{"$f":"IF(Y45<$E$42,IF(Y71=15,$D64,IF(Y71=10,$D65,IF(Y71=6,$D66,IF(Y71=3,$D67,$D68)))),IF(AND(Y45=$E$42,$A$43=0),X73,\" \"))","v":" "}]
[null,null,null,{"$f":"SUM(E74:I74)","v":2},{"$f":"IF(AND(E45<$E42,E71<1),1,0)","v":0},{"$f":"IF(AND(F45<$E42,F71<1),1,0)","v":0},{"$f":"IF(AND(G45<$E42,G71<1),1,0)","v":1},{"$f":"IF(AND(H45<$E42,H71<1),1,0)","v":1},{"$f":"IF(AND(I45<$E42,I71<1),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U74:Y74)","v":2},{"$f":"IF(AND(U45<$E42,U71<1),1,0)","v":0},{"$f":"IF(AND(V45<$E42,V71<1),1,0)","v":0},{"$f":"IF(AND(W45<$E42,W71<1),1,0)","v":1},{"$f":"IF(AND(X45<$E42,X71<1),1,0)","v":1},{"$f":"IF(AND(Y45<$E42,Y71<1),1,0)","v":0}]
[null,null,null,{"$f":"LOOKUP(E42,F45:I45,F71:I71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(U42,V45:Y45,V71:Y71)","v":15}]
[null,null,null,{"$f":"IF(E42=3,G76,IF(E42=4,H76,I76))","v":0},null,null,{"$f":"MIN($E71:F71)","v":15},{"$f":"MIN($E71:G71)","v":0},{"$f":"MIN($E71:H71)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U42=3,W76,IF(U42=4,X76,Y76))","v":0},null,null,{"$f":"MIN($U71:V71)","v":15},{"$f":"MIN($U71:W71)","v":0},{"$f":"MIN($U71:X71)","v":0}]
[null,null,null,null,{"$f":"E71","v":15},{"$f":"MIN(F71,D76)","v":0},{"$f":"MIN(G71,G76)","v":0},{"$f":"MIN(H71,H76)","v":0},{"$f":"MIN(I71,I76)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"U71","v":15},{"$f":"MIN(V71,T76)","v":0},{"$f":"MIN(W71,W76)","v":0},{"$f":"MIN(X71,X76)","v":0},{"$f":"MIN(Y71,Y76)","v":0}]
[null,null,null,null,{"$f":"C64","v":1550},{"$f":"IF(F77=15,$C64,IF(F77=10,$C65,IF(F77=6,$C66,$C68)))","v":2200},{"$f":"IF(G77=15,$C64,IF(G77=10,$C65,IF(G77=6,$C66,$C68)))","v":2200},{"$f":"IF(H77=15,$C64,IF(H77=10,$C65,IF(H77=6,$C66,$C68)))","v":2200},{"$f":"IF(I77=15,$C64,IF(I77=10,$C65,IF(I77=6,$C66,$C68)))","v":2200},null,null,null,null,null,null,null,null,null,null,null,{"$f":"S64","v":1550},{"$f":"IF(V77=15,$C64,IF(V77=10,$C65,IF(V77=6,$C66,$C68)))","v":2200},{"$f":"IF(W77=15,$C64,IF(W77=10,$C65,IF(W77=6,$C66,$C68)))","v":2200},{"$f":"IF(X77=15,$C64,IF(X77=10,$C65,IF(X77=6,$C66,$C68)))","v":2200},{"$f":"IF(Y77=15,$C64,IF(Y77=10,$C65,IF(Y77=6,$C66,$C68)))","v":2200}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Pump Casing",null,null,"Default","Revised"]
[null,"Dia","inch",{"$f":"IN!H124","v":9.625},{"$f":"IN!I124","v":9.625}]
[null,"wall thick","inch",0.47199999999999998,0.47199999999999998]
[null,"metal area","sq in",{"$f":"PI()/4*(D101^2-(D101-2*D102)^2)","v":13.572358847521066},{"$f":"PI()/4*(E101^2-(E101-2*E102)^2)","v":13.572358847521066}]
[null,null,"sq ft",{"$f":"D103/144","v":9.425249199667407E-2},{"$f":"E103/144","v":9.425249199667407E-2}]
[null,"vol","ctf/ft",{"$f":"D104*1","v":9.425249199667407E-2},{"$f":"E104*1","v":9.425249199667407E-2}]
[null,"density","lb/cft",490,490]
[null,"weight","lb/ft",{"$f":"D105*D106","v":46.183721078370297},{"$f":"E105*E106","v":46.183721078370297}]
[null,"grade",null,"K55","K55"]
[null,"cost","$/ton",{"$f":"C24","v":1550},{"$f":"D109","v":1550}]
[null,"cost","$/lb",{"$f":"D109/2000","v":0.77500000000000002},{"$f":"E109/2000","v":0.77500000000000002}]
[null,"freight",null,0.25,0.25]
[null,"cost","$/lb",{"$f":"D110*(1+D111)","v":0.96875},{"$f":"E110*(1+E111)","v":0.96875}]
[null,null,"$/ft",{"$f":"D112*D107","v":44.740479794671224},{"$f":"E112*E107","v":44.740479794671224}]
[null,null,"$/m",{"$f":"3.28083*D113","v":146.78590832475118},{"$f":"3.28083*E113","v":146.78590832475118}]

{"sheet":"Work on Inputs","index":41,"n_rows":337,"n_cols":4,"rows_kept":337,"cut":false,"hidden":false,"merged":[[8,3,9,3],[62,3,63,3],[62,0,63,0],[62,1,63,1]]}
[]
["Work Sheet","Input ","Default Value","Basis"]
["Start Here","Type of Conversion System to be Used",{"$f":"'Start Here'!E17","v":"Flash"},"The default conversion system type is based on 1) Hydrothermal:  if T,resource  > 200C, then Flash; 2) EGS if T,resource  > 250C, then Flash. If less than these temperatures, then defualt is Binary. As resource temperature rises, so does temperature limit to prevent Si precipitation; as consequence at eleveated temperatures there is diminished performance benefit from using Binary. In addition, production pumps (submersible) have limited applicaiton at higher temperatures. Binary plants are assumed to have produciton pumps."]
["Scenario Definition","Power Sales (MW)",{"$f":"'Scenario Definition'!K13","v":40},"Values currently used are based on work done by LCOE Analysis Team and is dependent upon resource type, conversion system and resource temperature. 1) Hydrothermal/Binary: If T,r <175C, 15 MW, else 30 MW; 2) Hydrothermal/Flash: if T,r<250C, 30MW, else 40 MW; 3) EGS/Binary: if T,r <140C, 10 MW, if 140C <Tr<175C, 15 MW, else 20 MW; 4) EGS/Flash: if Tr<250C, 25MW, else 30 MW."]
[]
[null,"ECONOMIC"]
[null,"General Project Variables :"]
["Scenario Definition","Contingency",{"$f":"'Scenario Definition'!K55","v":0.15},"Value is based on work done by LCOE Analysis Team. Not applied to well costs - those costs are based on an assumed contingency of 15%. Aspen IPE cost estimating program uses 6.2% for power plant"]
["Scenario Definition","Royalty (thru Yr 10)",{"$f":"'Scenario Definition'!K56","v":1.7500000000000002E-2},"Rates taken from 43 CRF Parts 3000,3200 & 3280 (Federal Register Vol 72  No. 84 May 2, 2007)"]
["Scenario Definition","Royalty (after Yr 10)",{"$f":"'Scenario Definition'!K57","v":3.5000000000000003E-2}]
["Scenario Definition","Discount Rate During Operation",{"$f":"'Scenario Definition'!K58","v":7.0000000000000007E-2}]
["Scenario Definition","Effective Tax Rate",{"$f":"'Scenario Definition'!K59","v":0.39200000000000002}]
["Scenario Definition","Net Capacity Factor",{"$f":"'Scenario Definition'!K60","v":0.95}]
["Scenario Definition","Project Life (Period of Operation)",{"$f":"'Scenario Definition'!K61","v":30}]
[]
[null,"Pre-Operation Discount Rates"]
["Scenario Definition","Discount Rate for Exploration",{"$f":"'Scenario Definition'!K66","v":7.0000000000000007E-2}]
["Scenario Definition","Discount Rate for Drilling (including Stimulation)",{"$f":"'Scenario Definition'!K67","v":7.0000000000000007E-2}]
["Scenario Definition","Discount Rate for Field Completion",{"$f":"'Scenario Definition'!K68","v":7.0000000000000007E-2}]
["Scenario Definition","Discount Rate for Plant Construction & Startup",{"$f":"'Scenario Definition'!K69","v":7.0000000000000007E-2}]
["Scenario Definition","Re-finance Exploration & Drilling Costs  When PPA Obtained",null,"Model defaults to using the same discount rate for all Pre-Operation activities.  Refinancing would be done at that rate so there is on impact on project costs when default values are used."]
[]
["Scenario Definition","Project Schedule & Durations :"]
["Scenario Definition","Duration of Exploration Phase",{"$f":"'Scenario Definition'!K73","v":1}]
["Scenario Definition","Duration of Drilling Phase",{"$f":"'Scenario Definition'!K74","v":1}]
["Scenario Definition","Duration of Field Gathering System (surface equipment & pumps)",{"$f":"'Scenario Definition'!K75","v":0.5}]
["Scenario Definition","Duration of Plant Design & Finalizing PPA",{"$f":"'Scenario Definition'!K76","v":1}]
["Scenario Definition","Duration of Plant Construction & Startup",{"$f":"'Scenario Definition'!K77","v":1.5}]
[]
["DEFAULT Inputs","Depreciation Schedule"]
["DEFAULT Inputs","Year 1",{"$f":"'DEFAULT Inputs'!R66","v":0.2}]
["DEFAULT Inputs","Year 2",{"$f":"'DEFAULT Inputs'!R67","v":0.32}]
["DEFAULT Inputs","Year 3",{"$f":"'DEFAULT Inputs'!R68","v":0.192}]
["DEFAULT Inputs","Year 4",{"$f":"'DEFAULT Inputs'!R69","v":0.1152}]
["DEFAULT Inputs","Year 5",{"$f":"'DEFAULT Inputs'!R70","v":0.1152}]
["DEFAULT Inputs","Year 6",{"$f":"'DEFAULT Inputs'!R71","v":5.7599999999999998E-2}]
[]
[null,"PERMITTING"]
["Scenario Definition","Duration of Permitting for Exploration & Early Drilling Activities",{"$f":"'Scenario Definition'!K101","v":1},"Default from LCOE Analysis Team interviews with industry subject area experts (SAE)"]
["Scenario Definition","Permitting Process Costs for Pre-Drilling Activities",{"$f":"'Scenario Definition'!K102","v":67347.368421052641},"Default from LCOE Analysis Team interviews with industry subject area experts (SAE). Value of $60K in 2012 - brought forward with PPI for 'Legal Services'."]
["Scenario Definition","Permitting Process Costs for Drilling - Exploration & Early Drilling  ",{"$f":"'Scenario Definition'!K103","v":280614.03508771933},"Default from LCOE Analysis Team interviews with industry subject area experts (SAE). Value of $250K in 2012 - brought forward with PPI for 'Legal Services'."]
["Scenario Definition","Duration of Permitting for Plant/Field (Utilization Permit)",{"$f":"'Scenario Definition'!K104","v":1},"Default from LCOE Analysis Team interviews with industry subject area experts (SAE)"]
["Scenario Definition","Permitting (Utilization Plant) Cost for Well Field & Power Plant",{"$f":"'Scenario Definition'!K105","v":1122456.1403508773},"Default from LCOE Analysis Team interviews with industry subject area experts (SAE). Value of $1,000K in 2012 - brought forward with PPI for 'Legal Services'."]
[]
[]
[]
[null,"EXPLORATION",{"$f":"Exploration!E68","v":0},"ESMAPS Technical Report 002/12 indicates costs for the Exploration activities included in this project phase as defined in GETEM would vary from $3 to $9M exclusive of the drilling of any full-sized wells. The ESMAPS estimates do include permitting. GETEM's estimate exclusive of the full-size wells is shown in column C "]
["Scenario Definition","Resource type being developed",{"$f":"'Scenario Definition'!K151","v":"Greenfield"},"The model default values are for a Undiscovered or Blind Hydrothermal or EGS resource, hence default is 'Greenfield'"]
["Scenario Definition","Will the Project have Exploration Drilling?",{"$f":"'Scenario Definition'!K152","v":"Yes"},"With Greenfield resource, there will be drilling activities"]
[null,"Exploration  -  Pre-Drilling Costs :"]
["Scenario Definition","Number of Locations Evaluated Before Exploration Drilling Begins",{"$f":"'Scenario Definition'!K154","v":1},"Model defaults to costs and activities at the site that is successfully developed. Inclusion of unsuccessful sites may be evaluated, but that is not the default. "]
["Scenario Definition","Lump Sum Cost for Pre-Drilling Exploration Activities at each site",{"$f":"'Scenario Definition'!K155","v":1049016.4532520326},"Default from LCOE Analysis Team interviews with industry subject area experts (SAE). Use $500K for Hydrothermal and $250K for EGS. Values are brought forward from 2012 to present using PPI for Oil & Gas Support Activities"]
[null,"Exploration  -  Drilling Costs :"]
["Scenario Definition","Number of Sites where Exploration Drilling Occurs",{"$f":"'Scenario Definition'!K157","v":1},"Model defaults to costs and activities at the site that is successfully developed. Inclusion of unsuccessful sites may be evaluated, but that is not the default.  Approach consistent with ESMAP Tech Report 00212"]
["Scenario Definition","Site Exploration Drilling Cost (includes all temperature gradient, slimhole, corehole)",{"$f":"'Scenario Definition'!K158","v":3233825.0523784072},"Default from LCOE Analysis Team interviews with industry subject area experts (SAE). Use $3,000K for Hydrothermal and $1,500K for EGS. Values are brought forward from 2012 to present using PPI for Drilling Oil & Gas Wells"]
["Scenario Definition","Number fo full-sized test holes drilled to get first success",{"$f":"'Scenario Definition'!K162","v":1.3333333333333333},"The model defaults to a single well. "]
["Scenario Definition","Cost multiplier for full-sized test wells (> 1)",{"$f":"'Scenario Definition'!K163","v":1}]
[null,"Leasing Cost "]
["Scenario Definition","land area per well",{"$f":"'Scenario Definition'!K168","v":2600}]
["Scenario Definition","lease cost",{"$f":"'Scenario Definition'!K169","v":35}]
[]
["Scenario Definition","Additional costs Incurred during Exploration Drilling  (% of total drilling costs)",{"$f":"'Scenario Definition'!K170","v":3.5999999999999997E-2}]
["Scenario Definition","Potential Resource found by Exploration activities",{"$f":"'Scenario Definition'!J171","v":84.205364738882793},"The values used for the defaults allow for 1 re-drill of the well field. The values are twice the estimated net plant output plus 1 MW. They do not impact the Exploration costs estimated - only the potential to re-drill if reservoir productivity decline is excessive."]
[null,null,{"$f":"'Scenario Definition'!K172","v":84.205364738882793}]
["Scenario Definition","Are Exploration costs to be proportioned based on Potential Resource?",{"$f":"'Scenario Definition'!K173","v":"No"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DRILLING ACTIVITIES"]
[null,"Number of Drilling Sites Needed per Successful Project"]
[null,"Number of wells at Each Unsuccessful Site"]
[null,"Well Field Details:"]
[null,"Drilling Success Rate "]
[null,"Are unsuccessful wells to be used to supplement injection?"]
[null,"Productivity of unsuccessful wells relative to successful wells"]
[null,"Production to Injection Flow Ratio for Successful Wells"]
[null,"Number of Spare Production Wells"]
[null,"Injection Well Depth"]
[null,"Well Field Capacity Needed to Obtain PPA"]
[null,"Drilling Costs"]
[null,"Well Configuration"]
[null,"Production Well size"]
[null,"Injection Well size"]
[null,"Production Interval Configuration"]
[null,"Injection Interval Configuration"]
[null,"Well Cost Estimates"]
[null,"Cost estimate estimate for revised production well configuration"]
[null,"Production Well"]
[null,"Cost estimate estimate for revised injection well configuration"]
[null,"Injection Well"]
[]
[null,"How are Revised Scenario costs for drilling wells determined ?"]
[null,"If GETEM Estimate is Used click on this hyperlink to go to input for that model"]
[null,"Stimulation Costs"]
[null,"Are Wells Stimulated"]
[null,"If yes, which wells are to be stimulated?"]
[null,"If wells are stimulated, the model default for injection well simulation"]
[null,"Well Stimulation Cost "]
[null,"If wells are stimulated, the model default for stimulation success rate"]
[null,"Stimulation Success Rate"]
[null,"Other Costs"]
[null,"Well Testing"]
[null,"Well Testing Cost at each site"]
[null,"Indirect Costs (non-drilling costs)"]
[null,"How are indirect drilling costs to be determined ?"]
[null,"Percentage of total well drilling costs"]
[null,"Lump Sum (for all sites)"]
[null,"TOTAL COST FOR DRILLING PHASE"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"GEOFLUID GATHERING SYSTEM & PUMPING"]
[null,"Surface Equipment Costs"]
[null,"How are surface equipment costs determined for revised scenario ?"]
[null,"If Calculated, provide the following"]
[null,"Average distance from well to plant"]
[null,"Maximum pressure drop in Surface Piping"]
[null,"Estimated surface equipment cost"]
[null,"Enter surface equipment costs to be used for Revised Scenario"]
[null,"Total surface equipment costs (exclusive of geothermal pumps)"]
[null,"Geothermal Pumping Costs"]
[null,"Pump & Driver Efficiency for Production and Injection Pump"]
[null,"Production Pump :"]
[null,"Are Production Wells pumped ?"]
[null,"Calculation Pump Depth :"]
[null,"Excess Pressure at pump Suction and/or well head"]
[null,"Diameter of production pump casing"]
[null," Installation Cost"]
[null,"Work over Rig"]
[null,"Installation Cost"]
[null,"Casing Cost"]
[null,"Pump Depth Calculated Based on Revised Input"]
[null,"Can not change calculated set depth with EGS"]
[null,"Installed Pump Cost Calculated Based on Revised Input"]
[null,"Installed Production Pump Cost"]
[null,"Injection Pump :"]
[null,"Surface Equipment ΔP for binary conversion system"]
[null,"Excess Pressure in Injection Well"]
[null,"Estimated cost based on Revised Scenario Input"]
[null,"Installed Injection Pump Cost"]
[null,"Total geothermal pump costs"]
[]
[null,"Other Costs (% of GF Gathering System & Pump Costs)"]
[]
[null,"TOTAL COST To COMPLETE WELL FIELD "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"RESERVOIR PERFORMANCE"]
[null,"Well Flow Rate"]
[null,"Production Well Flow Rate"]
[null,"Hydraulic Drawdown "]
[null,"Productivity Index"]
[null,"Injectivity Index"]
[null,"Thermal Drawdown "]
[null,"Annual Rate of Decline"]
[null,"Maximum Temperature Decline Allowed"]
[null,"Water Loss - EGS only"]
[null,"Subsurface Water loss as % of injected flow (> 0)"]
[null,"Makeup Water cost "]
[]
[null,"Flow into/out of multiple zones in production/injection interval?"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"OPERATIONS & MAINTENANCE"]
[null,"Input or calculate O&M contribution"]
[null,"LCOE contribution for Power Plant O&M"]
[null,"LCOE Contribution for Well Field O&M (including production pumps)"]
[null,"Total LCOE Contribution being used for Revised Scenario"]
[null,"Labor:"]
[null,"Estimated Staff Requirements for Revised Scenario"]
[null,"Staff Requirements for Plant and Well Field"]
[null,"Estimated Annual Labor Cost (fully burdened)"]
[null,"Maintenance:"]
[null,"Well Field Maintenance - % of Well Field Capital Cost"]
[null,"Estimated Annual Well Field Maintenance Cost"]
[null,"Plant Maintenance - % of Plant Capital Cost"]
[null,"Estimated Annual Plant Maintenance Cost"]
[null,"Water Cost"]
[null,"Production Pump"]
[null,"Type of production pump used"]
[null,"default pump life for the pump type selected"]
[null,"Pump Life"]
[null,"Taxes and Insurance"]
[]
[]
[null,"TOTAL ANNUAL O&M Cost"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"POWER PLANT"]
[null,"Transmission Cost"]
[null,"Are transmission line costs to be included?"]
[null,"Length Transmission Line"]
[null,"Model Estimated cost"]
[null,"Transmission Line Cost"]
[]
[null,"Conversion System Used"]
[]
[null,"Indirect Costs (Fraction of Direct Construction Costs) for both plant types"]
[null,"BINARY POWER PLANT"]
[null,"Number of Binary Modular Units Used to Meet Specified Sales"]
[]
[null,"Maximum Level of performance used in model"]
[null,"If changes have been made to REVISED Scenario and a binary conversion system is being used, use this link to optimize the binary plant performance for the scenario."]
[null,"Optimized performance for REVISED Scenario"]
[null,"Performance Metric - net power per unit brine flow"]
[]
[null,"Estimated equipment costs"]
[null,"Direct Construction Multiplier calculated for Revised Scenario"]
[null,"Direct Construction Multiplier Binary"]
[null,"Estimated plant cost at level of performance defined"]
[null,"Air Cooled Binary  Power Plant Cost"]
[]
[null,"FLASH STEAM POWER PLANT"]
[null,"Number of Flash"]
[]
[null,"Estimated Single flash Pressure"]
[null,"Single Pressure Flash"]
[]
[null,"Estimated HP flash Pressure"]
[null,"High Pressure Flash"]
[null,"Estimated LP flash Pressure"]
[null,"Low Pressure Flash"]
[null,"Calculated Revised Flash Plant Cost"]
[null,"Flash Plant Parameters"]
[null,"Type of condenser"]
[null,"Design Wet Bulb"]
[null,"NCG content"]
[null,"Hydrogen sulfide content"]
[]
[null,"Estimated equipment costs"]
[null,"Direct Construction Multiplier calculated for Revised Scenario"]
[null,"Direct Construction Multiplier Flash"]